{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["2017Block Grant-legalmax.xlsm","2017legmax.xls","Exceptions","Weightings","Preliminary SO66","Audit Values"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":10,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"2017Block Grant-legalmax.xlsm","index":0,"n_rows":293,"n_cols":93,"rows_kept":293,"cut":false,"hidden":false,"merged":[[0,28,5,28],[0,29,5,29],[0,30,5,30],[1,89,5,89],[1,91,5,91],[1,90,5,90],[1,62,1,68],[1,69,1,70],[1,71,1,83],[1,84,1,85],[2,43,2,44],[2,45,2,51],[2,53,2,54],[1,42,1,55],[1,56,1,61]]}
[null,null,null,"Col 1","Col 2","Col 3","Col 4","Col 5","Col 6",null,"Col 7",null,null,"Col 8","Col 9","Col 10","Col 11","Col 12","Col 12 (a)",null,"Col 13","Col 14","Col 15","Col 16","Col 17","Col 18","Col 19","Col 20","Sequence Number","Audit","Republished",null,"Col 21","Col 22",null,"Col 23","Col 24","Col 25","Col 26","Col 27","Col 28",null,"Line 1",null,"Line 2",null,null,null,null,null,null,"Line 3","Line 4",null,"Line 5","Line 6"]
[null,"2017-07-14",null,null,null,null,null,null,null,"N/A",null,null,null,null,"Block Grant","Block Grant",null,"Block Grant","Cost of Living","Block Grant",null,null,"Local Effort","Local Effort","Local Effort","Local Effort","Local Effort","Local Effort",null,null,null,"(info only)",null,null,"(info only)",null,null,null,null,null,null,null,"Table I - Adjusted General State Aid Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Table II - General State Aid Over-Proration FTE Calculation",null,null,null,null,null,"Virtual State Aid",null,null,null,null,null,null,"New Fac State Aid",null,"Special Levies - Lookup on Form 151",null,null,null,null,null,null,null,null,null,null,null,null,"Federal Impact Aid",null,"C06 Ln 30","C06 Ln 40","C06 Ln 45","Sequence Number","Audit","Republished"]
[null,null,null,"2014-15","2016-17","2016-17","2016-17","Federal","2016-17","2016-17","2015-06-30",null,null,"2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-06-30","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17",null,null,null,"2016-17","2016-17","2016-17",null,"2016-17","2014-15","2016-17","2016-17","2016-17","2016-17",null,null,"Virtual",null,"Special Levies",null,null,null,null,null,null,"To Fund","New Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(info only)"]
[null,null,null,"Adjusted",null,null,"Special","Impact","Total","Gen State Aid","Unencumbered","2015-16","2014-15","Total",null,null,null,null,null,null,"State Aid","Unencumbered","Mineral","Federal",null,null,null,"Interest",null,null,null,"Computed","Computed","Adopted","Legal General","Legal","LOB Base","LOB","Computed","Adopted","Legal",null,"2014-15","2014-15","2014-15","2014-15","2014-15","2014-15","2014-15","2014-15","2014-15","2014-15","Extraordinary","2014-15","2014-15","2014-15","2014-15","2015-16","2016-17","Declining","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2016-17","2014-15","2016-17","2016-17","2016-17","2016-17","2014-15","2016-17","2016-17","2016-17","2014-15","2016-17","2016-17","2016-17","2016-17","2014-15","2016-17","2016-17","2016-17"]
[null,null,null,"General State Aid","Virtual","New Facilities","Levies","Aid","Adjusted","OverProration","Cash","Virtual ","Budget","Budget","General","ExtraOrdinary","Special Ed","KPERS","KPERS","Capital Outlay","Flow-Thru","Cash ","Production","Impact","Pupil","Authorized","Misc","on Idle",null,null,null,"Gen Fund","Gen Fund","General","Fund","General","General","Percent","LOB","LOB","LOB",null,"General","Virtual","Virtual Aid","COL","COL Aid","Decl Enrol","Decl Enrol Aid","Ancillary","Ancillary Aid","Total Special","Need State Aid","New Fac","New Fac Aid","Adj General","FTE Enroll.","FTE Enroll.","FTE Enroll.","Enrollment","4yr At Risk","Adjusted","Virtual FTE","Virtual FT Aid","Virtual FTE","Virtual PT Aid","Virtual Credits","Virtual Credits Aid","Total Virtual","New Fac","New Fac Aid","Cost of Living","Cost of Living","Cost of Living","Cost of Living","Cost of Living","Decl Enroll","Decl Enroll","Decl Enroll","Decl Enroll","Ancillary","Ancillary","Ancillary","Ancillary","Federal","Federal","Tuition","Tuition","Tuition"]
["USD #","County","District Name","(Table I)","State Aid","State Aid","State Aid","Difference","Enrollment",0,"Balance","Credits","Reduction","Reduction","State Aid","Need State Aid","State Aid","State Aid","State Aid","State Aid","General Fund","Balance","Tax","Aid","Tuition","Transfers","Revenue","Funds",null,null,null,"(excl COL)","(incl COL)","Fund","(before red)","Fund","Fund","Authorized","Budget","Budget","Budget",null,"State Aid","WTD FTE",3852,"WTD FTE",3852,"WTD FTE",3852,"WTD FTE",3852,"Levy Aid",4.0000000000000001E-3,"WTD FTE",3852,"State Aid","(excl 4yr AR)","(excl 4yr AR)","(excl 4yr AR)","Provision","FTE Enroll.","Enrollment","(Full-Time)",5000,"(Part-Time)",1700,"(19yrs +)",933,"State Aid","WTD FTE",3852,"Tax Appeal","Percent","Computed","USD Amt Used","Max Authority","Tax Appeal","Tax Appeal","USD Amt Used","Max Authority","Tax Appeal","Tax Appeal","USD Amt Used","Max Authority","Impact Aid","Impact Aid","Individual","In State","Out of State",null,null,null,"USD #"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D8:D293)","v":2510657670},{"$f":"SUM(E8:E293)","v":30585447},13158048,51303853,1936313,{"$f":"SUM(I8:I293)","v":457947.4},0,{"$f":"SUM(K8:K293)","v":527262},{"$f":"SUM(L8:L293)","v":-313265},{"$f":"SUM(M8:M293)","v":-154163},{"$f":"SUM(N8:N293)","v":-467428},{"$f":"SUM(O8:O293)","v":2606646641},{"$f":"SUM(P8:P293)","v":0},{"$f":"SUM(Q8:Q293)","v":425819859},{"$f":"SUM(R8:R293)","v":253501811},253501811,{"$f":"SUM(T8:T293)","v":0},{"$f":"SUM(U8:U293)","v":3285968311},{"$f":"SUM(V8:V293)","v":6592409},{"$f":"SUM(W8:W293)","v":1428788},{"$f":"SUM(X8:X293)","v":15291007},{"$f":"SUM(Y8:Y293)","v":205761},{"$f":"SUM(Z8:Z293)","v":14587318},{"$f":"SUM(AA8:AA293)","v":5553427},{"$f":"SUM(AB8:AB293)","v":4023817},null,null,null,3295585440,{"$f":"SUM(AG8:AG293)","v":3333650838},{"$f":"SUM(AH8:AH293)","v":3487517425},3333583692,{"$f":"SUM(AJ8:AJ293)","v":3333583692},{"$f":"SUM(AK8:AK293)","v":3473306047},{"$f":"SUM(AL8:AL293)","v":86.76},{"$f":"SUM(AM8:AM293)","v":1071118210},{"$f":"SUM(AN8:AN293)","v":1067746822},{"$f":"SUM(AO8:AO293)","v":1067698181},null,{"$f":"SUM(AQ8:AQ293)","v":2598865739},6608.4,25455559,5213.6000000000004,20082788,952.9,3670571,5657.1,21791149,45544508,10111460,1842.3,7096542,2510657670,{"$f":"SUM(BE8:BE293)","v":453447.1},450671.4,449594.7,454523.9,3423.5,457947.4,4954,{"$f":"SUM(BL8:BL293)","v":24770000},917,{"$f":"SUM(BN8:BN293)","v":1558900},4562.2,{"$f":"SUM(BP8:BP293)","v":4256547},30585447,3415.9,13158048,{"$f":"SUM(BT8:BT293)","v":20405207},{"$f":"SUM(BU8:BU293)","v":0.45800000000000002},{"$f":"SUM(BV8:BV293)","v":29449197},{"$f":"SUM(BW8:BW293)","v":24440283},{"$f":"SUM(BX8:BX293)","v":23478080},{"$f":"SUM(BY8:BY293)","v":3670673},{"$f":"SUM(BZ8:BZ293)","v":3670673},{"$f":"SUM(CA8:CA293)","v":3670673},3670673,{"$f":"SUM(CC8:CC293)","v":21791313},{"$f":"SUM(CD8:CD293)","v":24176759},{"$f":"SUM(CE8:CE293)","v":24155100},24155100,15160378,17040514,{"$f":"SUM(CI8:CI293)","v":284919},0,0]
[101,"Neosho","Erie-Galesburg ",{"$f":"BD8","v":3725709},{"$f":"BQ8","v":0},{"$f":"BS8","v":0},{"$f":"BX8+CB8+CF8","v":0},{"$f":"IF((CH8-CG8)<0,0,CH8-CG8)","v":0},{"$f":"BJ8","v":513.5},{"$f":"I8*$J$6","v":0},0,{"$f":"Weightings!K5","v":-3732},0,{"$f":"L8+M8","v":-3732},{"$f":"SUM(D8+E8+F8+G8+H8+J8+N8)-K8","v":3721977},0,590432,252707,{"$f":"R8","v":252707},null,{"$f":"O8+P8+Q8+R8","v":4565116},3000,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV5","v":3},{"$f":"'2017legmax.xls'!AW5","v":"A"},{"$f":"'2017legmax.xls'!AX5","v":""},{"$f":"D8+E8+F8-K8+CB8+CF8+H8+J8+N8+P8+Q8+S8+T8+V8+W8+X8+Y8+AA8+AB8","v":4568116},{"$f":"AF8+BX8-S8+R8+Z8","v":4568116},{"$f":"IF(Weightings!G5>0,Weightings!G5,'Preliminary SO66'!AB2)","v":4738042},{"$f":"MIN(AG8,AH8)","v":4568116},{"$f":"MIN(AG8,AH8)","v":4568116},5131367,{"$f":"'2017legmax.xls'!BM5","v":0.3},{"$f":"AK8*AL8","v":1539410},1539410,{"$f":"MIN(AM8,AN8)","v":1539410},null,3769177,7.4,{"$f":"AR8*$AS$6","v":28505},0,{"$f":"AT8*$AU$6","v":0},0,{"$f":"AV8*$AW$6","v":0},0,{"$f":"AX8*$AY$6","v":0},{"$f":"AU8+AW8+AY8","v":0},{"$f":"SUM(AQ8-AS8-AZ8)*$BA$6","v":14963},0,{"$f":"BB8*$BC$6","v":0},{"$f":"AQ8-AS8-AZ8-BA8-BC8","v":3725709},{"$f":"'2017legmax.xls'!F5","v":522.5},{"$f":"'2017legmax.xls'!I5","v":503},{"$f":"'2017legmax.xls'!K5","v":497},{"$f":"MAX(BG8,BF8, AVERAGE(BE8,BF8,BG8))","v":507.5},{"$f":"'2017legmax.xls'!O5","v":6},{"$f":"BH8+BI8","v":513.5},{"$f":"IF(ISNA(VLOOKUP($CO8,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T2,VLOOKUP($CO8,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},{"$f":"BK8*$BL$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CO8,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U2,VLOOKUP($CO8,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"BM8*$BN$6","v":0},0,{"$f":"BO8*$BP$6","v":0},{"$f":"BL8+BN8+BP8","v":0},{"$f":"'2017legmax.xls'!AH5","v":0},{"$f":"BR8*$BS$6","v":0},0,{"$f":"'2017legmax.xls'!CJ5","v":0},{"$f":"AF8*BU8","v":0},{"$f":"'2017legmax.xls'!CI5","v":0},{"$f":"MIN(BV8,BW8)","v":0},0,0,0,{"$f":"IF(CA8>MAX(BY8,BZ8), MAX(BY8,BZ8),CA8)","v":0},0,0,0,{"$f":"IF(CE8>MAX(CC8,CD8),MAX(CC8,CD8),CE8)","v":0},{"$f":"X8","v":0},0,0,0,0,null,null,null,"D0101"]
[102,"Gray","Cimmaron-Ensign",{"$f":"BD9","v":4170170},{"$f":"BQ9","v":0},{"$f":"BS9","v":0},0,{"$f":"IF((CH9-CG9)<0,0,CH9-CG9)","v":0},{"$f":"BJ9","v":626.20000000000005},{"$f":"I9*$J$6","v":0},22,{"$f":"Weightings!K6","v":0},0,{"$f":"L9+M9","v":0},{"$f":"SUM(D9+E9+F9+G9+H9+J9)-K9+N9","v":4170148},0,473011,323024,{"$f":"R9","v":323024},null,{"$f":"O9+P9+Q9+R9+T9","v":4966183},3688,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV6","v":7},{"$f":"'2017legmax.xls'!AW6","v":"A"},{"$f":"'2017legmax.xls'!AX6","v":""},{"$f":"D9+E9+F9-K9+CB9+CF9+H9+J9+N9+P9+Q9+S9+T9+V9+W9+X9+Y9+AA9+AB9","v":4969871},{"$f":"AF9+BX9-S9+R9+Z9","v":4969871},{"$f":"IF(Weightings!G6>0,Weightings!G6,'Preliminary SO66'!AB3)","v":5193101},4969871,{"$f":"MIN(AG9,AH9)","v":4969871},5571673,{"$f":"'2017legmax.xls'!BM6","v":0.3},{"$f":"AK9*AL9","v":1671502},1671502,{"$f":"MIN(AM9,AN9)","v":1671502},null,4356561,9,{"$f":"AR9*$AS$6","v":34668},0,{"$f":"AT9*$AU$6","v":0},0,{"$f":"AV9*$AW$6","v":0},0,{"$f":"AX9*$AY$6","v":0},{"$f":"AU9+AW9+AY9","v":0},{"$f":"SUM(AQ9-AS9-AZ9)*$BA$6","v":17288},34.9,{"$f":"BB9*$BC$6","v":134435},{"$f":"AQ9-AS9-AZ9-BA9-BC9","v":4170170},{"$f":"'2017legmax.xls'!F6","v":626.70000000000005},{"$f":"'2017legmax.xls'!I6","v":619},{"$f":"'2017legmax.xls'!K6","v":622.5},{"$f":"MAX(BG9,BF9, AVERAGE(BE9,BF9,BG9))","v":622.70000000000005},{"$f":"'2017legmax.xls'!O6","v":3.5},{"$f":"BH9+BI9","v":626.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CO9,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T3,VLOOKUP($CO9,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},{"$f":"BK9*$BL$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CO9,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U3,VLOOKUP($CO9,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"BM9*$BN$6","v":0},0,{"$f":"BO9*$BP$6","v":0},{"$f":"BL9+BN9+BP9","v":0},{"$f":"'2017legmax.xls'!AH6","v":0},{"$f":"BR9*$BS$6","v":0},0,{"$f":"'2017legmax.xls'!CJ6","v":0},0,{"$f":"'2017legmax.xls'!CI6","v":0},{"$f":"MIN(BV9,BW9)","v":0},0,0,0,{"$f":"IF(CA9>MAX(BY9,BZ9), MAX(BY9,BZ9),CA9)","v":0},0,0,0,{"$f":"IF(CE9>MAX(CC9,CD9),MAX(CC9,CD9),CE9)","v":0},{"$f":"X9","v":0},0,0,0,0,null,null,null,"D0102"]
[103,"Cheyenne","Cheylin ",1230408,0,0,0,0,133.5,0,0,{"$f":"Weightings!K7","v":0},0,0,1230408,0,122525,74192,74192,null,1427125,0,11954,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV7","v":12},{"$f":"'2017legmax.xls'!AW7","v":"A"},{"$f":"'2017legmax.xls'!AX7","v":""},1439079,1439079,{"$f":"IF(Weightings!G7>0,Weightings!G7,'Preliminary SO66'!AB4)","v":1513838},1439079,1439079,1733468,{"$f":"'2017legmax.xls'!BM7","v":0.3},520040,520040,520040,null,1235349,0,0,0,0,0,0,0,0,0,4941,0,0,1230408,{"$f":"'2017legmax.xls'!F7","v":137},{"$f":"'2017legmax.xls'!I7","v":133.5},{"$f":"'2017legmax.xls'!K7","v":122.5},133.5,{"$f":"'2017legmax.xls'!O7","v":0},133.5,{"$f":"IF(ISNA(VLOOKUP($CO10,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T4,VLOOKUP($CO10,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO10,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U4,VLOOKUP($CO10,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH7","v":0},0,0,{"$f":"'2017legmax.xls'!CJ7","v":0},0,{"$f":"'2017legmax.xls'!CI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0103"]
[105,"Rawlins","Rawlins County ",2259170,0,0,0,0,333.4,0,0,{"$f":"Weightings!K8","v":0},0,0,2259170,0,275568,177548,177548,null,2712286,0,8029,0,0,0,0,398,{"$f":"'2017legmax.xls'!AV8","v":3},{"$f":"'2017legmax.xls'!AW8","v":"A"},{"$f":"'2017legmax.xls'!AX8","v":""},2720713,2720713,{"$f":"IF(Weightings!G8>0,Weightings!G8,'Preliminary SO66'!AB5)","v":2799576},2720713,2720713,3077442,{"$f":"'2017legmax.xls'!BM8","v":0.3},923233,923233,923233,null,{"$f":"2233071+35172","v":2268243},0,0,0,0,0,0,0,0,0,9073,0,0,2259170,{"$f":"'2017legmax.xls'!F8","v":323.5},{"$f":"'2017legmax.xls'!I8","v":333.4},{"$f":"'2017legmax.xls'!K8","v":320.5},333.4,{"$f":"'2017legmax.xls'!O8","v":0},333.4,{"$f":"IF(ISNA(VLOOKUP($CO11,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T5,VLOOKUP($CO11,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO11,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U5,VLOOKUP($CO11,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH8","v":0},0,0,{"$f":"'2017legmax.xls'!CJ8","v":0},0,{"$f":"'2017legmax.xls'!CI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0105"]
[106,"Ness","Western Plains ",1176530,0,0,0,0,107.4,0,8209,{"$f":"Weightings!K9","v":0},0,0,1168321,0,84954,85167,85167,null,1338442,11,23604,0,0,0,10043,2910,{"$f":"'2017legmax.xls'!AV9","v":12},{"$f":"'2017legmax.xls'!AW9","v":"A"},{"$f":"'2017legmax.xls'!AX9","v":""},1375010,1375010,{"$f":"IF(Weightings!G9>0,Weightings!G9,'Preliminary SO66'!AB6)","v":1485997},1375010,1375010,1613735,{"$f":"'2017legmax.xls'!BM9","v":0.3},484121,484121,484121,null,1181255,0,0,0,0,0,0,0,0,0,4725,0,0,1176530,{"$f":"'2017legmax.xls'!F9","v":118},{"$f":"'2017legmax.xls'!I9","v":104},{"$f":"'2017legmax.xls'!K9","v":100.3},107.4,{"$f":"'2017legmax.xls'!O9","v":0},107.4,{"$f":"IF(ISNA(VLOOKUP($CO12,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T6,VLOOKUP($CO12,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO12,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U6,VLOOKUP($CO12,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH9","v":0},0,0,{"$f":"'2017legmax.xls'!CJ9","v":0},0,{"$f":"'2017legmax.xls'!CI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0106"]
[107,"Jewell","Rock Hills ",2165516,0,0,0,13257,289,0,0,{"$f":"Weightings!K10","v":0},0,0,2178773,0,329559,173221,173221,null,2681553,1845,0,0,0,0,497,21150,{"$f":"'2017legmax.xls'!AV10","v":12},{"$f":"'2017legmax.xls'!AW10","v":"A"},{"$f":"'2017legmax.xls'!AX10","v":""},2705045,2705045,{"$f":"IF(Weightings!G10>0,Weightings!G10,'Preliminary SO66'!AB7)","v":2901404},2705045,2705045,2941701,{"$f":"'2017legmax.xls'!BM10","v":0.23799999999999999},700125,700125,700125,null,2174213,0,0,0,0,0,0,0,0,0,8697,0,0,2165516,{"$f":"'2017legmax.xls'!F10","v":274.5},{"$f":"'2017legmax.xls'!I10","v":269.5},{"$f":"'2017legmax.xls'!K10","v":282.5},282.5,{"$f":"'2017legmax.xls'!O10","v":6.5},289,{"$f":"IF(ISNA(VLOOKUP($CO13,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T7,VLOOKUP($CO13,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO13,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U7,VLOOKUP($CO13,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH10","v":0},0,0,{"$f":"'2017legmax.xls'!CJ10","v":0},0,{"$f":"'2017legmax.xls'!CI10","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"13256+1","v":13257},0,0,0,null,null,null,"D0107"]
[108,"Washington","Washington Co. Schools ",2399315,0,0,0,0,337,0,0,{"$f":"Weightings!K11","v":0},0,0,2399315,0,318923,146917,146917,null,2865155,412,0,0,0,0,33300,6035,{"$f":"'2017legmax.xls'!AV11","v":4},{"$f":"'2017legmax.xls'!AW11","v":"A"},{"$f":"'2017legmax.xls'!AX11","v":""},2904902,2904902,{"$f":"IF(Weightings!G11>0,Weightings!G11,'Preliminary SO66'!AB8)","v":3055371},2904902,2904902,3356377,{"$f":"'2017legmax.xls'!BM11","v":0.3},1006913,1006913,1006913,null,2413188,1.1000000000000001,4237,0,0,0,0,0,0,0,9636,0,0,2399315,{"$f":"'2017legmax.xls'!F11","v":343},{"$f":"'2017legmax.xls'!I11","v":337},{"$f":"'2017legmax.xls'!K11","v":323},337,{"$f":"'2017legmax.xls'!O11","v":0},337,{"$f":"IF(ISNA(VLOOKUP($CO14,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T8,VLOOKUP($CO14,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO14,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U8,VLOOKUP($CO14,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH11","v":0},0,0,{"$f":"'2017legmax.xls'!CJ11","v":0},0,{"$f":"'2017legmax.xls'!CI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0108"]
[109,"Republic","Republic County ",3188195,5000,0,0,0,497.1,0,0,{"$f":"Weightings!K12","v":0},0,0,3193195,0,424499,223528,223528,null,3841222,0,0,0,0,5000,5220,8300,{"$f":"'2017legmax.xls'!AV12","v":16},{"$f":"'2017legmax.xls'!AW12","v":"A"},{"$f":"'2017legmax.xls'!AX12","v":"R"},3854742,3859742,{"$f":"IF(Weightings!G12>0,Weightings!G12,'Preliminary SO66'!AB9)","v":4015778},3859742,3859742,4341960,{"$f":"'2017legmax.xls'!BM12","v":0.3},1302588,1302588,1302588,null,3216407,4,15408,0,0,0,0,0,0,0,12804,0,0,3188195,{"$f":"'2017legmax.xls'!F12","v":466.5},{"$f":"'2017legmax.xls'!I12","v":466},{"$f":"'2017legmax.xls'!K12","v":497.1},497.1,{"$f":"'2017legmax.xls'!O12","v":0},497.1,{"$f":"IF(ISNA(VLOOKUP($CO15,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T9,VLOOKUP($CO15,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO15,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U9,VLOOKUP($CO15,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH12","v":0},0,0,{"$f":"'2017legmax.xls'!CJ12","v":0},0,{"$f":"'2017legmax.xls'!CI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0109"]
[110,"Phillips","Thunder Ridge Schools ",1679220,0,0,0,186224,216.5,0,0,{"$f":"Weightings!K13","v":0},0,0,1865444,0,260586,118730,118730,null,2244760,0,0,37245,0,0,549,19653,{"$f":"'2017legmax.xls'!AV13","v":3},{"$f":"'2017legmax.xls'!AW13","v":"A"},{"$f":"'2017legmax.xls'!AX13","v":""},2302207,2302207,{"$f":"IF(Weightings!G13>0,Weightings!G13,'Preliminary SO66'!AB10)","v":2349291},2302207,2302207,2559624,{"$f":"'2017legmax.xls'!BM13","v":0.3},767887,767887,767887,null,1685964,0,0,0,0,0,0,0,0,0,6744,0,0,1679220,{"$f":"'2017legmax.xls'!F13","v":217},{"$f":"'2017legmax.xls'!I13","v":214},{"$f":"'2017legmax.xls'!K13","v":205},214,{"$f":"'2017legmax.xls'!O13","v":2.5},216.5,{"$f":"IF(ISNA(VLOOKUP($CO16,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T10,VLOOKUP($CO16,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO16,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U10,VLOOKUP($CO16,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH13","v":0},0,0,{"$f":"'2017legmax.xls'!CJ13","v":0},0,{"$f":"'2017legmax.xls'!CI13","v":0},0,0,0,0,0,0,0,0,0,37245,223469,0,0,0,null,null,null,"D0110"]
[111,"Doniphan","Doniphan West Schools ",2390377,0,0,0,0,315,0,0,{"$f":"Weightings!K14","v":0},0,0,2390377,0,265802,194715,194715,null,2850894,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV14","v":12},{"$f":"'2017legmax.xls'!AW14","v":"A"},{"$f":"'2017legmax.xls'!AX14","v":""},2850894,2850894,{"$f":"IF(Weightings!G14>0,Weightings!G14,'Preliminary SO66'!AB11)","v":3075499},2850894,2850894,3352491,{"$f":"'2017legmax.xls'!BM14","v":0.3},1005747,1005747,1005747,null,2399977,0,0,0,0,0,0,0,0,0,9600,0,0,2390377,{"$f":"'2017legmax.xls'!F14","v":313},{"$f":"'2017legmax.xls'!I14","v":309},{"$f":"'2017legmax.xls'!K14","v":304.5},309,{"$f":"'2017legmax.xls'!O14","v":6},315,{"$f":"IF(ISNA(VLOOKUP($CO17,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T11,VLOOKUP($CO17,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO17,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U11,VLOOKUP($CO17,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH14","v":0},0,0,{"$f":"'2017legmax.xls'!CJ14","v":0},0,{"$f":"'2017legmax.xls'!CI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0111"]
[112,"Ellsworth","Central Plains ",3099666,163269,0,0,0,474.9,0,0,{"$f":"Weightings!K15","v":-15628},0,-15628,3247307,0,375620,303583,303583,null,3926510,0,11954,0,0,18000,0,11039,{"$f":"'2017legmax.xls'!AV15","v":12},{"$f":"'2017legmax.xls'!AW15","v":"A"},{"$f":"'2017legmax.xls'!AX15","v":""},3949503,3967503,{"$f":"IF(Weightings!G15>0,Weightings!G15,'Preliminary SO66'!AB12)","v":4255982},3967503,3967503,4349367,{"$f":"'2017legmax.xls'!BM15","v":0.3},1304810,1304810,1304810,null,3341308,59.5,229194,0,0,0,0,0,0,0,12448,0,0,3099666,{"$f":"'2017legmax.xls'!F15","v":430},{"$f":"'2017legmax.xls'!I15","v":443.5},{"$f":"'2017legmax.xls'!K15","v":468.9},468.9,{"$f":"'2017legmax.xls'!O15","v":6},474.9,{"$f":"IF(ISNA(VLOOKUP($CO18,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T12,VLOOKUP($CO18,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":25},125000,{"$f":"IF(ISNA(VLOOKUP($CO18,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U12,VLOOKUP($CO18,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.4000000000000004},7480,33,30789,163269,{"$f":"'2017legmax.xls'!AH15","v":0},0,0,{"$f":"'2017legmax.xls'!CJ15","v":0},0,{"$f":"'2017legmax.xls'!CI15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0112"]
[113,"Nemaha","Prairie Hills ",6146381,0,0,0,0,1109.7,0,0,{"$f":"Weightings!K16","v":0},0,0,6146381,0,854906,539117,539117,null,7540404,3462,1226,0,0,0,0,19677,{"$f":"'2017legmax.xls'!AV16","v":4},{"$f":"'2017legmax.xls'!AW16","v":"A"},{"$f":"'2017legmax.xls'!AX16","v":""},7564769,7564769,{"$f":"IF(Weightings!G16>0,Weightings!G16,'Preliminary SO66'!AB13)","v":7826772},7564769,7564769,8296018,{"$f":"'2017legmax.xls'!BM16","v":0.3},2488805,2488805,2488805,null,6171065,0,0,0,0,0,0,0,0,0,24684,0,0,6146381,{"$f":"'2017legmax.xls'!F16","v":1078.9000000000001},{"$f":"'2017legmax.xls'!I16","v":1099.2},{"$f":"'2017legmax.xls'!K16","v":1053.3},1099.2,{"$f":"'2017legmax.xls'!O16","v":10.5},1109.7,{"$f":"IF(ISNA(VLOOKUP($CO19,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T13,VLOOKUP($CO19,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO19,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U13,VLOOKUP($CO19,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH16","v":0},0,0,{"$f":"'2017legmax.xls'!CJ16","v":0},0,{"$f":"'2017legmax.xls'!CI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0113"]
[114,"Doniphan","Riverside ",4423510,49548,0,0,0,608.20000000000005,0,80,{"$f":"Weightings!K17","v":-1866},0,-1866,4471112,0,593030,332995,332995,null,5397137,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV17","v":12},{"$f":"'2017legmax.xls'!AW17","v":"A"},{"$f":"'2017legmax.xls'!AX17","v":""},5397137,5397137,{"$f":"IF(Weightings!G17>0,Weightings!G17,'Preliminary SO66'!AB14)","v":5879639},5397137,5397137,5823772,{"$f":"'2017legmax.xls'!BM17","v":0.3},1747132,1747132,1747132,null,4441275,0,0,0,0,0,0,0,0,0,17765,0,0,4423510,{"$f":"'2017legmax.xls'!F17","v":635.6},{"$f":"'2017legmax.xls'!I17","v":594.79999999999995},{"$f":"'2017legmax.xls'!K17","v":570.20000000000005},600.20000000000005,{"$f":"'2017legmax.xls'!O17","v":8},608.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CO20,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T14,VLOOKUP($CO20,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":8},40000,{"$f":"IF(ISNA(VLOOKUP($CO20,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U14,VLOOKUP($CO20,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.5},2550,7.5,6998,49548,{"$f":"'2017legmax.xls'!AH17","v":0},0,0,{"$f":"'2017legmax.xls'!CJ17","v":0},0,{"$f":"'2017legmax.xls'!CI17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0114"]
[115,"Nemaha","Nemaha Central ",3521209,0,0,0,0,574.29999999999995,0,0,{"$f":"Weightings!K18","v":0},0,0,3521209,0,385432,358738,358738,null,4265379,0,0,0,0,20000,5764,7080,{"$f":"'2017legmax.xls'!AV18","v":12},{"$f":"'2017legmax.xls'!AW18","v":"A"},{"$f":"'2017legmax.xls'!AX18","v":""},4278223,4298223,{"$f":"IF(Weightings!G18>0,Weightings!G18,'Preliminary SO66'!AB15)","v":4665545},4298223,4298223,4693665,{"$f":"'2017legmax.xls'!BM18","v":0.3},1408100,1170000,1170000,null,3535350,0,0,0,0,0,0,0,0,0,14141,0,0,3521209,{"$f":"'2017legmax.xls'!F18","v":537.9},{"$f":"'2017legmax.xls'!I18","v":565.29999999999995},{"$f":"'2017legmax.xls'!K18","v":549.79999999999995},565.29999999999995,{"$f":"'2017legmax.xls'!O18","v":9},574.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CO21,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T15,VLOOKUP($CO21,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO21,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U15,VLOOKUP($CO21,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH18","v":0},0,0,{"$f":"'2017legmax.xls'!CJ18","v":0},0,{"$f":"'2017legmax.xls'!CI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0115"]
[200,"Greeley","Greeley County Schools ",1942101,0,0,0,0,244,0,9,{"$f":"Weightings!K19","v":0},0,0,1942092,0,143327,142427,142427,null,2227846,12,6396,0,0,0,0,2390,{"$f":"'2017legmax.xls'!AV19","v":12},{"$f":"'2017legmax.xls'!AW19","v":"A"},{"$f":"'2017legmax.xls'!AX19","v":""},2236644,2236644,{"$f":"IF(Weightings!G19>0,Weightings!G19,'Preliminary SO66'!AB16)","v":2307474},2236644,2236644,2457547,{"$f":"'2017legmax.xls'!BM19","v":0.3},737264,737264,737264,null,1949901,0,0,0,0,0,0,0,0,0,7800,0,0,1942101,{"$f":"'2017legmax.xls'!F19","v":241.4},{"$f":"'2017legmax.xls'!I19","v":241.5},{"$f":"'2017legmax.xls'!K19","v":234.8},241.5,{"$f":"'2017legmax.xls'!O19","v":2.5},244,{"$f":"IF(ISNA(VLOOKUP($CO22,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T16,VLOOKUP($CO22,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO22,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U16,VLOOKUP($CO22,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH19","v":0},0,0,{"$f":"'2017legmax.xls'!CJ19","v":0},0,{"$f":"'2017legmax.xls'!CI19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0200"]
[202,"Wyandotte","Turner-Kansas City ",22966575,139950,475337,0,0,3952.7,0,0,{"$f":"Weightings!K20","v":-5365},0,-5365,23576497,0,2830707,2092370,2092370,null,28499574,30189,0,0,0,0,0,133297,{"$f":"'2017legmax.xls'!AV20","v":11},{"$f":"'2017legmax.xls'!AW20","v":"A"},{"$f":"'2017legmax.xls'!AX20","v":""},28663060,28663060,{"$f":"IF(Weightings!G20>0,Weightings!G20,'Preliminary SO66'!AB17)","v":30021387},28663060,28663060,30178043,{"$f":"'2017legmax.xls'!BM20","v":0.3},9053413,9053413,9053413,null,23058810,0,0,0,0,0,0,0,0,0,92235,0,0,22966575,{"$f":"'2017legmax.xls'!F20","v":3888.6},{"$f":"'2017legmax.xls'!I20","v":3871.2},{"$f":"'2017legmax.xls'!K20","v":3764.4},3871.2,{"$f":"'2017legmax.xls'!O20","v":81.5},3952.7,{"$f":"IF(ISNA(VLOOKUP($CO23,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T17,VLOOKUP($CO23,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO23,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U17,VLOOKUP($CO23,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,150,139950,139950,{"$f":"'2017legmax.xls'!AH20","v":123.4},475337,0,{"$f":"'2017legmax.xls'!CJ20","v":0},0,{"$f":"'2017legmax.xls'!CI20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0202"]
[203,"Wyandotte","Piper-Kansas City ",8735772,0,0,0,0,2075.4,0,0,{"$f":"Weightings!K21","v":-2333},0,-2333,8733439,0,2314371,779825,779825,null,11827635,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV21","v":10},{"$f":"'2017legmax.xls'!AW21","v":"A"},{"$f":"'2017legmax.xls'!AX21","v":""},11827635,11827635,{"$f":"IF(Weightings!G21>0,Weightings!G21,'Preliminary SO66'!AB18)","v":12747250},11827635,11827635,12019524,{"$f":"'2017legmax.xls'!BM21","v":0.31},3726052,3726052,3726052,null,8787033,4.2,16178,0,0,0,0,0,0,0,35083,0,0,8735772,{"$f":"'2017legmax.xls'!F21","v":1889.5},{"$f":"'2017legmax.xls'!I21","v":1955},{"$f":"'2017legmax.xls'!K21","v":2071.4},2071.4,{"$f":"'2017legmax.xls'!O21","v":4},2075.4,{"$f":"IF(ISNA(VLOOKUP($CO24,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T18,VLOOKUP($CO24,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO24,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U18,VLOOKUP($CO24,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH21","v":0},0,0,{"$f":"'2017legmax.xls'!CJ21","v":3.0700000000000002E-2},363108,{"$f":"'2017legmax.xls'!CI21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0203"]
[204,"Wyandotte","Bonner Springs ",13151164,207189,0,0,0,2581,0,0,{"$f":"Weightings!K22","v":-4199},0,-4199,13354154,0,3108721,1427810,1427810,null,17890685,1891,0,0,0,0,100,9946,{"$f":"'2017legmax.xls'!AV22","v":18},{"$f":"'2017legmax.xls'!AW22","v":"A"},{"$f":"'2017legmax.xls'!AX22","v":""},17902622,17902622,{"$f":"IF(Weightings!G22>0,Weightings!G22,'Preliminary SO66'!AB19)","v":19089013},17902622,17902622,18087128,{"$f":"'2017legmax.xls'!BM22","v":0.3},5426138,5426138,5426138,null,13203980,0,0,0,0,0,0,0,0,0,52816,0,0,13151164,{"$f":"'2017legmax.xls'!F22","v":2507.1},{"$f":"'2017legmax.xls'!I22","v":2570.5},{"$f":"'2017legmax.xls'!K22","v":2532.5},2570.5,{"$f":"'2017legmax.xls'!O22","v":10.5},2581,{"$f":"IF(ISNA(VLOOKUP($CO25,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T19,VLOOKUP($CO25,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":35},175000,{"$f":"IF(ISNA(VLOOKUP($CO25,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U19,VLOOKUP($CO25,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,34.5,32189,207189,{"$f":"'2017legmax.xls'!AH22","v":0},0,0,{"$f":"'2017legmax.xls'!CJ22","v":0},0,{"$f":"'2017legmax.xls'!CI22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0204"]
[205,"Butler","Bluestem ",3591043,0,0,0,0,489.2,0,4,{"$f":"Weightings!K23","v":-1400},0,-1400,3589639,0,496512,264443,264443,null,4350594,0,1009,0,0,0,0,2974,{"$f":"'2017legmax.xls'!AV23","v":6},{"$f":"'2017legmax.xls'!AW23","v":"A"},{"$f":"'2017legmax.xls'!AX23","v":""},4354577,4354577,{"$f":"IF(Weightings!G23>0,Weightings!G23,'Preliminary SO66'!AB20)","v":4646619},4354577,4354577,4815400,{"$f":"'2017legmax.xls'!BM23","v":0.3},1444620,1444620,1444620,null,3605465,0,0,0,0,0,0,0,0,0,14422,0,0,3591043,{"$f":"'2017legmax.xls'!F23","v":507.8},{"$f":"'2017legmax.xls'!I23","v":486.3},{"$f":"'2017legmax.xls'!K23","v":473.5},489.2,{"$f":"'2017legmax.xls'!O23","v":0},489.2,{"$f":"IF(ISNA(VLOOKUP($CO26,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T20,VLOOKUP($CO26,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO26,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U20,VLOOKUP($CO26,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH23","v":0},0,0,{"$f":"'2017legmax.xls'!CJ23","v":0},0,{"$f":"'2017legmax.xls'!CI23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0205"]
[206,"Butler","Remington-Whitewater ",3315045,17727,0,0,0,495.7,0,0,{"$f":"Weightings!K24","v":0},0,0,3332772,0,516424,265553,265553,null,4114749,0,1025,0,0,0,0,4525,{"$f":"'2017legmax.xls'!AV24","v":12},{"$f":"'2017legmax.xls'!AW24","v":"A"},{"$f":"'2017legmax.xls'!AX24","v":""},4120299,4120299,{"$f":"IF(Weightings!G24>0,Weightings!G24,'Preliminary SO66'!AB21)","v":4310367},4120299,4120299,4463293,{"$f":"'2017legmax.xls'!BM24","v":0.3},1338988,1338988,1338988,null,3389220,15.8,60862,0,0,0,0,0,0,0,13313,0,0,3315045,{"$f":"'2017legmax.xls'!F24","v":473.4},{"$f":"'2017legmax.xls'!I24","v":491.7},{"$f":"'2017legmax.xls'!K24","v":487.9},491.7,{"$f":"'2017legmax.xls'!O24","v":4},495.7,{"$f":"IF(ISNA(VLOOKUP($CO27,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T21,VLOOKUP($CO27,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO27,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U21,VLOOKUP($CO27,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,19,17727,17727,{"$f":"'2017legmax.xls'!AH24","v":0},0,0,{"$f":"'2017legmax.xls'!CJ24","v":0},0,{"$f":"'2017legmax.xls'!CI24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0206"]
[207,"Leavenworth","Ft Leavenworth ",2714380,0,454536,0,1148963,1634.5,0,319,{"$f":"Weightings!K25","v":0},0,0,4317560,0,1407944,973073,973073,null,6698577,319,0,4358620,0,0,0,0,22,{"$f":"'2017legmax.xls'!AW25","v":"A"},{"$f":"'2017legmax.xls'!AX25","v":"R"},11057516,11057516,{"$f":"IF(Weightings!G25>0,Weightings!G25,'Preliminary SO66'!AB22)","v":12135507},11057516,11057516,10725503,{"$f":"'2017legmax.xls'!BM25","v":0.33},3539416,3539416,3539416,null,2725281,0,0,0,0,0,0,0,0,0,10901,0,0,2714380,{"$f":"'2017legmax.xls'!F25","v":1738.9},{"$f":"'2017legmax.xls'!I25","v":1597.1},{"$f":"'2017legmax.xls'!K25","v":1567.5},1634.5,{"$f":"'2017legmax.xls'!O25","v":0},1634.5,{"$f":"IF(ISNA(VLOOKUP($CO28,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T22,VLOOKUP($CO28,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO28,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U22,VLOOKUP($CO28,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH25","v":118},454536,0,{"$f":"'2017legmax.xls'!CJ25","v":0},0,{"$f":"'2017legmax.xls'!CI25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X28-130629","v":4227991},5376954,0,0,0,null,null,null,"D0207"]
[208,"Trego","Wakeeney ",2361202,0,0,0,0,371.5,0,0,{"$f":"Weightings!K26","v":0},0,0,2361202,0,460714,212856,212856,null,3034772,0,11858,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV26","v":12},{"$f":"'2017legmax.xls'!AW26","v":"A"},{"$f":"'2017legmax.xls'!AX26","v":""},3046630,3046630,{"$f":"IF(Weightings!G26>0,Weightings!G26,'Preliminary SO66'!AB23)","v":3211683},3046630,3046630,3340494,{"$f":"'2017legmax.xls'!BM26","v":0.3},1002148,1002148,1002148,null,2370685,0,0,0,0,0,0,0,0,0,9483,0,0,2361202,{"$f":"'2017legmax.xls'!F26","v":370.3},{"$f":"'2017legmax.xls'!I26","v":367},{"$f":"'2017legmax.xls'!K26","v":371.5},371.5,{"$f":"'2017legmax.xls'!O26","v":0},371.5,{"$f":"IF(ISNA(VLOOKUP($CO29,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T23,VLOOKUP($CO29,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO29,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U23,VLOOKUP($CO29,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH26","v":0},0,0,{"$f":"'2017legmax.xls'!CJ26","v":0},0,{"$f":"'2017legmax.xls'!CI26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0208"]
[209,"Stevens","Moscow Public Schools ",1552491,0,0,0,0,173,0,0,{"$f":"Weightings!K27","v":0},0,0,1552491,0,103887,123865,123865,null,1780243,6,18124,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV27","v":7},{"$f":"'2017legmax.xls'!AW27","v":"A"},{"$f":"'2017legmax.xls'!AX27","v":""},1798373,1798373,{"$f":"IF(Weightings!G27>0,Weightings!G27,'Preliminary SO66'!AB24)","v":1901317},1798373,1798373,2042819,{"$f":"'2017legmax.xls'!BM27","v":0.33},674130,674130,674130,null,1558726,0,0,0,0,0,0,0,0,0,6235,0,0,1552491,{"$f":"'2017legmax.xls'!F27","v":185.7},{"$f":"'2017legmax.xls'!I27","v":163.19999999999999},{"$f":"'2017legmax.xls'!K27","v":164},171,{"$f":"'2017legmax.xls'!O27","v":2},173,{"$f":"IF(ISNA(VLOOKUP($CO30,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T24,VLOOKUP($CO30,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO30,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U24,VLOOKUP($CO30,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH27","v":0},0,0,{"$f":"'2017legmax.xls'!CJ27","v":0},0,{"$f":"'2017legmax.xls'!CI27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0209"]
[210,"Stevens","Hugoton Public Schools ",6545164,13062,0,0,0,1029.4000000000001,0,0,{"$f":"Weightings!K28","v":0},0,0,6558226,0,531463,529204,529204,null,7618893,0,41382,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV28","v":7},{"$f":"'2017legmax.xls'!AW28","v":"A"},{"$f":"'2017legmax.xls'!AX28","v":""},7660275,7660275,{"$f":"IF(Weightings!G28>0,Weightings!G28,'Preliminary SO66'!AB25)","v":8032343},7660275,7660275,8515750,{"$f":"'2017legmax.xls'!BM28","v":0.3},2554725,2554725,2554725,null,6593792,5.8,22342,0,0,0,0,0,0,0,26286,0,0,6545164,{"$f":"'2017legmax.xls'!F28","v":1036.8},{"$f":"'2017legmax.xls'!I28","v":1010.4},{"$f":"'2017legmax.xls'!K28","v":950.1},1010.4,{"$f":"'2017legmax.xls'!O28","v":19},1029.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CO31,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T25,VLOOKUP($CO31,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO31,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U25,VLOOKUP($CO31,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,14,13062,13062,{"$f":"'2017legmax.xls'!AH28","v":0},0,0,{"$f":"'2017legmax.xls'!CJ28","v":0},0,{"$f":"'2017legmax.xls'!CI28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0210"]
[211,"Norton","Norton Community Schools ",4238294,0,0,0,0,677.7,0,0,{"$f":"Weightings!K29","v":0},-7326,-7326,4230968,0,827060,331248,331248,null,5389276,4,1306,11019,0,150000,2758,0,22,{"$f":"'2017legmax.xls'!AW29","v":"A"},{"$f":"'2017legmax.xls'!AX29","v":""},5404363,5554363,{"$f":"IF(Weightings!G29>0,Weightings!G29,'Preliminary SO66'!AB26)","v":5793267},5554363,5554363,5863455,{"$f":"'2017legmax.xls'!BM29","v":0.3},1759037,1759037,1759037,null,4255315,0,0,0,0,0,0,0,0,0,17021,0,0,4238294,{"$f":"'2017legmax.xls'!F29","v":689.1},{"$f":"'2017legmax.xls'!I29","v":677.7},{"$f":"'2017legmax.xls'!K29","v":635.5},677.7,{"$f":"'2017legmax.xls'!O29","v":0},677.7,{"$f":"IF(ISNA(VLOOKUP($CO32,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T26,VLOOKUP($CO32,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO32,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U26,VLOOKUP($CO32,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH29","v":0},0,0,{"$f":"'2017legmax.xls'!CJ29","v":0},0,{"$f":"'2017legmax.xls'!CI29","v":0},0,0,0,0,0,0,0,0,0,11019,8072,0,0,0,null,null,null,"D0211"]
[212,"Norton","Northern Valley ",1450240,0,0,0,0,165.5,0,0,{"$f":"Weightings!K30","v":0},0,0,1450240,0,201789,108455,108455,null,1760484,1,119,0,0,0,152,0,{"$f":"'2017legmax.xls'!AV30","v":3},{"$f":"'2017legmax.xls'!AW30","v":"A"},{"$f":"'2017legmax.xls'!AX30","v":""},1760756,1760756,{"$f":"IF(Weightings!G30>0,Weightings!G30,'Preliminary SO66'!AB27)","v":1844852},1760756,1760756,1953300,{"$f":"'2017legmax.xls'!BM30","v":0.3},585990,585990,585990,null,1456064,0,0,0,0,0,0,0,0,0,5824,0,0,1450240,{"$f":"'2017legmax.xls'!F30","v":169.5},{"$f":"'2017legmax.xls'!I30","v":163},{"$f":"'2017legmax.xls'!K30","v":143},163,{"$f":"'2017legmax.xls'!O30","v":2.5},165.5,{"$f":"IF(ISNA(VLOOKUP($CO33,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T27,VLOOKUP($CO33,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO33,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U27,VLOOKUP($CO33,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH30","v":0},0,0,{"$f":"'2017legmax.xls'!CJ30","v":0},0,{"$f":"'2017legmax.xls'!CI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0212"]
[214,"Grant","Ulysses ",9364071,77449,0,0,0,1647.5,0,0,{"$f":"Weightings!K31","v":-49449},0,-49449,9392071,0,866872,764700,764700,null,11023643,1733,91485,0,0,0,0,27569,{"$f":"'2017legmax.xls'!AV31","v":7},{"$f":"'2017legmax.xls'!AW31","v":"A"},{"$f":"'2017legmax.xls'!AX31","v":""},11144430,11144430,{"$f":"IF(Weightings!G31>0,Weightings!G31,'Preliminary SO66'!AB28)","v":11665243},11144430,11144430,12163554,{"$f":"'2017legmax.xls'!BM31","v":0.3},3649066,3649066,3649066,null,9465621,16.600000000000001,63943,0,0,0,0,0,0,0,37607,0,0,9364071,{"$f":"'2017legmax.xls'!F31","v":1670.3},{"$f":"'2017legmax.xls'!I31","v":1626},{"$f":"'2017legmax.xls'!K31","v":1575.5},1626,{"$f":"'2017legmax.xls'!O31","v":21.5},1647.5,{"$f":"IF(ISNA(VLOOKUP($CO34,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T28,VLOOKUP($CO34,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO34,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U28,VLOOKUP($CO34,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":5.0999999999999996},8670,63,58779,77449,{"$f":"'2017legmax.xls'!AH31","v":0},0,0,{"$f":"'2017legmax.xls'!CJ31","v":0},0,{"$f":"'2017legmax.xls'!CI31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0214"]
[215,"Kearny","Lakin ",4150214,111960,0,0,0,612.4,0,0,{"$f":"Weightings!K32","v":-10263},0,-10263,4251911,0,320802,330064,330064,null,4902777,0,44529,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV32","v":3},{"$f":"'2017legmax.xls'!AW32","v":"A"},{"$f":"'2017legmax.xls'!AX32","v":""},4947306,4947306,{"$f":"IF(Weightings!G32>0,Weightings!G32,'Preliminary SO66'!AB29)","v":5224434},4947306,4947306,5406942,{"$f":"'2017legmax.xls'!BM32","v":0.3},1622083,1622083,1622083,null,4166882,0,0,0,0,0,0,0,0,0,16668,0,0,4150214,{"$f":"'2017legmax.xls'!F32","v":635.6},{"$f":"'2017legmax.xls'!I32","v":586},{"$f":"'2017legmax.xls'!K32","v":596},605.9,{"$f":"'2017legmax.xls'!O32","v":6.5},612.4,{"$f":"IF(ISNA(VLOOKUP($CO35,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T29,VLOOKUP($CO35,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO35,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U29,VLOOKUP($CO35,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,120,111960,111960,{"$f":"'2017legmax.xls'!AH32","v":0},0,0,{"$f":"'2017legmax.xls'!CJ32","v":0},0,{"$f":"'2017legmax.xls'!CI32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0215"]
[216,"Kearny","Deerfield ",1886552,0,0,0,0,195,0,0,{"$f":"Weightings!K33","v":0},0,0,1886552,0,121250,168274,168274,null,2176076,0,14120,0,0,0,15025,3888,{"$f":"'2017legmax.xls'!AV33","v":14},{"$f":"'2017legmax.xls'!AW33","v":"A"},{"$f":"'2017legmax.xls'!AX33","v":""},2209109,2209109,{"$f":"IF(Weightings!G33>0,Weightings!G33,'Preliminary SO66'!AB30)","v":2319513},2209109,2209109,2471992,{"$f":"'2017legmax.xls'!BM33","v":0.3},741598,741598,741598,null,1894129,0,0,0,0,0,0,0,0,0,7577,0,0,1886552,{"$f":"'2017legmax.xls'!F33","v":192},{"$f":"'2017legmax.xls'!I33","v":184.5},{"$f":"'2017legmax.xls'!K33","v":189},189,{"$f":"'2017legmax.xls'!O33","v":6},195,{"$f":"IF(ISNA(VLOOKUP($CO36,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T30,VLOOKUP($CO36,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO36,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U30,VLOOKUP($CO36,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH33","v":0},0,0,{"$f":"'2017legmax.xls'!CJ33","v":0},0,{"$f":"'2017legmax.xls'!CI33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0216"]
[217,"Morton","Rolla ",1480382,0,0,0,0,164,0,0,{"$f":"Weightings!K34","v":0},0,0,1480382,0,104369,116858,116858,null,1701609,7784,11789,0,0,0,0,251,{"$f":"'2017legmax.xls'!AV34","v":11},{"$f":"'2017legmax.xls'!AW34","v":"A"},{"$f":"'2017legmax.xls'!AX34","v":""},1721433,1721433,{"$f":"IF(Weightings!G34>0,Weightings!G34,'Preliminary SO66'!AB31)","v":1818820},1721433,1721433,1961198,{"$f":"'2017legmax.xls'!BM34","v":0.3},588359,588359,588359,null,1490564,1.1000000000000001,4237,0,0,0,0,0,0,0,5945,0,0,1480382,{"$f":"'2017legmax.xls'!F34","v":183.6},{"$f":"'2017legmax.xls'!I34","v":164},{"$f":"'2017legmax.xls'!K34","v":131},164,{"$f":"'2017legmax.xls'!O34","v":0},164,{"$f":"IF(ISNA(VLOOKUP($CO37,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T31,VLOOKUP($CO37,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO37,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U31,VLOOKUP($CO37,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH34","v":0},0,0,{"$f":"'2017legmax.xls'!CJ34","v":0},0,{"$f":"'2017legmax.xls'!CI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0217"]
[218,"Morton","Elkhart ",3268327,3237925,0,0,0,458.9,0,0,{"$f":"Weightings!K35","v":0},0,0,6506252,0,281868,275495,275495,null,7063615,0,11830,0,0,0,0,3503,{"$f":"'2017legmax.xls'!AV35","v":14},{"$f":"'2017legmax.xls'!AW35","v":"A"},{"$f":"'2017legmax.xls'!AX35","v":""},7078948,7078948,{"$f":"IF(Weightings!G35>0,Weightings!G35,'Preliminary SO66'!AB32)","v":7445665},7078948,7078948,4294395,{"$f":"'2017legmax.xls'!BM35","v":0.3},1288319,1288319,1288319,null,5341503,534.79999999999995,2060050,0,0,0,0,0,0,0,13126,0,0,3268327,{"$f":"'2017legmax.xls'!F35","v":469.8},{"$f":"'2017legmax.xls'!I35","v":450.4},{"$f":"'2017legmax.xls'!K35","v":430.9},450.4,{"$f":"'2017legmax.xls'!O35","v":8.5},458.9,{"$f":"IF(ISNA(VLOOKUP($CO38,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T32,VLOOKUP($CO38,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":637},3185000,{"$f":"IF(ISNA(VLOOKUP($CO38,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U32,VLOOKUP($CO38,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":22.9},38930,15,13995,3237925,{"$f":"'2017legmax.xls'!AH35","v":0},0,0,{"$f":"'2017legmax.xls'!CJ35","v":0},0,{"$f":"'2017legmax.xls'!CI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0218"]
[219,"Clark","Minneola ",1835081,0,0,0,0,239.2,0,47,{"$f":"Weightings!K36","v":0},0,0,1835034,0,185073,145591,145591,null,2165698,0,1600,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV36","v":3},{"$f":"'2017legmax.xls'!AW36","v":"A"},{"$f":"'2017legmax.xls'!AX36","v":""},2167298,2167298,{"$f":"IF(Weightings!G36>0,Weightings!G36,'Preliminary SO66'!AB33)","v":2279886},2167298,2167298,2407064,{"$f":"'2017legmax.xls'!BM36","v":0.3},722119,722119,722119,null,1842451,0,0,0,0,0,0,0,0,0,7370,0,0,1835081,{"$f":"'2017legmax.xls'!F36","v":248.5},{"$f":"'2017legmax.xls'!I36","v":233.7},{"$f":"'2017legmax.xls'!K36","v":235.5},239.2,{"$f":"'2017legmax.xls'!O36","v":0},239.2,{"$f":"IF(ISNA(VLOOKUP($CO39,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T33,VLOOKUP($CO39,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO39,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U33,VLOOKUP($CO39,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH36","v":0},0,0,{"$f":"'2017legmax.xls'!CJ36","v":0},0,{"$f":"'2017legmax.xls'!CI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0219"]
[220,"Clark","Ashland ",1529574,0,0,0,0,190.9,0,12,{"$f":"Weightings!K37","v":0},0,0,1529562,0,158408,133440,133440,null,1821410,0,6927,0,0,40258,0,4829,{"$f":"'2017legmax.xls'!AV37","v":14},{"$f":"'2017legmax.xls'!AW37","v":"A"},{"$f":"'2017legmax.xls'!AX37","v":""},1833166,1873424,{"$f":"IF(Weightings!G37>0,Weightings!G37,'Preliminary SO66'!AB34)","v":1935381},1873424,1873424,2020274,{"$f":"'2017legmax.xls'!BM37","v":0.3},606082,606082,606082,null,1535717,0,0,0,0,0,0,0,0,0,6143,0,0,1529574,{"$f":"'2017legmax.xls'!F37","v":192.6},{"$f":"'2017legmax.xls'!I37","v":189.9},{"$f":"'2017legmax.xls'!K37","v":184.1},189.9,{"$f":"'2017legmax.xls'!O37","v":1},190.9,{"$f":"IF(ISNA(VLOOKUP($CO40,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T34,VLOOKUP($CO40,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO40,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U34,VLOOKUP($CO40,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH37","v":0},0,0,{"$f":"'2017legmax.xls'!CJ37","v":0},0,{"$f":"'2017legmax.xls'!CI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0220"]
[223,"Washington","Barnes ",2506786,0,0,0,0,354.4,0,72,{"$f":"Weightings!K38","v":0},0,0,2506714,0,441110,194449,194449,null,3142273,0,0,0,0,0,0,14362,{"$f":"'2017legmax.xls'!AV38","v":2},{"$f":"'2017legmax.xls'!AW38","v":"A"},{"$f":"'2017legmax.xls'!AX38","v":""},3156635,3156635,{"$f":"IF(Weightings!G38>0,Weightings!G38,'Preliminary SO66'!AB35)","v":3276662},3156635,3156635,3373070,{"$f":"'2017legmax.xls'!BM38","v":0.3},1011921,1011921,1011921,null,2521090,1.1000000000000001,4237,0,0,0,0,0,0,0,10067,0,0,2506786,{"$f":"'2017legmax.xls'!F38","v":340},{"$f":"'2017legmax.xls'!I38","v":347.4},{"$f":"'2017legmax.xls'!K38","v":354.4},354.4,{"$f":"'2017legmax.xls'!O38","v":0},354.4,{"$f":"IF(ISNA(VLOOKUP($CO41,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T35,VLOOKUP($CO41,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO41,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U35,VLOOKUP($CO41,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH38","v":0},0,0,{"$f":"'2017legmax.xls'!CJ38","v":0},0,{"$f":"'2017legmax.xls'!CI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0223"]
[224,"Washington","Clifton-Clyde ",2140873,0,0,0,0,309.5,0,0,{"$f":"Weightings!K39","v":0},0,0,2140873,0,275822,164612,164612,null,2581307,8346,0,0,0,0,0,9400,{"$f":"'2017legmax.xls'!AV39","v":2},{"$f":"'2017legmax.xls'!AW39","v":"A"},{"$f":"'2017legmax.xls'!AX39","v":""},2599053,2599053,{"$f":"IF(Weightings!G39>0,Weightings!G39,'Preliminary SO66'!AB36)","v":2690683},2599053,2599053,2854625,{"$f":"'2017legmax.xls'!BM39","v":0.3},856388,856388,856388,null,2149471,0,0,0,0,0,0,0,0,0,8598,0,0,2140873,{"$f":"'2017legmax.xls'!F39","v":311.5},{"$f":"'2017legmax.xls'!I39","v":309},{"$f":"'2017legmax.xls'!K39","v":305},309,{"$f":"'2017legmax.xls'!O39","v":0.5},309.5,{"$f":"IF(ISNA(VLOOKUP($CO42,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T36,VLOOKUP($CO42,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO42,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U36,VLOOKUP($CO42,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH39","v":0},0,0,{"$f":"'2017legmax.xls'!CJ39","v":0},0,{"$f":"'2017legmax.xls'!CI39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0224"]
[225,"Meade","Fowler ",1363538,0,0,0,0,145.19999999999999,0,0,{"$f":"Weightings!K40","v":0},0,0,1363538,0,110922,99856,99856,null,1574316,231,841,0,0,0,0,1790,{"$f":"'2017legmax.xls'!AV40","v":3},{"$f":"'2017legmax.xls'!AW40","v":"A"},{"$f":"'2017legmax.xls'!AX40","v":""},1577178,1577178,{"$f":"IF(Weightings!G40>0,Weightings!G40,'Preliminary SO66'!AB37)","v":1636804},1577178,1577178,1751227,{"$f":"'2017legmax.xls'!BM40","v":0.33},577905,577905,577905,null,1369014,0,0,0,0,0,0,0,0,0,5476,0,0,1363538,{"$f":"'2017legmax.xls'!F40","v":151},{"$f":"'2017legmax.xls'!I40","v":133},{"$f":"'2017legmax.xls'!K40","v":139.5},141.19999999999999,{"$f":"'2017legmax.xls'!O40","v":4},145.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CO43,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T37,VLOOKUP($CO43,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO43,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U37,VLOOKUP($CO43,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH40","v":0},0,0,{"$f":"'2017legmax.xls'!CJ40","v":0},0,{"$f":"'2017legmax.xls'!CI40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0225"]
[226,"Meade","Meade ",2585385,0,0,0,0,384.2,0,0,{"$f":"Weightings!K41","v":0},0,0,2585385,0,296854,221900,221900,null,3104139,155,6837,0,0,0,0,11500,{"$f":"'2017legmax.xls'!AV41","v":14},{"$f":"'2017legmax.xls'!AW41","v":"A"},{"$f":"'2017legmax.xls'!AX41","v":""},3122631,3122631,{"$f":"IF(Weightings!G41>0,Weightings!G41,'Preliminary SO66'!AB38)","v":3207375},3122631,3122631,3449937,{"$f":"'2017legmax.xls'!BM41","v":0.33},1138479,1138479,1138479,null,2595768,0,0,0,0,0,0,0,0,0,10383,0,0,2585385,{"$f":"'2017legmax.xls'!F41","v":392.7},{"$f":"'2017legmax.xls'!I41","v":372.5},{"$f":"'2017legmax.xls'!K41","v":375.4},380.2,{"$f":"'2017legmax.xls'!O41","v":4},384.2,{"$f":"IF(ISNA(VLOOKUP($CO44,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T38,VLOOKUP($CO44,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO44,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U38,VLOOKUP($CO44,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH41","v":0},0,0,{"$f":"'2017legmax.xls'!CJ41","v":0},0,{"$f":"'2017legmax.xls'!CI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0226"]
[227,"Hodgeman","Hodgeman County Schools ",2062093,0,0,0,0,286.5,0,838,{"$f":"Weightings!K42","v":0},0,0,2061255,0,207833,150438,150438,null,2419526,18318,17132,0,0,0,0,500,{"$f":"'2017legmax.xls'!AV42","v":14},{"$f":"'2017legmax.xls'!AW42","v":"A"},{"$f":"'2017legmax.xls'!AX42","v":""},2455476,2455476,{"$f":"IF(Weightings!G42>0,Weightings!G42,'Preliminary SO66'!AB39)","v":2560695},2455476,2455476,2734027,{"$f":"'2017legmax.xls'!BM42","v":0.3},820208,820208,820208,null,2070375,0,0,0,0,0,0,0,0,0,8282,0,0,2062093,{"$f":"'2017legmax.xls'!F42","v":287},{"$f":"'2017legmax.xls'!I42","v":286.5},{"$f":"'2017legmax.xls'!K42","v":276},286.5,{"$f":"'2017legmax.xls'!O42","v":0},286.5,{"$f":"IF(ISNA(VLOOKUP($CO45,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T39,VLOOKUP($CO45,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO45,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U39,VLOOKUP($CO45,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH42","v":0},0,0,{"$f":"'2017legmax.xls'!CJ42","v":0},0,{"$f":"'2017legmax.xls'!CI42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0227"]
[229,"Johnson","Blue Valley ",{"$f":"BD46","v":91207140},32810,0,{"$f":"BX46+CB46+CF46","v":17404355},0,21600.3,0,0,{"$f":"Weightings!K43","v":0},0,0,108644305,0,21220859,11804180,11804180,null,141669344,0,0,0,79444,174427,1313409,508182,{"$f":"'2017legmax.xls'!AV43","v":14},{"$f":"'2017legmax.xls'!AW43","v":"A"},{"$f":"'2017legmax.xls'!AX43","v":""},136733694,143744806,{"$f":"IF(Weightings!G43>0,Weightings!G43,'Preliminary SO66'!AB40)","v":149477854},143744806,143744806,147030173,{"$f":"'2017legmax.xls'!BM43","v":0.33},48519957,48519957,48519957,null,108317039,0,0,1595.8,6147022,0,0,2743.4,10567577,16714599,366410,7.5,28890,91207140,{"$f":"'2017legmax.xls'!F43","v":21375.1},{"$f":"'2017legmax.xls'!I43","v":21563.7},{"$f":"'2017legmax.xls'!K43","v":21600.3},21600.3,{"$f":"'2017legmax.xls'!O43","v":0},21600.3,{"$f":"IF(ISNA(VLOOKUP($CO46,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T40,VLOOKUP($CO46,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO46,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U40,VLOOKUP($CO46,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":19.3},32810,0,0,32810,{"$f":"'2017legmax.xls'!AH43","v":0},0,6277970,{"$f":"'2017legmax.xls'!CJ43","v":0.05},6836685,{"$f":"'2017legmax.xls'!CI43","v":7110787},6836685,0,0,0,0,10567670,10567670,10567670,10567670,0,0,75294,0,0,null,null,null,"D0229"]
[230,"Johnson","Spring Hill ",11019928,5038839,0,{"$f":"BX47+CB47+CF47","v":2528640},0,2630.1,0,0,{"$f":"Weightings!K44","v":-7464},0,-7464,18579943,0,2618967,1469449,1469449,null,22668359,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV44","v":12},{"$f":"'2017legmax.xls'!AW44","v":"A"},{"$f":"'2017legmax.xls'!AX44","v":""},22668359,22668359,{"$f":"IF(Weightings!G44>0,Weightings!G44,'Preliminary SO66'!AB41)","v":24746488},22668359,22668359,17538189,{"$f":"'2017legmax.xls'!BM44","v":0.3},5261457,5261457,5261457,null,16235238,842.4,3244925,0,0,0,0,391.7,1508828,1508828,45926,107.9,415631,11019928,{"$f":"'2017legmax.xls'!F44","v":2365},{"$f":"'2017legmax.xls'!I44","v":2490.4},{"$f":"'2017legmax.xls'!K44","v":2622.1},2622.1,{"$f":"'2017legmax.xls'!O44","v":8},2630.1,{"$f":"IF(ISNA(VLOOKUP($CO47,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T41,VLOOKUP($CO47,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":933},4665000,{"$f":"IF(ISNA(VLOOKUP($CO47,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U41,VLOOKUP($CO47,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":59.1},100470,293,273369,5038839,{"$f":"'2017legmax.xls'!AH44","v":0},0,0,{"$f":"'2017legmax.xls'!CJ44","v":3.7100000000000001E-2},840996,{"$f":"'2017legmax.xls'!CI44","v":0},0,0,0,0,0,1508640,2528640,2528640,2528640,0,0,0,0,0,null,null,null,"D0230"]
[231,"Johnson","Gardner Edgerton ",24684799,0,0,1681878,0,5624.5,0,0,{"$f":"Weightings!K45","v":0},0,0,26366677,0,5889368,3258519,3258519,null,35514564,0,0,0,0,420000,0,46756,{"$f":"'2017legmax.xls'!AV45","v":12},{"$f":"'2017legmax.xls'!AW45","v":"A"},{"$f":"'2017legmax.xls'!AX45","v":""},35419641,35981320,{"$f":"IF(Weightings!G45>0,Weightings!G45,'Preliminary SO66'!AB42)","v":37625675},35981320,35981320,35123860,{"$f":"'2017legmax.xls'!BM45","v":0.33},11590874,11590874,11590874,null,25741134,0,0,0,0,0,0,0,0,0,102965,247.5,953370,24684799,{"$f":"'2017legmax.xls'!F45","v":5350.5},{"$f":"'2017legmax.xls'!I45","v":5443.7},{"$f":"'2017legmax.xls'!K45","v":5615.5},5615.5,{"$f":"'2017legmax.xls'!O45","v":9},5624.5,{"$f":"IF(ISNA(VLOOKUP($CO48,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T42,VLOOKUP($CO48,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO48,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U42,VLOOKUP($CO48,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH45","v":0},0,0,{"$f":"'2017legmax.xls'!CJ45","v":4.0000000000000001E-3},141679,{"$f":"'2017legmax.xls'!CI45","v":148230},141679,0,0,0,0,0,1540199,1540199,1540199,0,0,0,0,0,null,null,null,"D0231"]
[232,"Johnson","De Soto ",29899687,25270,453380,1931150,0,6861.1,0,0,{"$f":"Weightings!K46","v":0},0,0,32309487,0,4708736,3212314,3212314,null,40230537,0,0,0,0,0,0,101334,{"$f":"'2017legmax.xls'!AV46","v":14},{"$f":"'2017legmax.xls'!AW46","v":"A"},{"$f":"'2017legmax.xls'!AX46","v":""},38411306,40331871,{"$f":"IF(Weightings!G46>0,Weightings!G46,'Preliminary SO66'!AB43)","v":41888316},{"$f":"MIN(AG49,AH49)","v":40331871},40331871,41855069,{"$f":"'2017legmax.xls'!BM46","v":0.33},13812173,13812173,13812173,null,32100794,0,0,450,1733400,0,0,53.7,206852,1940252,120642,36.4,140213,29899687,{"$f":"'2017legmax.xls'!F46","v":6740.1},{"$f":"'2017legmax.xls'!I46","v":6713.1},{"$f":"'2017legmax.xls'!K46","v":6851.6},6851.6,{"$f":"'2017legmax.xls'!O46","v":9.5},6861.1,{"$f":"IF(ISNA(VLOOKUP($CO49,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T43,VLOOKUP($CO49,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO49,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U43,VLOOKUP($CO49,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},5270,0,0,25270,{"$f":"'2017legmax.xls'!AH46","v":117.7},453380,1764255,{"$f":"'2017legmax.xls'!CJ46","v":0.05},1920565,{"$f":"'2017legmax.xls'!CI46","v":1994682},1920565,0,0,0,0,206997,32244,10585,10585,0,0,0,0,0,null,null,null,"D0232"]
[233,"Johnson","Olathe ",126879122,0,201460,16816445,0,27850.7,0,0,{"$f":"Weightings!K47","v":0},0,0,143897027,0,26617578,15546581,15546581,null,186061186,0,0,0,0,4747054,0,375662,{"$f":"'2017legmax.xls'!AV47","v":11},{"$f":"'2017legmax.xls'!AW47","v":"A"},{"$f":"'2017legmax.xls'!AX47","v":""},179128409,191183902,{"$f":"IF(Weightings!G47>0,Weightings!G47,'Preliminary SO66'!AB44)","v":194148830},{"$f":"MIN(AG50,AH50)","v":191183902},191183902,194305467,{"$f":"'2017legmax.xls'!BM47","v":0.33},64120804,64120804,64120804,null,143083741,0,0,1500.4,5779541,0,0,2468.3000000000002,9507892,15287433,511185,105.4,406001,126879122,{"$f":"'2017legmax.xls'!F47","v":27571.4},{"$f":"'2017legmax.xls'!I47","v":27799.1},{"$f":"'2017legmax.xls'!K47","v":27820.7},27820.7,{"$f":"'2017legmax.xls'!O47","v":30},27850.7,{"$f":"IF(ISNA(VLOOKUP($CO50,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T44,VLOOKUP($CO50,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO50,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U44,VLOOKUP($CO50,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH47","v":52.3},201460,5805141,{"$f":"'2017legmax.xls'!CJ47","v":4.0800000000000003E-2},7308439,{"$f":"'2017legmax.xls'!CI47","v":7610754},7308439,0,0,0,0,9508006,9508006,9508006,9508006,0,0,0,0,0,null,null,null,"D0233"]
[234,"Bourbon","Fort Scott ",9974449,26530,0,0,0,1815.1,0,0,{"$f":"Weightings!K48","v":0},0,0,10000979,0,1224520,1002576,1002576,null,12228075,604,0,0,0,0,1641,1836,{"$f":"'2017legmax.xls'!AV48","v":1},{"$f":"'2017legmax.xls'!AW48","v":"A"},{"$f":"'2017legmax.xls'!AX48","v":""},12232156,12232156,{"$f":"IF(Weightings!G48>0,Weightings!G48,'Preliminary SO66'!AB45)","v":12638951},12232156,12232156,12823929,{"$f":"'2017legmax.xls'!BM48","v":0.3},3847179,3607179,3607179,null,10014507,0,0,0,0,0,0,0,0,0,40058,0,0,9974449,{"$f":"'2017legmax.xls'!F48","v":1801.1},{"$f":"'2017legmax.xls'!I48","v":1797.1},{"$f":"'2017legmax.xls'!K48","v":1777.5},1797.1,{"$f":"'2017legmax.xls'!O48","v":18},1815.1,{"$f":"IF(ISNA(VLOOKUP($CO51,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T45,VLOOKUP($CO51,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO51,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U45,VLOOKUP($CO51,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},1530,0,0,26530,{"$f":"'2017legmax.xls'!AH48","v":0},0,0,{"$f":"'2017legmax.xls'!CJ48","v":0},0,{"$f":"'2017legmax.xls'!CI48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0234"]
[235,"Bourbon","Uniontown ",3219026,0,0,0,0,426.3,0,0,{"$f":"Weightings!K49","v":0},0,0,3219026,0,384979,247042,247042,null,3851047,0,0,0,0,0,0,1693,{"$f":"'2017legmax.xls'!AV49","v":12},{"$f":"'2017legmax.xls'!AW49","v":"A"},{"$f":"'2017legmax.xls'!AX49","v":""},3852740,3852740,{"$f":"IF(Weightings!G49>0,Weightings!G49,'Preliminary SO66'!AB46)","v":4007433},3852740,3852740,4155633,{"$f":"'2017legmax.xls'!BM49","v":0.3},1246690,1246690,1246690,null,3231954,0,0,0,0,0,0,0,0,0,12928,0,0,3219026,{"$f":"'2017legmax.xls'!F49","v":430},{"$f":"'2017legmax.xls'!I49","v":420},{"$f":"'2017legmax.xls'!K49","v":412.5},420.8,{"$f":"'2017legmax.xls'!O49","v":5.5},426.3,{"$f":"IF(ISNA(VLOOKUP($CO52,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T46,VLOOKUP($CO52,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO52,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U46,VLOOKUP($CO52,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH49","v":0},0,0,{"$f":"'2017legmax.xls'!CJ49","v":0},0,{"$f":"'2017legmax.xls'!CI49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0235"]
[237,"Smith","Smith Center ",2635441,5000,0,0,0,381.5,0,0,{"$f":"Weightings!K50","v":0},0,0,2640441,0,478331,198675,198675,null,3317447,0,0,0,0,0,38470,2213,{"$f":"'2017legmax.xls'!AV50","v":3},{"$f":"'2017legmax.xls'!AW50","v":"A"},{"$f":"'2017legmax.xls'!AX50","v":""},3358130,3358130,{"$f":"IF(Weightings!G50>0,Weightings!G50,'Preliminary SO66'!AB47)","v":3482186},3358130,3358130,3670216,{"$f":"'2017legmax.xls'!BM50","v":0.33},1211171,1211171,1211171,null,2686086,10.4,40061,0,0,0,0,0,0,0,10584,0,0,2635441,{"$f":"'2017legmax.xls'!F50","v":380.8},{"$f":"'2017legmax.xls'!I50","v":369.5},{"$f":"'2017legmax.xls'!K50","v":381.5},381.5,{"$f":"'2017legmax.xls'!O50","v":0},381.5,{"$f":"IF(ISNA(VLOOKUP($CO53,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T47,VLOOKUP($CO53,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO53,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U47,VLOOKUP($CO53,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH50","v":0},0,0,{"$f":"'2017legmax.xls'!CJ50","v":0},0,{"$f":"'2017legmax.xls'!CI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0237"]
[239,"Ottawa","North Ottawa County ",3853818,0,0,0,0,599.9,0,0,{"$f":"Weightings!K51","v":0},0,0,3853818,0,649217,309066,309066,null,4812101,0,0,0,0,0,0,6112,{"$f":"'2017legmax.xls'!AV51","v":5},{"$f":"'2017legmax.xls'!AW51","v":"A"},{"$f":"'2017legmax.xls'!AX51","v":""},4818213,4818213,{"$f":"IF(Weightings!G51>0,Weightings!G51,'Preliminary SO66'!AB48)","v":5031452},4818213,4818213,5146980,{"$f":"'2017legmax.xls'!BM51","v":0.33},1698503,1698503,1698503,null,3877384,2.1,8089,0,0,0,0,0,0,0,15477,0,0,3853818,{"$f":"'2017legmax.xls'!F51","v":603.79999999999995},{"$f":"'2017legmax.xls'!I51","v":599.9},{"$f":"'2017legmax.xls'!K51","v":594.20000000000005},599.9,{"$f":"'2017legmax.xls'!O51","v":0},599.9,{"$f":"IF(ISNA(VLOOKUP($CO54,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T48,VLOOKUP($CO54,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO54,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U48,VLOOKUP($CO54,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH51","v":0},0,0,{"$f":"'2017legmax.xls'!CJ51","v":0},0,{"$f":"'2017legmax.xls'!CI51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0239"]
[240,"Ottawa","Twin Valley ",3718935,0,0,0,0,578.1,0,0,{"$f":"Weightings!K52","v":0},0,0,3718935,0,520343,266507,266507,null,4505785,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV52","v":3},{"$f":"'2017legmax.xls'!AW52","v":"A"},{"$f":"'2017legmax.xls'!AX52","v":""},4505785,4505785,{"$f":"IF(Weightings!G52>0,Weightings!G52,'Preliminary SO66'!AB49)","v":4699927},4505785,4505785,4946241,{"$f":"'2017legmax.xls'!BM52","v":0.33},1632260,1632260,1632260,null,3796272,16.2,62402,0,0,0,0,0,0,0,14935,0,0,3718935,{"$f":"'2017legmax.xls'!F52","v":577},{"$f":"'2017legmax.xls'!I52","v":562.70000000000005},{"$f":"'2017legmax.xls'!K52","v":561.5},567.1,{"$f":"'2017legmax.xls'!O52","v":11},578.1,{"$f":"IF(ISNA(VLOOKUP($CO55,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T49,VLOOKUP($CO55,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO55,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U49,VLOOKUP($CO55,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH52","v":0},0,0,{"$f":"'2017legmax.xls'!CJ52","v":0},0,{"$f":"'2017legmax.xls'!CI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0240"]
[241,"Wallace","Wallace County Schools ",1470254,0,0,0,0,193,0,0,{"$f":"Weightings!K53","v":0},0,0,1470254,0,146198,126524,126524,null,1742976,0,3192,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV53","v":12},{"$f":"'2017legmax.xls'!AW53","v":"A"},{"$f":"'2017legmax.xls'!AX53","v":""},1746168,1746168,{"$f":"IF(Weightings!G53>0,Weightings!G53,'Preliminary SO66'!AB50)","v":2059681},1746168,1746168,1887220,{"$f":"'2017legmax.xls'!BM53","v":0.3},566166,566166,566166,null,1476159,0,0,0,0,0,0,0,0,0,5905,0,0,1470254,{"$f":"'2017legmax.xls'!F53","v":185.5},{"$f":"'2017legmax.xls'!I53","v":172.5},{"$f":"'2017legmax.xls'!K53","v":193},193,{"$f":"'2017legmax.xls'!O53","v":0},193,{"$f":"IF(ISNA(VLOOKUP($CO56,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T50,VLOOKUP($CO56,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO56,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U50,VLOOKUP($CO56,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH53","v":0},0,0,{"$f":"'2017legmax.xls'!CJ53","v":0},0,{"$f":"'2017legmax.xls'!CI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0241"]
[242,"Wallace","Weskan ",823991,0,0,0,0,96.5,0,0,{"$f":"Weightings!K54","v":0},0,0,823991,0,108253,55973,55973,null,988217,0,3308,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV54","v":12},{"$f":"'2017legmax.xls'!AW54","v":"A"},{"$f":"'2017legmax.xls'!AX54","v":""},991525,991525,{"$f":"IF(Weightings!G54>0,Weightings!G54,'Preliminary SO66'!AB51)","v":1047421},991525,991525,1084168,{"$f":"'2017legmax.xls'!BM54","v":0.33},357775,357775,357775,null,827300,0,0,0,0,0,0,0,0,0,3309,0,0,823991,{"$f":"'2017legmax.xls'!F54","v":95.7},{"$f":"'2017legmax.xls'!I54","v":92.5},{"$f":"'2017legmax.xls'!K54","v":96.5},96.5,{"$f":"'2017legmax.xls'!O54","v":0},96.5,{"$f":"IF(ISNA(VLOOKUP($CO57,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T51,VLOOKUP($CO57,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO57,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U51,VLOOKUP($CO57,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH54","v":0},0,0,{"$f":"'2017legmax.xls'!CJ54","v":0},0,{"$f":"'2017legmax.xls'!CI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0242"]
[243,"Coffey","Lebo-Waverly ",3092710,0,0,0,0,424.7,0,0,{"$f":"Weightings!K55","v":0},0,0,3092710,0,456154,217868,217868,null,3766732,0,9,0,0,0,2486,1413,{"$f":"'2017legmax.xls'!AV55","v":4},{"$f":"'2017legmax.xls'!AW55","v":"A"},{"$f":"'2017legmax.xls'!AX55","v":""},3770640,3770640,{"$f":"IF(Weightings!G55>0,Weightings!G55,'Preliminary SO66'!AB52)","v":3852454},3770640,3770640,4269129,{"$f":"'2017legmax.xls'!BM55","v":0.3},1280739,1280739,1280739,null,3105131,0,0,0,0,0,0,0,0,0,12421,0,0,3092710,{"$f":"'2017legmax.xls'!F55","v":452.5},{"$f":"'2017legmax.xls'!I55","v":414.7},{"$f":"'2017legmax.xls'!K55","v":407},424.7,{"$f":"'2017legmax.xls'!O55","v":0},424.7,{"$f":"IF(ISNA(VLOOKUP($CO58,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T52,VLOOKUP($CO58,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO58,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U52,VLOOKUP($CO58,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH55","v":0},0,0,{"$f":"'2017legmax.xls'!CJ55","v":0},0,{"$f":"'2017legmax.xls'!CI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0243"]
[244,"Coffey","Burlington ",4796683,0,0,0,0,828.5,0,0,{"$f":"Weightings!K56","v":0},0,0,4796683,0,1199928,630759,630759,null,6627370,0,0,20298,0,0,7504,26412,{"$f":"'2017legmax.xls'!AV56","v":1},{"$f":"'2017legmax.xls'!AW56","v":"A"},{"$f":"'2017legmax.xls'!AX56","v":""},6681584,6681584,{"$f":"IF(Weightings!G56>0,Weightings!G56,'Preliminary SO66'!AB53)","v":7057432},6681584,6681584,6937545,{"$f":"'2017legmax.xls'!BM56","v":0.3},2081264,2081264,2081264,null,4815947,0,0,0,0,0,0,0,0,0,19264,0,0,4796683,{"$f":"'2017legmax.xls'!F56","v":815},{"$f":"'2017legmax.xls'!I56","v":815.5},{"$f":"'2017legmax.xls'!K56","v":825.5},825.5,{"$f":"'2017legmax.xls'!O56","v":3},828.5,{"$f":"IF(ISNA(VLOOKUP($CO59,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T53,VLOOKUP($CO59,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO59,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U53,VLOOKUP($CO59,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH56","v":0},0,0,{"$f":"'2017legmax.xls'!CJ56","v":0},0,{"$f":"'2017legmax.xls'!CI56","v":0},0,0,0,0,0,0,0,0,0,20298,20036,0,0,0,null,null,null,"D0244"]
[245,"Coffey","LeRoy-Gridley ",1721685,0,0,0,0,206.5,0,0,{"$f":"Weightings!K57","v":0},0,0,1721685,0,231191,108707,108707,null,2061583,0,0,0,0,0,15169,13104,{"$f":"'2017legmax.xls'!AV57","v":7},{"$f":"'2017legmax.xls'!AW57","v":"A"},{"$f":"'2017legmax.xls'!AX57","v":""},2089856,2089856,{"$f":"IF(Weightings!G57>0,Weightings!G57,'Preliminary SO66'!AB54)","v":2188911},2089856,2089856,2317010,{"$f":"'2017legmax.xls'!BM57","v":0.3},695103,695103,695103,null,1728599,0,0,0,0,0,0,0,0,0,6914,0,0,1721685,{"$f":"'2017legmax.xls'!F57","v":214.1},{"$f":"'2017legmax.xls'!I57","v":206.5},{"$f":"'2017legmax.xls'!K57","v":195.5},206.5,{"$f":"'2017legmax.xls'!O57","v":0},206.5,{"$f":"IF(ISNA(VLOOKUP($CO60,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T54,VLOOKUP($CO60,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO60,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U54,VLOOKUP($CO60,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH57","v":0},0,0,{"$f":"'2017legmax.xls'!CJ57","v":0},0,{"$f":"'2017legmax.xls'!CI57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0245"]
[246,"Crawford","Northeast ",3494458,38995,0,0,0,466.9,0,0,{"$f":"Weightings!K58","v":-933},0,-933,3532520,0,492442,286599,286599,null,4311561,1720,0,0,0,0,3152,13041,{"$f":"'2017legmax.xls'!AV58","v":11},{"$f":"'2017legmax.xls'!AW58","v":"A"},{"$f":"'2017legmax.xls'!AX58","v":""},4329474,4329474,{"$f":"IF(Weightings!G58>0,Weightings!G58,'Preliminary SO66'!AB55)","v":4632205},4329474,4329474,4611386,{"$f":"'2017legmax.xls'!BM58","v":0.3},1383416,1383416,1383416,null,3508492,0,0,0,0,0,0,0,0,0,14034,0,0,3494458,{"$f":"'2017legmax.xls'!F58","v":480.5},{"$f":"'2017legmax.xls'!I58","v":451.1},{"$f":"'2017legmax.xls'!K58","v":451},460.9,{"$f":"'2017legmax.xls'!O58","v":6},466.9,{"$f":"IF(ISNA(VLOOKUP($CO61,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T55,VLOOKUP($CO61,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO61,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U55,VLOOKUP($CO61,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,15,13995,38995,{"$f":"'2017legmax.xls'!AH58","v":0},0,0,{"$f":"'2017legmax.xls'!CJ58","v":0},0,{"$f":"'2017legmax.xls'!CI58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0246"]
[247,"Crawford","Cherokee ",4237194,5000,0,0,0,512.70000000000005,0,212,{"$f":"Weightings!K59","v":0},0,0,4241982,0,605453,339498,339498,null,5186933,0,26,0,0,0,5000,1754,{"$f":"'2017legmax.xls'!AV59","v":11},{"$f":"'2017legmax.xls'!AW59","v":"A"},{"$f":"'2017legmax.xls'!AX59","v":""},5193713,5193713,{"$f":"IF(Weightings!G59>0,Weightings!G59,'Preliminary SO66'!AB56)","v":5541873},5193713,5193713,5615396,{"$f":"'2017legmax.xls'!BM59","v":0.3},1684619,1684619,1684619,null,4254211,0,0,0,0,0,0,0,0,0,17017,0,0,4237194,{"$f":"'2017legmax.xls'!F59","v":559.4},{"$f":"'2017legmax.xls'!I59","v":503.1},{"$f":"'2017legmax.xls'!K59","v":457.5},506.7,{"$f":"'2017legmax.xls'!O59","v":6},512.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CO62,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T56,VLOOKUP($CO62,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO62,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U56,VLOOKUP($CO62,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH59","v":0},0,0,{"$f":"'2017legmax.xls'!CJ59","v":0},0,{"$f":"'2017legmax.xls'!CI59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0247"]
[248,"Crawford","Girard ",5896008,12550,196452,0,0,984.8,0,0,{"$f":"Weightings!K60","v":0},0,0,6105010,0,934338,493273,493273,null,7532621,0,93,0,0,0,14735,15921,{"$f":"'2017legmax.xls'!AV60","v":1},{"$f":"'2017legmax.xls'!AW60","v":"A"},{"$f":"'2017legmax.xls'!AX60","v":""},7563370,7563370,{"$f":"IF(Weightings!G60>0,Weightings!G60,'Preliminary SO66'!AB57)","v":7935401},7563370,7563370,7783582,{"$f":"'2017legmax.xls'!BM60","v":0.3},2335075,2335075,2335075,null,5919687,0,0,0,0,0,0,0,0,0,23679,0,0,5896008,{"$f":"'2017legmax.xls'!F60","v":973.5},{"$f":"'2017legmax.xls'!I60","v":977.8},{"$f":"'2017legmax.xls'!K60","v":961},977.8,{"$f":"'2017legmax.xls'!O60","v":7},984.8,{"$f":"IF(ISNA(VLOOKUP($CO63,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T57,VLOOKUP($CO63,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO63,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U57,VLOOKUP($CO63,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.5},2550,0,0,12550,{"$f":"'2017legmax.xls'!AH60","v":51},196452,0,{"$f":"'2017legmax.xls'!CJ60","v":0},0,{"$f":"'2017legmax.xls'!CI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0248"]
[249,"Crawford","Frontenac Public Schools ",5121478,8732,0,0,0,896.5,0,0,{"$f":"Weightings!K61","v":0},0,0,5130210,0,829225,396011,396011,null,6355446,0,0,0,0,0,0,8700,{"$f":"'2017legmax.xls'!AV61","v":2},{"$f":"'2017legmax.xls'!AW61","v":"A"},{"$f":"'2017legmax.xls'!AX61","v":""},6364146,6364146,{"$f":"IF(Weightings!G61>0,Weightings!G61,'Preliminary SO66'!AB58)","v":6606801},6364146,6364146,6780652,{"$f":"'2017legmax.xls'!BM61","v":0.3},2034196,2034196,2034196,null,5142046,0,0,0,0,0,0,0,0,0,20568,0,0,5121478,{"$f":"'2017legmax.xls'!F61","v":868.5},{"$f":"'2017legmax.xls'!I61","v":866.4},{"$f":"'2017legmax.xls'!K61","v":892},892,{"$f":"'2017legmax.xls'!O61","v":4.5},896.5,{"$f":"IF(ISNA(VLOOKUP($CO64,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T58,VLOOKUP($CO64,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO64,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U58,VLOOKUP($CO64,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,4,3732,8732,{"$f":"'2017legmax.xls'!AH61","v":0},0,0,{"$f":"'2017legmax.xls'!CJ61","v":0},0,{"$f":"'2017legmax.xls'!CI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0249"]
[250,"Crawford","Pittsburg ",15796997,187075,0,0,0,2889.3,0,1541,{"$f":"Weightings!K62","v":-1400},0,-1400,15981131,0,2638509,1426914,1426914,null,20046554,1541,1,0,0,0,0,10334,{"$f":"'2017legmax.xls'!AV62","v":14},{"$f":"'2017legmax.xls'!AW62","v":"A"},{"$f":"'2017legmax.xls'!AX62","v":""},20058430,20058430,{"$f":"IF(Weightings!G62>0,Weightings!G62,'Preliminary SO66'!AB59)","v":21212695},20058430,20058430,21215732,{"$f":"'2017legmax.xls'!BM62","v":0.3},6364720,6364720,6364720,null,15869299,2.2999999999999998,8860,0,0,0,0,0,0,0,63442,0,0,15796997,{"$f":"'2017legmax.xls'!F62","v":2851},{"$f":"'2017legmax.xls'!I62","v":2824.9},{"$f":"'2017legmax.xls'!K62","v":2869.3},2869.3,{"$f":"'2017legmax.xls'!O62","v":20},2889.3,{"$f":"IF(ISNA(VLOOKUP($CO65,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T59,VLOOKUP($CO65,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":30},150000,{"$f":"IF(ISNA(VLOOKUP($CO65,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U59,VLOOKUP($CO65,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.6},4420,35,32655,187075,{"$f":"'2017legmax.xls'!AH62","v":0},0,0,{"$f":"'2017legmax.xls'!CJ62","v":0},0,{"$f":"'2017legmax.xls'!CI62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0250"]
[251,"Lyon","North Lyon County ",3072149,850,0,0,0,415,0,0,{"$f":"Weightings!K63","v":0},0,0,3072999,0,423973,226443,226443,null,3723415,83,35,0,0,0,1344,20115,22,{"$f":"'2017legmax.xls'!AW63","v":"A"},{"$f":"'2017legmax.xls'!AX63","v":""},3744992,3744992,{"$f":"IF(Weightings!G63>0,Weightings!G63,'Preliminary SO66'!AB60)","v":3874898},3744992,3744992,4037678,{"$f":"'2017legmax.xls'!BM63","v":0.3},1211303,1211303,1211303,null,3084487,0,0,0,0,0,0,0,0,0,12338,0,0,3072149,{"$f":"'2017legmax.xls'!F63","v":406.1},{"$f":"'2017legmax.xls'!I63","v":415},{"$f":"'2017legmax.xls'!K63","v":383},415,{"$f":"'2017legmax.xls'!O63","v":0},415,{"$f":"IF(ISNA(VLOOKUP($CO66,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T60,VLOOKUP($CO66,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO66,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U60,VLOOKUP($CO66,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},850,0,0,850,{"$f":"'2017legmax.xls'!AH63","v":0},0,0,{"$f":"'2017legmax.xls'!CJ63","v":0},0,{"$f":"'2017legmax.xls'!CI63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0251"]
[252,"Lyon","Southern Lyon County ",3383302,0,0,0,0,496.5,0,0,{"$f":"Weightings!K64","v":0},0,0,3383302,0,511336,269894,269894,null,4164532,744,2081,0,0,0,0,16602,{"$f":"'2017legmax.xls'!AV64","v":3},{"$f":"'2017legmax.xls'!AW64","v":"A"},{"$f":"'2017legmax.xls'!AX64","v":""},4183959,4183959,{"$f":"IF(Weightings!G64>0,Weightings!G64,'Preliminary SO66'!AB61)","v":4348794},4183959,4183959,4500840,{"$f":"'2017legmax.xls'!BM64","v":0.3},1350252,1350252,1350252,null,3396890,0,0,0,0,0,0,0,0,0,13588,0,0,3383302,{"$f":"'2017legmax.xls'!F64","v":498},{"$f":"'2017legmax.xls'!I64","v":488.5},{"$f":"'2017legmax.xls'!K64","v":464.5},488.5,{"$f":"'2017legmax.xls'!O64","v":8},496.5,{"$f":"IF(ISNA(VLOOKUP($CO67,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T61,VLOOKUP($CO67,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO67,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U61,VLOOKUP($CO67,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH64","v":0},0,0,{"$f":"'2017legmax.xls'!CJ64","v":0},0,{"$f":"'2017legmax.xls'!CI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0252"]
[253,"Lyon","Emporia ",24572120,14930,0,0,0,4379.7,0,0,{"$f":"Weightings!K65","v":0},0,0,24587050,0,3265828,2808948,2808948,null,30661826,0,0,0,0,0,0,34063,{"$f":"'2017legmax.xls'!AV65","v":11},{"$f":"'2017legmax.xls'!AW65","v":"A"},{"$f":"'2017legmax.xls'!AX65","v":""},30695889,30695889,{"$f":"IF(Weightings!G65>0,Weightings!G65,'Preliminary SO66'!AB62)","v":32156640},30695889,30695889,31860405,{"$f":"'2017legmax.xls'!BM65","v":0.3},9558122,9558122,9558122,null,24691219,5.3,20416,0,0,0,0,0,0,0,98683,0,0,24572120,{"$f":"'2017legmax.xls'!F65","v":4210.3},{"$f":"'2017legmax.xls'!I65","v":4317.2},{"$f":"'2017legmax.xls'!K65","v":4270.1000000000004},4317.2,{"$f":"'2017legmax.xls'!O65","v":62.5},4379.7,{"$f":"IF(ISNA(VLOOKUP($CO68,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T62,VLOOKUP($CO68,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO68,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U62,VLOOKUP($CO68,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.9},4930,0,0,14930,{"$f":"'2017legmax.xls'!AH65","v":0},0,0,{"$f":"'2017legmax.xls'!CJ65","v":0},0,{"$f":"'2017legmax.xls'!CI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0253"]
[254,"Barber","Barber County North ",2814659,0,0,0,0,455.5,0,0,{"$f":"Weightings!K66","v":0},0,0,2814659,0,566432,231002,231002,null,3612093,0,7100,0,0,0,7179,3823,{"$f":"'2017legmax.xls'!AV66","v":10},{"$f":"'2017legmax.xls'!AW66","v":"A"},{"$f":"'2017legmax.xls'!AX66","v":""},3630195,3630195,{"$f":"IF(Weightings!G66>0,Weightings!G66,'Preliminary SO66'!AB63)","v":3885374},3630195,3630195,4025581,{"$f":"'2017legmax.xls'!BM66","v":0.3},1207674,1207674,1207674,null,2825963,0,0,0,0,0,0,0,0,0,11304,0,0,2814659,{"$f":"'2017legmax.xls'!F66","v":436.5},{"$f":"'2017legmax.xls'!I66","v":437.5},{"$f":"'2017legmax.xls'!K66","v":451},451,{"$f":"'2017legmax.xls'!O66","v":4.5},455.5,{"$f":"IF(ISNA(VLOOKUP($CO69,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T63,VLOOKUP($CO69,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO69,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U63,VLOOKUP($CO69,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH66","v":0},0,0,{"$f":"'2017legmax.xls'!CJ66","v":0},0,{"$f":"'2017legmax.xls'!CI66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0254"]
[255,"Barber","South Barber ",1431826,0,0,0,0,238,0,0,{"$f":"Weightings!K67","v":0},0,0,1431826,0,288030,121612,121612,null,1841468,0,19641,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV67","v":12},{"$f":"'2017legmax.xls'!AW67","v":"A"},{"$f":"'2017legmax.xls'!AX67","v":""},1861109,1861109,{"$f":"IF(Weightings!G67>0,Weightings!G67,'Preliminary SO66'!AB64)","v":2196952},1861109,1861109,2292555,{"$f":"'2017legmax.xls'!BM67","v":0.3},687767,687767,687767,null,1437576,0,0,0,0,0,0,0,0,0,5750,0,0,1431826,{"$f":"'2017legmax.xls'!F67","v":223.5},{"$f":"'2017legmax.xls'!I67","v":223.5},{"$f":"'2017legmax.xls'!K67","v":235},235,{"$f":"'2017legmax.xls'!O67","v":3},238,{"$f":"IF(ISNA(VLOOKUP($CO70,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T64,VLOOKUP($CO70,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO70,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U64,VLOOKUP($CO70,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH67","v":0},0,0,{"$f":"'2017legmax.xls'!CJ67","v":0},0,{"$f":"'2017legmax.xls'!CI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0255"]
[256,"Allen","Marmaton Valley ",2095785,0,0,0,0,276,0,0,{"$f":"Weightings!K68","v":0},0,0,2095785,0,360965,133028,133028,null,2589778,0,93,0,0,0,0,568,{"$f":"'2017legmax.xls'!AV68","v":2},{"$f":"'2017legmax.xls'!AW68","v":"A"},{"$f":"'2017legmax.xls'!AX68","v":""},2590439,2590439,{"$f":"IF(Weightings!G68>0,Weightings!G68,'Preliminary SO66'!AB65)","v":2818679},2590439,2590439,2897371,{"$f":"'2017legmax.xls'!BM68","v":0.2979},863127,863127,863127,null,2104202,0,0,0,0,0,0,0,0,0,8417,0,0,2095785,{"$f":"'2017legmax.xls'!F68","v":270.5},{"$f":"'2017legmax.xls'!I68","v":272.5},{"$f":"'2017legmax.xls'!K68","v":271.8},272.5,{"$f":"'2017legmax.xls'!O68","v":3.5},276,{"$f":"IF(ISNA(VLOOKUP($CO71,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T65,VLOOKUP($CO71,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO71,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U65,VLOOKUP($CO71,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH68","v":0},0,0,{"$f":"'2017legmax.xls'!CJ68","v":0},0,{"$f":"'2017legmax.xls'!CI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0256"]
[257,"Allen","Iola ",7475159,135027,0,0,0,1232.8,0,0,{"$f":"Weightings!K69","v":0},0,0,7610186,0,1474568,596262,596262,null,9681016,14343,156,0,0,0,112663,18707,{"$f":"'2017legmax.xls'!AV69","v":12},{"$f":"'2017legmax.xls'!AW69","v":"A"},{"$f":"'2017legmax.xls'!AX69","v":""},9826885,9826885,{"$f":"IF(Weightings!G69>0,Weightings!G69,'Preliminary SO66'!AB66)","v":10247086},9826885,9826885,10502939,{"$f":"'2017legmax.xls'!BM69","v":0.3},3150882,3150882,3150882,null,7505180,0,0,0,0,0,0,0,0,0,30021,0,0,7475159,{"$f":"'2017legmax.xls'!F69","v":1251.3},{"$f":"'2017legmax.xls'!I69","v":1220},{"$f":"'2017legmax.xls'!K69","v":1195.5},1222.3,{"$f":"'2017legmax.xls'!O69","v":10.5},1232.8,{"$f":"IF(ISNA(VLOOKUP($CO72,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T66,VLOOKUP($CO72,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":24},120000,{"$f":"IF(ISNA(VLOOKUP($CO72,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U66,VLOOKUP($CO72,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.9},6630,9,8397,135027,{"$f":"'2017legmax.xls'!AH69","v":0},0,0,{"$f":"'2017legmax.xls'!CJ69","v":0},{"$f":"AF72*BU72","v":0},{"$f":"'2017legmax.xls'!CI69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0257"]
[258,"Allen","Humboldt ",{"$f":"BD73","v":3707928},{"$f":"BQ73","v":698571},{"$f":"BS73","v":0},0,{"$f":"IF((CH73-CG73)<0,0,CH73-CG73)","v":0},{"$f":"BJ73","v":590},{"$f":"I73*$J$6","v":0},0,{"$f":"Weightings!K70","v":-35454},0,{"$f":"L73+M73","v":-35454},{"$f":"SUM(D73+E73+F73+G73+H73+J73)-K73+N73","v":4371045},0,680212,315148,{"$f":"R73","v":315148},null,{"$f":"O73+P73+Q73+R73+T73","v":5366405},0,74,0,0,0,752,18517,23,{"$f":"'2017legmax.xls'!AW70","v":"A"},{"$f":"'2017legmax.xls'!AX70","v":""},{"$f":"D73+E73+F73-K73+CB73+CF73+H73+J73+N73+P73+Q73+S73+T73+V73+W73+X73+Y73+AA73+AB73","v":5385748},{"$f":"AF73+BX73-S73+R73+Z73","v":5385748},{"$f":"IF(Weightings!G70>0,Weightings!G70,'Preliminary SO66'!AB67)","v":6209030},5385748,{"$f":"MIN(AG73,AH73)","v":5385748},5050365,{"$f":"'2017legmax.xls'!BM70","v":0.3},{"$f":"AK73*AL73","v":1515110},1515110,{"$f":"MIN(AM73,AN73)","v":1515110},null,4485130,197.9,{"$f":"AR73*$AS$6","v":762311},0,{"$f":"AT73*$AU$6","v":0},0,{"$f":"AV73*$AW$6","v":0},0,{"$f":"AX73*$AY$6","v":0},{"$f":"AU73+AW73+AY73","v":0},{"$f":"SUM(AQ73-AS73-AZ73)*$BA$6","v":14891},0,{"$f":"BB73*$BC$6","v":0},{"$f":"AQ73-AS73-AZ73-BA73-BC73","v":3707928},{"$f":"'2017legmax.xls'!F70","v":569},{"$f":"'2017legmax.xls'!I70","v":584},{"$f":"'2017legmax.xls'!K70","v":557},{"$f":"MAX(BG73,BF73, AVERAGE(BE73,BF73,BG73))","v":584},{"$f":"'2017legmax.xls'!O70","v":6},{"$f":"BH73+BI73","v":590},{"$f":"IF(ISNA(VLOOKUP($CO73,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T67,VLOOKUP($CO73,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":58},{"$f":"BK73*$BL$6","v":290000},{"$f":"IF(ISNA(VLOOKUP($CO73,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U67,VLOOKUP($CO73,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},{"$f":"BM73*$BN$6","v":850},437,{"$f":"BO73*$BP$6","v":407721},{"$f":"BL73+BN73+BP73","v":698571},{"$f":"'2017legmax.xls'!AH70","v":0},{"$f":"BR73*$BS$6","v":0},0,{"$f":"'2017legmax.xls'!CJ70","v":0},0,{"$f":"'2017legmax.xls'!CI70","v":0},{"$f":"MIN(BV73,BW73)","v":0},0,0,0,{"$f":"IF(CA73>MAX(BY73,BZ73), MAX(BY73,BZ73),CA73)","v":0},0,0,0,{"$f":"IF(CE73>MAX(CC73,CD73),MAX(CC73,CD73),CE73)","v":0},{"$f":"X73","v":0},0,0,0,0,null,null,null,"D0258"]
[259,"Sedgwick","Wichita ",277750247,1468767,2267287,0,0,46959.7,0,232529,{"$f":"Weightings!K71","v":-13529},0,-13529,281240243,0,43088438,27581510,27581510,null,351910191,5520450,577,0,0,0,148478,382596,{"$f":"'2017legmax.xls'!AV71","v":4},{"$f":"'2017legmax.xls'!AW71","v":"A"},{"$f":"'2017legmax.xls'!AX71","v":""},357962292,357962292,{"$f":"IF(Weightings!G71>0,Weightings!G71,'Preliminary SO66'!AB68)","v":372707457},357962292,357962292,371231551,{"$f":"'2017legmax.xls'!BM71","v":0.3},111369465,111369465,111369465,null,280523697,199.8,769630,0,0,0,0,0,0,0,1119016,229.7,884804,277750247,{"$f":"'2017legmax.xls'!F71","v":46108.1},{"$f":"'2017legmax.xls'!I71","v":46003.7},{"$f":"'2017legmax.xls'!K71","v":45583.7},46003.7,{"$f":"'2017legmax.xls'!O71","v":956},46959.7,{"$f":"IF(ISNA(VLOOKUP($CO74,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T68,VLOOKUP($CO74,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":244},1220000,{"$f":"IF(ISNA(VLOOKUP($CO74,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U68,VLOOKUP($CO74,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.5999999999999996},7820,258.25,240947,1468767,{"$f":"'2017legmax.xls'!AH71","v":588.6},2267287,0,{"$f":"'2017legmax.xls'!CJ71","v":0},0,{"$f":"'2017legmax.xls'!CI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0259"]
[260,"Sedgwick","Derby ",31699379,34080,1078945,0,20128,6472,0,0,{"$f":"Weightings!K72","v":0},0,0,32832532,0,5375363,3376167,3376167,null,41584062,2,34,111219,0,0,0,5485,22,{"$f":"'2017legmax.xls'!AW72","v":"A"},{"$f":"'2017legmax.xls'!AX72","v":""},41700802,41700802,{"$f":"IF(Weightings!G72>0,Weightings!G72,'Preliminary SO66'!AB69)","v":44152019},41700802,41700802,42558625,{"$f":"'2017legmax.xls'!BM72","v":0.3},12767588,12767588,12767588,null,32081651,18.600000000000001,71647,0,0,0,0,0,0,0,128040,47.4,182585,31699379,{"$f":"'2017legmax.xls'!F72","v":6406.2},{"$f":"'2017legmax.xls'!I72","v":6424.8},{"$f":"'2017legmax.xls'!K72","v":6447.5},6447.5,{"$f":"'2017legmax.xls'!O72","v":24.5},6472,{"$f":"IF(ISNA(VLOOKUP($CO75,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T69,VLOOKUP($CO75,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":6},30000,{"$f":"IF(ISNA(VLOOKUP($CO75,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U69,VLOOKUP($CO75,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.4},4080,0,0,34080,{"$f":"'2017legmax.xls'!AH72","v":280.10000000000002},1078945,0,{"$f":"'2017legmax.xls'!CJ72","v":0},0,{"$f":"'2017legmax.xls'!CI72","v":0},0,0,0,0,0,0,0,0,0,111219,131347,0,0,0,null,null,null,"D0260"]
[261,"Sedgwick","Haysville ",27498882,0,0,0,0,5337.1,0,0,{"$f":"Weightings!K73","v":0},0,0,27498882,0,5133913,3025416,3025416,null,35658211,0,146,0,0,938000,163146,10138,{"$f":"'2017legmax.xls'!AV73","v":14},{"$f":"'2017legmax.xls'!AW73","v":"A"},{"$f":"'2017legmax.xls'!AX73","v":""},35831641,36769641,{"$f":"IF(Weightings!G73>0,Weightings!G73,'Preliminary SO66'!AB70)","v":37120185},36769641,36769641,36918566,{"$f":"'2017legmax.xls'!BM73","v":0.3},11075570,11075570,11075570,null,27609319,0,0,0,0,0,0,0,0,0,110437,0,0,27498882,{"$f":"'2017legmax.xls'!F73","v":5122.3999999999996},{"$f":"'2017legmax.xls'!I73","v":5164.8999999999996},{"$f":"'2017legmax.xls'!K73","v":5262.1},5262.1,{"$f":"'2017legmax.xls'!O73","v":75},5337.1,{"$f":"IF(ISNA(VLOOKUP($CO76,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T70,VLOOKUP($CO76,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO76,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U70,VLOOKUP($CO76,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH73","v":0},0,0,{"$f":"'2017legmax.xls'!CJ73","v":0},0,{"$f":"'2017legmax.xls'!CI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0261"]
[262,"Sedgwick","Valley Center Pub Sch ",13038294,229844,0,0,0,2695.7,0,0,0,0,0,13268138,0,2549400,1105151,1105151,null,16922689,0,1396,0,0,0,4574,30841,{"$f":"'2017legmax.xls'!AV74","v":4},{"$f":"'2017legmax.xls'!AW74","v":"A"},{"$f":"'2017legmax.xls'!AX74","v":""},16959500,16959500,{"$f":"IF(Weightings!G74>0,Weightings!G74,'Preliminary SO66'!AB71)","v":17714128},16959500,16959500,17737805,{"$f":"'2017legmax.xls'!BM74","v":0.3},5321342,5321342,5321342,null,13362223,70.5,271566,0,0,0,0,0,0,0,52363,0,0,13038294,{"$f":"'2017legmax.xls'!F74","v":2624.4},{"$f":"'2017legmax.xls'!I74","v":2665.4},{"$f":"'2017legmax.xls'!K74","v":2678.7},2678.7,{"$f":"'2017legmax.xls'!O74","v":17},2695.7,{"$f":"IF(ISNA(VLOOKUP($CO77,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T71,VLOOKUP($CO77,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":33},165000,{"$f":"IF(ISNA(VLOOKUP($CO77,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U71,VLOOKUP($CO77,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,69.5,64844,229844,{"$f":"'2017legmax.xls'!AH74","v":0},0,0,{"$f":"'2017legmax.xls'!CJ74","v":0},0,{"$f":"'2017legmax.xls'!CI74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0262"]
[263,"Sedgwick","Mulvane ",8373038,16328,0,0,0,1713.7,0,0,{"$f":"Weightings!K75","v":0},0,0,8389366,0,1548790,915453,915453,null,10853609,0,301,0,0,0,0,3196,{"$f":"'2017legmax.xls'!AV75","v":11},{"$f":"'2017legmax.xls'!AW75","v":"A"},{"$f":"'2017legmax.xls'!AX75","v":""},10857106,10857106,{"$f":"IF(Weightings!G75>0,Weightings!G75,'Preliminary SO66'!AB72)","v":11357601},10857106,10857106,11371787,{"$f":"'2017legmax.xls'!BM75","v":0.3},3411536,3411536,3411536,null,8494069,0,0,0,0,0,0,0,0,0,33976,22.6,87055,8373038,{"$f":"'2017legmax.xls'!F75","v":1732.9},{"$f":"'2017legmax.xls'!I75","v":1679.3},{"$f":"'2017legmax.xls'!K75","v":1683.8},1698.7,{"$f":"'2017legmax.xls'!O75","v":15},1713.7,{"$f":"IF(ISNA(VLOOKUP($CO78,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T72,VLOOKUP($CO78,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO78,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U72,VLOOKUP($CO78,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,17.5,16328,16328,{"$f":"'2017legmax.xls'!AH75","v":0},0,0,{"$f":"'2017legmax.xls'!CJ75","v":0},0,{"$f":"'2017legmax.xls'!CI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0263"]
[264,"Sedgwick","Clearwater ",6094208,55980,0,0,0,1097.5999999999999,0,0,{"$f":"Weightings!K76","v":-1166},0,-1166,6149022,0,1054783,490750,490750,null,7694555,0,1766,0,0,50000,0,13963,{"$f":"'2017legmax.xls'!AV76","v":12},{"$f":"'2017legmax.xls'!AW76","v":"A"},{"$f":"'2017legmax.xls'!AX76","v":""},7710284,7760284,{"$f":"IF(Weightings!G76>0,Weightings!G76,'Preliminary SO66'!AB73)","v":8211972},7760284,7760284,8239318,{"$f":"'2017legmax.xls'!BM76","v":0.3},2471795,2471795,2471795,null,6118683,0,0,0,0,0,0,0,0,0,24475,0,0,6094208,{"$f":"'2017legmax.xls'!F76","v":1129.8},{"$f":"'2017legmax.xls'!I76","v":1079.5},{"$f":"'2017legmax.xls'!K76","v":1074.5},1094.5999999999999,{"$f":"'2017legmax.xls'!O76","v":3},1097.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CO79,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T73,VLOOKUP($CO79,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO79,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U73,VLOOKUP($CO79,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,60,55980,55980,{"$f":"'2017legmax.xls'!AH76","v":0},0,0,{"$f":"'2017legmax.xls'!CJ76","v":0},0,{"$f":"'2017legmax.xls'!CI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0264"]
[265,"Sedgwick","Goddard ",25142969,63915,0,0,0,5392.5,0,0,{"$f":"Weightings!K77","v":0},0,0,25206884,0,4569341,2278407,2278407,null,32054632,895,223,0,0,0,0,10500,{"$f":"'2017legmax.xls'!AV77","v":14},{"$f":"'2017legmax.xls'!AW77","v":"A"},{"$f":"'2017legmax.xls'!AX77","v":""},32066250,32066250,{"$f":"IF(Weightings!G77>0,Weightings!G77,'Preliminary SO66'!AB74)","v":34215832},32066250,32066250,33928336,{"$f":"'2017legmax.xls'!BM77","v":0.3},10178501,10178501,10178501,null,25321755,20.2,77810,0,0,0,0,0,0,0,100976,0,0,25142969,{"$f":"'2017legmax.xls'!F77","v":5174.8999999999996},{"$f":"'2017legmax.xls'!I77","v":5259},{"$f":"'2017legmax.xls'!K77","v":5367},5367,{"$f":"'2017legmax.xls'!O77","v":25.5},5392.5,{"$f":"IF(ISNA(VLOOKUP($CO80,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T74,VLOOKUP($CO80,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":11},55000,{"$f":"IF(ISNA(VLOOKUP($CO80,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U74,VLOOKUP($CO80,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.5},4250,5,4665,63915,{"$f":"'2017legmax.xls'!AH77","v":0},0,0,{"$f":"'2017legmax.xls'!CJ77","v":8.0000000000000004E-4},25653,{"$f":"'2017legmax.xls'!CI77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0265"]
[266,"Sedgwick","Maize ",30665965,1683420,0,0,0,6539.9,0,0,{"$f":"Weightings!K78","v":0},0,0,32349385,0,5991634,2702612,2702612,null,41043631,0,0,0,0,0,552329,0,{"$f":"'2017legmax.xls'!AV78","v":16},{"$f":"'2017legmax.xls'!AW78","v":"A"},{"$f":"'2017legmax.xls'!AX78","v":"R"},41595960,41595960,{"$f":"IF(Weightings!G78>0,Weightings!G78,'Preliminary SO66'!AB75)","v":43107096},41595960,41595960,41674866,{"$f":"'2017legmax.xls'!BM78","v":0.3},12502460,12502460,12502460,null,32235932,375.6,1446811,0,0,0,0,0,0,0,123156,0,0,30665965,{"$f":"'2017legmax.xls'!F78","v":6467.4},{"$f":"'2017legmax.xls'!I78","v":6521.9},{"$f":"'2017legmax.xls'!K78","v":6518.9},6521.9,{"$f":"'2017legmax.xls'!O78","v":18},6539.9,{"$f":"IF(ISNA(VLOOKUP($CO81,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T75,VLOOKUP($CO81,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":329},1645000,{"$f":"IF(ISNA(VLOOKUP($CO81,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U75,VLOOKUP($CO81,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":22.6},38420,0,0,1683420,{"$f":"'2017legmax.xls'!AH78","v":0},0,0,{"$f":"'2017legmax.xls'!CJ78","v":1.15E-2},478354,{"$f":"'2017legmax.xls'!CI78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0266"]
[267,"Sedgwick","Renwick ",8673435,0,0,0,0,1829.3,0,0,{"$f":"Weightings!K79","v":0},0,0,8673435,0,1580922,724941,724941,null,10979298,10946,124,0,0,18000,5361,19500,{"$f":"'2017legmax.xls'!AV79","v":11},{"$f":"'2017legmax.xls'!AW79","v":"A"},{"$f":"'2017legmax.xls'!AX79","v":""},11015229,11033229,{"$f":"IF(Weightings!G79>0,Weightings!G79,'Preliminary SO66'!AB76)","v":11874661},11033229,11033229,11819518,{"$f":"'2017legmax.xls'!BM79","v":0.33},3900441,3900441,3900441,null,8708268,0,0,0,0,0,0,0,0,0,34833,0,0,8673435,{"$f":"'2017legmax.xls'!F79","v":1874},{"$f":"'2017legmax.xls'!I79","v":1827},{"$f":"'2017legmax.xls'!K79","v":1787},1829.3,{"$f":"'2017legmax.xls'!O79","v":0},1829.3,{"$f":"IF(ISNA(VLOOKUP($CO82,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T76,VLOOKUP($CO82,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO82,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U76,VLOOKUP($CO82,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH79","v":0},0,0,{"$f":"'2017legmax.xls'!CJ79","v":0},0,{"$f":"'2017legmax.xls'!CI79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0267"]
[268,"Sedgwick","Cheney ",4418011,0,261936,0,0,755.9,0,0,{"$f":"Weightings!K80","v":0},0,0,4679947,0,694380,373191,373191,null,5747518,0,1487,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV80","v":12},{"$f":"'2017legmax.xls'!AW80","v":"A"},{"$f":"'2017legmax.xls'!AX80","v":""},5749005,5749005,{"$f":"IF(Weightings!G80>0,Weightings!G80,'Preliminary SO66'!AB77)","v":6318809},5749005,5749005,5871122,{"$f":"'2017legmax.xls'!BM80","v":0.3},1761337,1761337,1761337,null,4435754,0,0,0,0,0,0,0,0,0,17743,0,0,4418011,{"$f":"'2017legmax.xls'!F80","v":750.6},{"$f":"'2017legmax.xls'!I80","v":727.7},{"$f":"'2017legmax.xls'!K80","v":745.9},745.9,{"$f":"'2017legmax.xls'!O80","v":10},755.9,{"$f":"IF(ISNA(VLOOKUP($CO83,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T77,VLOOKUP($CO83,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO83,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U77,VLOOKUP($CO83,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH80","v":68},261936,0,{"$f":"'2017legmax.xls'!CJ80","v":0},0,{"$f":"'2017legmax.xls'!CI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0268"]
[269,"Rooks","Palco ",1063345,0,0,0,0,106,0,4,{"$f":"Weightings!K81","v":0},0,0,1063341,0,121073,62180,62180,null,1246594,2,10389,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV81","v":7},{"$f":"'2017legmax.xls'!AW81","v":"A"},{"$f":"'2017legmax.xls'!AX81","v":""},1256985,1256985,{"$f":"IF(Weightings!G81>0,Weightings!G81,'Preliminary SO66'!AB78)","v":1282374},1256985,1256985,1517118,{"$f":"'2017legmax.xls'!BM81","v":0.3},455135,455135,455135,null,1086105,4.8,18490,0,0,0,0,0,0,0,4270,0,0,1063345,{"$f":"'2017legmax.xls'!F81","v":101},{"$f":"'2017legmax.xls'!I81","v":104},{"$f":"'2017legmax.xls'!K81","v":88.5},104,{"$f":"'2017legmax.xls'!O81","v":2},106,{"$f":"IF(ISNA(VLOOKUP($CO84,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T78,VLOOKUP($CO84,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO84,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U78,VLOOKUP($CO84,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH81","v":0},0,0,{"$f":"'2017legmax.xls'!CJ81","v":0},0,{"$f":"'2017legmax.xls'!CI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0269"]
[270,"Rooks","Plainville ",2322474,0,0,0,0,344.6,0,6057,{"$f":"Weightings!K82","v":0},0,0,2316417,0,440573,187453,187453,null,2944443,0,17340,0,0,0,0,4144,{"$f":"'2017legmax.xls'!AV82","v":4},{"$f":"'2017legmax.xls'!AW82","v":"A"},{"$f":"'2017legmax.xls'!AX82","v":""},2965927,2965927,{"$f":"IF(Weightings!G82>0,Weightings!G82,'Preliminary SO66'!AB79)","v":3131576},2965927,2965927,3206748,{"$f":"'2017legmax.xls'!BM82","v":0.3},962024,962024,962024,null,2331801,0,0,0,0,0,0,0,0,0,9327,0,0,2322474,{"$f":"'2017legmax.xls'!F82","v":369.5},{"$f":"'2017legmax.xls'!I82","v":334.8},{"$f":"'2017legmax.xls'!K82","v":329.5},344.6,{"$f":"'2017legmax.xls'!O82","v":0},344.6,{"$f":"IF(ISNA(VLOOKUP($CO85,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T79,VLOOKUP($CO85,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO85,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U79,VLOOKUP($CO85,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH82","v":0},0,0,{"$f":"'2017legmax.xls'!CJ82","v":0},0,{"$f":"'2017legmax.xls'!CI82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0270"]
[271,"Rooks","Stockton ",2040381,0,0,0,0,321.5,0,0,{"$f":"Weightings!K83","v":0},0,0,2040381,0,344723,142726,142726,null,2527830,0,7029,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV83","v":14},{"$f":"'2017legmax.xls'!AW83","v":"A"},{"$f":"'2017legmax.xls'!AX83","v":""},2534859,2534859,{"$f":"IF(Weightings!G83>0,Weightings!G83,'Preliminary SO66'!AB80)","v":2735386},2534859,2534859,2781759,{"$f":"'2017legmax.xls'!BM83","v":0.3},834528,834528,834528,null,2048575,0,0,0,0,0,0,0,0,0,8194,0,0,2040381,{"$f":"'2017legmax.xls'!F83","v":289},{"$f":"'2017legmax.xls'!I83","v":297.5},{"$f":"'2017legmax.xls'!K83","v":318},318,{"$f":"'2017legmax.xls'!O83","v":3.5},321.5,{"$f":"IF(ISNA(VLOOKUP($CO86,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T80,VLOOKUP($CO86,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO86,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U80,VLOOKUP($CO86,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH83","v":0},0,0,{"$f":"'2017legmax.xls'!CJ83","v":0},0,{"$f":"'2017legmax.xls'!CI83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0271"]
[272,"Mitchell","Waconda ",2114066,0,0,0,0,302,0,0,{"$f":"Weightings!K84","v":0},-8949,-8949,2105117,0,354557,110714,110714,null,2570388,0,0,43626,0,0,0,6015,22,{"$f":"'2017legmax.xls'!AW84","v":"A"},{"$f":"'2017legmax.xls'!AX84","v":""},2620029,2620029,{"$f":"IF(Weightings!G84>0,Weightings!G84,'Preliminary SO66'!AB81)","v":2706578},2620029,2620029,2896411,{"$f":"'2017legmax.xls'!BM84","v":0.3},868923,868923,868923,null,2122556,0,0,0,0,0,0,0,0,0,8490,0,0,2114066,{"$f":"'2017legmax.xls'!F84","v":294},{"$f":"'2017legmax.xls'!I84","v":288},{"$f":"'2017legmax.xls'!K84","v":295.5},295.5,{"$f":"'2017legmax.xls'!O84","v":6.5},302,{"$f":"IF(ISNA(VLOOKUP($CO87,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T81,VLOOKUP($CO87,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO87,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U81,VLOOKUP($CO87,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH84","v":0},0,0,{"$f":"'2017legmax.xls'!CJ84","v":0},0,{"$f":"'2017legmax.xls'!CI84","v":0},0,0,0,0,0,0,0,0,0,43626,{"$f":"38348+1","v":38349},0,0,0,null,null,null,"D0272"]
[273,"Mitchell","Beloit ",4513444,0,0,0,0,768.5,0,401,{"$f":"Weightings!K85","v":0},0,0,4513043,0,978936,686306,686306,null,6178285,0,0,0,0,0,4681,0,{"$f":"'2017legmax.xls'!AV85","v":1},{"$f":"'2017legmax.xls'!AW85","v":"A"},{"$f":"'2017legmax.xls'!AX85","v":""},6182966,6182966,{"$f":"IF(Weightings!G85>0,Weightings!G85,'Preliminary SO66'!AB82)","v":6627277},6182966,6182966,6228386,{"$f":"'2017legmax.xls'!BM85","v":0.3},1868516,1868516,1868516,null,4547748,4.2,16178,0,0,0,0,0,0,0,18126,0,0,4513444,{"$f":"'2017legmax.xls'!F85","v":750},{"$f":"'2017legmax.xls'!I85","v":754.5},{"$f":"'2017legmax.xls'!K85","v":739.2},754.5,{"$f":"'2017legmax.xls'!O85","v":14},768.5,{"$f":"IF(ISNA(VLOOKUP($CO88,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T82,VLOOKUP($CO88,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO88,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U82,VLOOKUP($CO88,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH85","v":0},0,0,{"$f":"'2017legmax.xls'!CJ85","v":0},0,{"$f":"'2017legmax.xls'!CI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0273"]
[274,"Logan","Oakley ",2381462,2799,0,0,0,390.6,0,66,{"$f":"Weightings!K86","v":0},0,0,2384195,0,414291,187988,187988,null,2986474,0,26193,0,0,0,1068,4821,{"$f":"'2017legmax.xls'!AV86","v":4},{"$f":"'2017legmax.xls'!AW86","v":"A"},{"$f":"'2017legmax.xls'!AX86","v":""},3018556,3018556,{"$f":"IF(Weightings!G86>0,Weightings!G86,'Preliminary SO66'!AB83)","v":3190423},3018556,3018556,3406469,{"$f":"'2017legmax.xls'!BM86","v":0.3},1021941,1021941,1021941,null,2391026,0,0,0,0,0,0,0,0,0,9564,0,0,2381462,{"$f":"'2017legmax.xls'!F86","v":366.1},{"$f":"'2017legmax.xls'!I86","v":387.8},{"$f":"'2017legmax.xls'!K86","v":390.6},390.6,{"$f":"'2017legmax.xls'!O86","v":0},390.6,{"$f":"IF(ISNA(VLOOKUP($CO89,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T83,VLOOKUP($CO89,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO89,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U83,VLOOKUP($CO89,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,3,2799,2799,{"$f":"'2017legmax.xls'!AH86","v":0},0,0,{"$f":"'2017legmax.xls'!CJ86","v":0},0,{"$f":"'2017legmax.xls'!CI86","v":0},0,0,0,0,0,0,0,0,0,0,0,9625,0,0,null,null,null,"D0274"]
[275,"Logan","Triplains ",644434,0,0,0,0,69.5,0,0,{"$f":"Weightings!K87","v":0},0,0,644434,0,124829,46753,46753,null,816016,0,22666,0,0,0,0,1113,{"$f":"'2017legmax.xls'!AV87","v":12},{"$f":"'2017legmax.xls'!AW87","v":"A"},{"$f":"'2017legmax.xls'!AX87","v":""},839795,839795,{"$f":"IF(Weightings!G87>0,Weightings!G87,'Preliminary SO66'!AB84)","v":908037},839795,839795,981761,{"$f":"'2017legmax.xls'!BM87","v":0.33},323981,323981,323981,null,647022,0,0,0,0,0,0,0,0,0,2588,0,0,644434,{"$f":"'2017legmax.xls'!F87","v":68},{"$f":"'2017legmax.xls'!I87","v":69.5},{"$f":"'2017legmax.xls'!K87","v":63.5},69.5,{"$f":"'2017legmax.xls'!O87","v":0},69.5,{"$f":"IF(ISNA(VLOOKUP($CO90,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T84,VLOOKUP($CO90,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO90,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U84,VLOOKUP($CO90,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH87","v":0},0,0,{"$f":"'2017legmax.xls'!CJ87","v":0},0,{"$f":"'2017legmax.xls'!CI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0275"]
[281,"Graham","Graham County ",2438918,0,0,0,0,359.8,0,0,{"$f":"Weightings!K88","v":0},0,0,2438918,0,298628,198642,198642,null,2936188,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV88","v":15},{"$f":"'2017legmax.xls'!AW88","v":"A"},{"$f":"'2017legmax.xls'!AX88","v":"R"},2936188,2936188,{"$f":"IF(Weightings!G88>0,Weightings!G88,'Preliminary SO66'!AB85)","v":3041042},2936188,2936188,3350176,{"$f":"'2017legmax.xls'!BM88","v":0.3},1005053,1005053,1005053,null,2550406,26.4,101693,0,0,0,0,0,0,0,9795,0,0,2438918,{"$f":"'2017legmax.xls'!F88","v":366.1},{"$f":"'2017legmax.xls'!I88","v":359.8},{"$f":"'2017legmax.xls'!K88","v":352.5},359.8,{"$f":"'2017legmax.xls'!O88","v":0},359.8,{"$f":"IF(ISNA(VLOOKUP($CO91,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T85,VLOOKUP($CO91,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO91,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U85,VLOOKUP($CO91,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH88","v":0},0,0,{"$f":"'2017legmax.xls'!CJ88","v":0},0,{"$f":"'2017legmax.xls'!CI88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0281"]
[282,"Elk","West Elk ",2426377,0,0,0,0,331.5,0,0,{"$f":"Weightings!K89","v":-1400},0,-1400,2424977,0,559849,297348,297348,null,3282174,4307,6298,0,0,0,248,4307,{"$f":"'2017legmax.xls'!AV89","v":12},{"$f":"'2017legmax.xls'!AW89","v":"A"},{"$f":"'2017legmax.xls'!AX89","v":""},3297334,3297334,{"$f":"IF(Weightings!G89>0,Weightings!G89,'Preliminary SO66'!AB86)","v":3592519},3297334,3297334,3448000,{"$f":"'2017legmax.xls'!BM89","v":0.3},1034400,1034400,1034400,null,2436121,0,0,0,0,0,0,0,0,0,9744,0,0,2426377,{"$f":"'2017legmax.xls'!F89","v":311.5},{"$f":"'2017legmax.xls'!I89","v":326.5},{"$f":"'2017legmax.xls'!K89","v":327},327,{"$f":"'2017legmax.xls'!O89","v":4.5},331.5,{"$f":"IF(ISNA(VLOOKUP($CO92,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T86,VLOOKUP($CO92,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO92,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U86,VLOOKUP($CO92,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH89","v":0},0,0,{"$f":"'2017legmax.xls'!CJ89","v":0},0,{"$f":"'2017legmax.xls'!CI89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0282"]
[283,"Elk","Elk Valley ",1374057,933,0,0,0,119.7,0,0,{"$f":"Weightings!K90","v":-933},0,-933,1374057,0,229737,66772,66772,null,1670566,0,309,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV90","v":14},{"$f":"'2017legmax.xls'!AW90","v":"A"},{"$f":"'2017legmax.xls'!AX90","v":""},1670875,1670875,{"$f":"IF(Weightings!G90>0,Weightings!G90,'Preliminary SO66'!AB87)","v":1910902},1670875,1670875,1909577,{"$f":"'2017legmax.xls'!BM90","v":0.2777},530290,530290,530290,null,1379575,0,0,0,0,0,0,0,0,0,5518,0,0,1374057,{"$f":"'2017legmax.xls'!F90","v":137},{"$f":"'2017legmax.xls'!I90","v":107.5},{"$f":"'2017legmax.xls'!K90","v":105.5},116.7,{"$f":"'2017legmax.xls'!O90","v":3},119.7,{"$f":"IF(ISNA(VLOOKUP($CO93,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T87,VLOOKUP($CO93,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO93,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U87,VLOOKUP($CO93,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,1,933,933,{"$f":"'2017legmax.xls'!AH90","v":0},0,0,{"$f":"'2017legmax.xls'!CJ90","v":0},0,{"$f":"'2017legmax.xls'!CI90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0283"]
[284,"Chase","Chase County ",2513109,0,0,0,0,341.5,0,0,{"$f":"Weightings!K91","v":0},0,0,2513109,0,347429,206448,206448,null,3066986,0,0,0,0,0,0,4676,{"$f":"'2017legmax.xls'!AV91","v":12},{"$f":"'2017legmax.xls'!AW91","v":"A"},{"$f":"'2017legmax.xls'!AX91","v":""},3071662,3071662,{"$f":"IF(Weightings!G91>0,Weightings!G91,'Preliminary SO66'!AB88)","v":3150495},3071662,3071662,3384905,{"$f":"'2017legmax.xls'!BM91","v":0.3},1015472,1015472,1015472,null,2523202,0,0,0,0,0,0,0,0,0,10093,0,0,2513109,{"$f":"'2017legmax.xls'!F91","v":344.5},{"$f":"'2017legmax.xls'!I91","v":341.5},{"$f":"'2017legmax.xls'!K91","v":334.5},341.5,{"$f":"'2017legmax.xls'!O91","v":0},341.5,{"$f":"IF(ISNA(VLOOKUP($CO94,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T88,VLOOKUP($CO94,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO94,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U88,VLOOKUP($CO94,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH91","v":0},0,0,{"$f":"'2017legmax.xls'!CJ91","v":0},0,{"$f":"'2017legmax.xls'!CI91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0284"]
[285,"Chautauqua","Cedar Vale ",1415122,0,0,0,0,177.5,0,0,{"$f":"Weightings!K92","v":0},0,0,1415122,0,169311,96247,96247,null,1680680,0,212,0,0,0,0,2334,{"$f":"'2017legmax.xls'!AV92","v":3},{"$f":"'2017legmax.xls'!AW92","v":"A"},{"$f":"'2017legmax.xls'!AX92","v":""},1683226,1683226,{"$f":"IF(Weightings!G92>0,Weightings!G92,'Preliminary SO66'!AB89)","v":1803938},1683226,1683226,1826528,{"$f":"'2017legmax.xls'!BM92","v":0.3},547958,395000,395000,null,1420805,0,0,0,0,0,0,0,0,0,5683,0,0,1415122,{"$f":"'2017legmax.xls'!F92","v":163.6},{"$f":"'2017legmax.xls'!I92","v":172},{"$f":"'2017legmax.xls'!K92","v":177.5},177.5,{"$f":"'2017legmax.xls'!O92","v":0},177.5,{"$f":"IF(ISNA(VLOOKUP($CO95,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T89,VLOOKUP($CO95,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO95,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U89,VLOOKUP($CO95,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH92","v":0},0,0,{"$f":"'2017legmax.xls'!CJ92","v":0},0,{"$f":"'2017legmax.xls'!CI92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0285"]
[286,"Chautauqua","Chautauqua Co Community ",2619638,1020,0,0,0,364.4,0,0,{"$f":"Weightings!K93","v":0},0,0,2620658,0,377465,175903,175903,null,3174026,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV93","v":3},{"$f":"'2017legmax.xls'!AW93","v":"A"},{"$f":"'2017legmax.xls'!AX93","v":""},3174026,3174026,{"$f":"IF(Weightings!G93>0,Weightings!G93,'Preliminary SO66'!AB90)","v":3306968},3174026,3174026,3574400,{"$f":"'2017legmax.xls'!BM93","v":0.3},1072320,1072320,1072320,null,2630159,0,0,0,0,0,0,0,0,0,10521,0,0,2619638,{"$f":"'2017legmax.xls'!F93","v":353.2},{"$f":"'2017legmax.xls'!I93","v":360.9},{"$f":"'2017legmax.xls'!K93","v":349.2},360.9,{"$f":"'2017legmax.xls'!O93","v":3.5},364.4,{"$f":"IF(ISNA(VLOOKUP($CO96,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T90,VLOOKUP($CO96,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO96,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U90,VLOOKUP($CO96,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.6},1020,0,0,1020,{"$f":"'2017legmax.xls'!AH93","v":0},0,0,{"$f":"'2017legmax.xls'!CJ93","v":0},0,{"$f":"'2017legmax.xls'!CI93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0286"]
[287,"Franklin","West Franklin ",4021901,0,0,0,0,572.5,0,0,{"$f":"Weightings!K94","v":0},-8547,-8547,4013354,0,756301,332418,332418,null,5102073,0,0,8620,0,0,0,0,22,{"$f":"'2017legmax.xls'!AW94","v":"A"},{"$f":"'2017legmax.xls'!AX94","v":""},5110693,5110693,{"$f":"IF(Weightings!G94>0,Weightings!G94,'Preliminary SO66'!AB91)","v":5700258},5110693,5110693,5646665,{"$f":"'2017legmax.xls'!BM94","v":0.3},1694000,1694000,1694000,null,4038053,0,0,0,0,0,0,0,0,0,16152,0,0,4021901,{"$f":"'2017legmax.xls'!F94","v":553.5},{"$f":"'2017legmax.xls'!I94","v":566.5},{"$f":"'2017legmax.xls'!K94","v":572.5},572.5,{"$f":"'2017legmax.xls'!O94","v":0},572.5,{"$f":"IF(ISNA(VLOOKUP($CO97,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T91,VLOOKUP($CO97,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO97,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U91,VLOOKUP($CO97,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH94","v":0},0,0,{"$f":"'2017legmax.xls'!CJ94","v":0},0,{"$f":"'2017legmax.xls'!CI94","v":0},0,0,0,0,0,0,0,0,0,8620,8550,0,0,0,null,null,null,"D0287"]
[288,"Franklin","Central Heights ",4098341,15859,0,0,0,541.5,0,0,{"$f":"Weightings!K95","v":0},0,0,4114200,0,358395,279166,279166,null,4751761,4483,0,0,0,0,18178,0,{"$f":"'2017legmax.xls'!AV95","v":2},{"$f":"'2017legmax.xls'!AW95","v":"A"},{"$f":"'2017legmax.xls'!AX95","v":""},4774422,4774422,{"$f":"IF(Weightings!G95>0,Weightings!G95,'Preliminary SO66'!AB92)","v":4881390},4774422,4774422,5309988,{"$f":"'2017legmax.xls'!BM95","v":0.3},1592996,1592996,1592996,null,4135298,0,0,0,0,0,0,0,0,0,16541,5.3,20416,4098341,{"$f":"'2017legmax.xls'!F95","v":555},{"$f":"'2017legmax.xls'!I95","v":533},{"$f":"'2017legmax.xls'!K95","v":521.6},536.5,{"$f":"'2017legmax.xls'!O95","v":5},541.5,{"$f":"IF(ISNA(VLOOKUP($CO98,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T92,VLOOKUP($CO98,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO98,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U92,VLOOKUP($CO98,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.8},3060,3,2799,15859,{"$f":"'2017legmax.xls'!AH95","v":0},0,0,{"$f":"'2017legmax.xls'!CJ95","v":0},0,{"$f":"'2017legmax.xls'!CI95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0288"]
[289,"Franklin","Wellsville ",4541851,0,0,0,0,757,0,263,{"$f":"Weightings!K96","v":0},0,0,4541588,0,736134,355984,355984,null,5633706,0,4654,0,0,0,2621,0,{"$f":"'2017legmax.xls'!AV96","v":6},{"$f":"'2017legmax.xls'!AW96","v":"A"},{"$f":"'2017legmax.xls'!AX96","v":""},5640981,5640981,{"$f":"IF(Weightings!G96>0,Weightings!G96,'Preliminary SO66'!AB93)","v":5860401},5640981,5640981,6112028,{"$f":"'2017legmax.xls'!BM96","v":0.3},1833608,1833608,1833608,null,4568180,2.1,8089,0,0,0,0,0,0,0,18240,0,0,4541851,{"$f":"'2017legmax.xls'!F96","v":765},{"$f":"'2017legmax.xls'!I96","v":753},{"$f":"'2017legmax.xls'!K96","v":753},757,{"$f":"'2017legmax.xls'!O96","v":0},757,{"$f":"IF(ISNA(VLOOKUP($CO99,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T93,VLOOKUP($CO99,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO99,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U93,VLOOKUP($CO99,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH96","v":0},0,0,{"$f":"'2017legmax.xls'!CJ96","v":0},0,{"$f":"'2017legmax.xls'!CI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0289"]
[290,"Franklin","Ottawa ",12679383,115933,0,0,0,2344.6999999999998,0,0,{"$f":"Weightings!K97","v":-8864},0,-8864,12786452,0,2300719,1300470,1300470,null,16387641,44448,0,0,0,0,120000,45501,{"$f":"'2017legmax.xls'!AV97","v":11},{"$f":"'2017legmax.xls'!AW97","v":"A"},{"$f":"'2017legmax.xls'!AX97","v":""},16597590,16597590,{"$f":"IF(Weightings!G97>0,Weightings!G97,'Preliminary SO66'!AB94)","v":17468617},16597590,16597590,16898066,{"$f":"'2017legmax.xls'!BM97","v":0.3},5069420,5069420,5069420,null,12778839,12.6,48535,0,0,0,0,0,0,0,50921,0,0,12679383,{"$f":"'2017legmax.xls'!F97","v":2375.4},{"$f":"'2017legmax.xls'!I97","v":2294.3000000000002},{"$f":"'2017legmax.xls'!K97","v":2319.4},2329.6999999999998,{"$f":"'2017legmax.xls'!O97","v":15},2344.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CO100,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T94,VLOOKUP($CO100,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":23},115000,{"$f":"IF(ISNA(VLOOKUP($CO100,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U94,VLOOKUP($CO100,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,1,933,115933,{"$f":"'2017legmax.xls'!AH97","v":0},0,0,{"$f":"'2017legmax.xls'!CJ97","v":0},0,{"$f":"'2017legmax.xls'!CI97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0290"]
[291,"Gove","Grinnell Public Schools ",786273,0,0,0,0,86,0,0,{"$f":"Weightings!K98","v":0},0,0,786273,0,95527,55733,55733,null,937533,62,3001,0,0,0,0,2577,{"$f":"'2017legmax.xls'!AV98","v":12},{"$f":"'2017legmax.xls'!AW98","v":"A"},{"$f":"'2017legmax.xls'!AX98","v":""},943173,943173,{"$f":"IF(Weightings!G98>0,Weightings!G98,'Preliminary SO66'!AB95)","v":976659},943173,943173,1034902,{"$f":"'2017legmax.xls'!BM98","v":0.21260000000000001},220020,220020,220020,null,789431,0,0,0,0,0,0,0,0,0,3158,0,0,786273,{"$f":"'2017legmax.xls'!F98","v":82.5},{"$f":"'2017legmax.xls'!I98","v":85.5},{"$f":"'2017legmax.xls'!K98","v":76},85.5,{"$f":"'2017legmax.xls'!O98","v":0.5},86,{"$f":"IF(ISNA(VLOOKUP($CO101,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T95,VLOOKUP($CO101,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO101,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U95,VLOOKUP($CO101,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH98","v":0},0,0,{"$f":"'2017legmax.xls'!CJ98","v":0},0,{"$f":"'2017legmax.xls'!CI98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0291"]
[292,"Gove","Wheatland ",978470,0,0,0,0,109,0,0,{"$f":"Weightings!K99","v":0},0,0,978470,0,139327,82722,82722,null,1200519,51,4176,0,0,0,0,2148,{"$f":"'2017legmax.xls'!AV99","v":12},{"$f":"'2017legmax.xls'!AW99","v":"A"},{"$f":"'2017legmax.xls'!AX99","v":""},1206894,1206894,{"$f":"IF(Weightings!G99>0,Weightings!G99,'Preliminary SO66'!AB96)","v":1258234},1206894,1206894,1352742,{"$f":"'2017legmax.xls'!BM99","v":0.3},405823,405823,405823,null,982400,0,0,0,0,0,0,0,0,0,3930,0,0,978470,{"$f":"'2017legmax.xls'!F99","v":106.5},{"$f":"'2017legmax.xls'!I99","v":102},{"$f":"'2017legmax.xls'!K99","v":109},109,{"$f":"'2017legmax.xls'!O99","v":0},109,{"$f":"IF(ISNA(VLOOKUP($CO102,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T96,VLOOKUP($CO102,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO102,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U96,VLOOKUP($CO102,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH99","v":0},0,0,{"$f":"'2017legmax.xls'!CJ99","v":0},0,{"$f":"'2017legmax.xls'!CI99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0292"]
[293,"Gove","Quinter Public Schools ",1894671,0,0,0,0,289.5,0,0,{"$f":"Weightings!K100","v":0},0,0,1894671,0,342014,145544,145544,null,2382229,0,6270,0,0,0,2457,4027,{"$f":"'2017legmax.xls'!AV100","v":6},{"$f":"'2017legmax.xls'!AW100","v":"A"},{"$f":"'2017legmax.xls'!AX100","v":""},2394983,2394983,{"$f":"IF(Weightings!G100>0,Weightings!G100,'Preliminary SO66'!AB97)","v":2544239},2394983,2394983,2777304,{"$f":"'2017legmax.xls'!BM100","v":0.31},860964,860964,860964,null,1902280,0,0,0,0,0,0,0,0,0,7609,0,0,1894671,{"$f":"'2017legmax.xls'!F100","v":283.5},{"$f":"'2017legmax.xls'!I100","v":269},{"$f":"'2017legmax.xls'!K100","v":286.5},286.5,{"$f":"'2017legmax.xls'!O100","v":3},289.5,{"$f":"IF(ISNA(VLOOKUP($CO103,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T97,VLOOKUP($CO103,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO103,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U97,VLOOKUP($CO103,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH100","v":0},0,0,{"$f":"'2017legmax.xls'!CJ100","v":0},0,{"$f":"'2017legmax.xls'!CI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0293"]
[294,"Decatur","Oberlin ",2277094,0,0,0,0,323,0,0,{"$f":"Weightings!K101","v":0},0,0,2277094,0,304489,200024,200024,null,2781607,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV101","v":4},{"$f":"'2017legmax.xls'!AW101","v":"A"},{"$f":"'2017legmax.xls'!AX101","v":""},2781607,2781607,{"$f":"IF(Weightings!G101>0,Weightings!G101,'Preliminary SO66'!AB98)","v":2957268},2781607,2781607,3014309,{"$f":"'2017legmax.xls'!BM101","v":0.3},904293,904293,904293,null,2286239,0,0,0,0,0,0,0,0,0,9145,0,0,2277094,{"$f":"'2017legmax.xls'!F101","v":332},{"$f":"'2017legmax.xls'!I101","v":310.5},{"$f":"'2017legmax.xls'!K101","v":323},323,{"$f":"'2017legmax.xls'!O101","v":0},323,{"$f":"IF(ISNA(VLOOKUP($CO104,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T98,VLOOKUP($CO104,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO104,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U98,VLOOKUP($CO104,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH101","v":0},0,0,{"$f":"'2017legmax.xls'!CJ101","v":0},0,{"$f":"'2017legmax.xls'!CI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0294"]
[297,"Cheyenne","St Francis Comm Sch ",1919571,0,0,0,0,272.8,0,0,{"$f":"Weightings!K102","v":0},0,0,1919571,0,195844,148861,148861,null,2264276,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV102","v":12},{"$f":"'2017legmax.xls'!AW102","v":"A"},{"$f":"'2017legmax.xls'!AX102","v":""},2264276,2264276,{"$f":"IF(Weightings!G102>0,Weightings!G102,'Preliminary SO66'!AB99)","v":2486078},2264276,2264276,2498530,{"$f":"'2017legmax.xls'!BM102","v":0.3},749559,749559,749559,null,1927280,0,0,0,0,0,0,0,0,0,7709,0,0,1919571,{"$f":"'2017legmax.xls'!F102","v":277},{"$f":"'2017legmax.xls'!I102","v":270},{"$f":"'2017legmax.xls'!K102","v":271.5},272.8,{"$f":"'2017legmax.xls'!O102","v":0},272.8,{"$f":"IF(ISNA(VLOOKUP($CO105,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T99,VLOOKUP($CO105,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO105,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U99,VLOOKUP($CO105,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH102","v":0},0,0,{"$f":"'2017legmax.xls'!CJ102","v":0},0,{"$f":"'2017legmax.xls'!CI102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0297"]
[298,"Lincoln","Lincoln ",2461029,0,0,0,0,346,0,0,{"$f":"Weightings!K103","v":0},0,0,2461029,0,410869,197132,197132,null,3069030,92,0,0,0,0,606,4726,{"$f":"'2017legmax.xls'!AV103","v":14},{"$f":"'2017legmax.xls'!AW103","v":"A"},{"$f":"'2017legmax.xls'!AX103","v":""},3074454,3074454,{"$f":"IF(Weightings!G103>0,Weightings!G103,'Preliminary SO66'!AB100)","v":3226554},3074454,3074454,3320764,{"$f":"'2017legmax.xls'!BM103","v":0.3},996229,996229,996229,null,2470913,0,0,0,0,0,0,0,0,0,9884,0,0,2461029,{"$f":"'2017legmax.xls'!F103","v":326.60000000000002},{"$f":"'2017legmax.xls'!I103","v":339.5},{"$f":"'2017legmax.xls'!K103","v":322.5},339.5,{"$f":"'2017legmax.xls'!O103","v":6.5},346,{"$f":"IF(ISNA(VLOOKUP($CO106,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T100,VLOOKUP($CO106,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO106,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U100,VLOOKUP($CO106,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH103","v":0},0,0,{"$f":"'2017legmax.xls'!CJ103","v":0},0,{"$f":"'2017legmax.xls'!CI103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0298"]
[299,"Lincoln","Sylvan Grove ",1843604,0,0,0,0,234.8,0,4125,{"$f":"Weightings!K104","v":0},0,0,1839479,0,234306,102089,102089,null,2175874,7058,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV104","v":3},{"$f":"'2017legmax.xls'!AW104","v":"A"},{"$f":"'2017legmax.xls'!AX104","v":""},2182932,2182932,{"$f":"IF(Weightings!G104>0,Weightings!G104,'Preliminary SO66'!AB101)","v":2276742},2182932,2182932,2394374,{"$f":"'2017legmax.xls'!BM104","v":0.3},718312,500000,500000,null,1851008,0,0,0,0,0,0,0,0,0,7404,0,0,1843604,{"$f":"'2017legmax.xls'!F104","v":217.8},{"$f":"'2017legmax.xls'!I104","v":225.4},{"$f":"'2017legmax.xls'!K104","v":231.8},231.8,{"$f":"'2017legmax.xls'!O104","v":3},234.8,{"$f":"IF(ISNA(VLOOKUP($CO107,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T101,VLOOKUP($CO107,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO107,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U101,VLOOKUP($CO107,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH104","v":0},0,0,{"$f":"'2017legmax.xls'!CJ104","v":0},0,{"$f":"'2017legmax.xls'!CI104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0299"]
[300,"Comanche","Comanche County ",2166274,0,0,0,0,313,0,5843,{"$f":"Weightings!K105","v":0},0,0,2160431,0,432973,137725,137725,null,2731129,7529,30015,0,0,0,8789,6737,{"$f":"'2017legmax.xls'!AV105","v":10},{"$f":"'2017legmax.xls'!AW105","v":"A"},{"$f":"'2017legmax.xls'!AX105","v":""},2784199,2784199,{"$f":"IF(Weightings!G105>0,Weightings!G105,'Preliminary SO66'!AB102)","v":2972333},2784199,2784199,3120944,{"$f":"'2017legmax.xls'!BM105","v":0.3},936283,936283,936283,null,2174974,0,0,0,0,0,0,0,0,0,8700,0,0,2166274,{"$f":"'2017legmax.xls'!F105","v":312},{"$f":"'2017legmax.xls'!I105","v":313},{"$f":"'2017legmax.xls'!K105","v":304},313,{"$f":"'2017legmax.xls'!O105","v":0},313,{"$f":"IF(ISNA(VLOOKUP($CO108,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T102,VLOOKUP($CO108,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO108,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U102,VLOOKUP($CO108,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH105","v":0},0,0,{"$f":"'2017legmax.xls'!CJ105","v":0},0,{"$f":"'2017legmax.xls'!CI105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0300"]
[303,"Ness","Ness City ",1908230,0,0,0,0,289.5,0,1,{"$f":"Weightings!K106","v":0},0,0,1908229,0,211626,149640,149640,null,2269495,2248,25113,0,0,0,0,1293,{"$f":"'2017legmax.xls'!AV106","v":4},{"$f":"'2017legmax.xls'!AW106","v":"A"},{"$f":"'2017legmax.xls'!AX106","v":""},2298149,2298149,{"$f":"IF(Weightings!G106>0,Weightings!G106,'Preliminary SO66'!AB103)","v":2408340},2298149,2298149,2572623,{"$f":"'2017legmax.xls'!BM106","v":0.3},771787,771787,771787,null,1915894,0,0,0,0,0,0,0,0,0,7664,0,0,1908230,{"$f":"'2017legmax.xls'!F106","v":293.89999999999998},{"$f":"'2017legmax.xls'!I106","v":281.10000000000002},{"$f":"'2017legmax.xls'!K106","v":289.5},289.5,{"$f":"'2017legmax.xls'!O106","v":0},289.5,{"$f":"IF(ISNA(VLOOKUP($CO109,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T103,VLOOKUP($CO109,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO109,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U103,VLOOKUP($CO109,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH106","v":0},0,0,{"$f":"'2017legmax.xls'!CJ106","v":0},0,{"$f":"'2017legmax.xls'!CI106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0303"]
[305,"Saline","Salina ",36776011,132035,399452,0,0,6909.7,0,0,{"$f":"Weightings!K107","v":-11663},0,-11663,37295835,0,6617978,5086760,5086760,null,49000573,0,203,0,0,0,176602,74145,22,{"$f":"'2017legmax.xls'!AW107","v":"A"},{"$f":"'2017legmax.xls'!AX107","v":""},49251523,49251523,{"$f":"IF(Weightings!G107>0,Weightings!G107,'Preliminary SO66'!AB104)","v":53146483},49251523,49251523,50008299,{"$f":"'2017legmax.xls'!BM107","v":0.3},15002490,15002490,15002490,null,37140574,56.3,216868,0,0,0,0,0,0,0,147695,0,0,36776011,{"$f":"'2017legmax.xls'!F107","v":6920.7},{"$f":"'2017legmax.xls'!I107","v":6883},{"$f":"'2017legmax.xls'!K107","v":6847.4},6883.7,{"$f":"'2017legmax.xls'!O107","v":26},6909.7,{"$f":"IF(ISNA(VLOOKUP($CO110,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T104,VLOOKUP($CO110,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":8},40000,{"$f":"IF(ISNA(VLOOKUP($CO110,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U104,VLOOKUP($CO110,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2},3400,95,88635,132035,{"$f":"'2017legmax.xls'!AH107","v":103.7},399452,0,{"$f":"'2017legmax.xls'!CJ107","v":0},0,{"$f":"'2017legmax.xls'!CI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0305"]
[306,"Saline","Southeast Of Saline ",4341336,10000,0,{"$f":"BX111+CB111+CF111","v":0},0,677.6,0,79,{"$f":"Weightings!K108","v":0},0,0,4351257,0,602025,354142,354142,null,5307424,1,448,0,0,0,0,10025,{"$f":"'2017legmax.xls'!AV108","v":4},{"$f":"'2017legmax.xls'!AW108","v":"A"},{"$f":"'2017legmax.xls'!AX108","v":""},5317898,5317898,{"$f":"IF(Weightings!G108>0,Weightings!G108,'Preliminary SO66'!AB105)","v":5513587},5317898,5317898,5725372,{"$f":"'2017legmax.xls'!BM108","v":0.3},1717612,1717612,1717612,null,4379572,5.4,20801,0,0,0,0,0,0,0,17435,0,0,4341336,{"$f":"'2017legmax.xls'!F108","v":692.8},{"$f":"'2017legmax.xls'!I108","v":670.5},{"$f":"'2017legmax.xls'!K108","v":669.5},677.6,{"$f":"'2017legmax.xls'!O108","v":0},677.6,{"$f":"IF(ISNA(VLOOKUP($CO111,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T105,VLOOKUP($CO111,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO111,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U105,VLOOKUP($CO111,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,10000,{"$f":"'2017legmax.xls'!AH108","v":0},0,0,{"$f":"'2017legmax.xls'!CJ108","v":0},0,{"$f":"'2017legmax.xls'!CI108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0306"]
[307,"Saline","Ell-Saline ",3113944,5000,0,0,0,452.3,0,0,{"$f":"Weightings!K109","v":0},0,0,3118944,0,424556,209062,209062,null,3752562,0,0,21145,0,0,0,1506,{"$f":"'2017legmax.xls'!AV109","v":3},{"$f":"'2017legmax.xls'!AW109","v":"A"},{"$f":"'2017legmax.xls'!AX109","v":""},3775213,3775213,{"$f":"IF(Weightings!G109>0,Weightings!G109,'Preliminary SO66'!AB106)","v":4078631},3775213,3775213,4111125,{"$f":"'2017legmax.xls'!BM109","v":0.3},1233338,1233338,1233338,null,3157266,8,30816,0,0,0,0,0,0,0,12506,0,0,3113944,{"$f":"'2017legmax.xls'!F109","v":468.5},{"$f":"'2017legmax.xls'!I109","v":445.5},{"$f":"'2017legmax.xls'!K109","v":443},452.3,{"$f":"'2017legmax.xls'!O109","v":0},452.3,{"$f":"IF(ISNA(VLOOKUP($CO112,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T106,VLOOKUP($CO112,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO112,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U106,VLOOKUP($CO112,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH109","v":0},0,0,{"$f":"'2017legmax.xls'!CJ109","v":0},0,{"$f":"'2017legmax.xls'!CI109","v":0},0,0,0,0,0,0,0,0,0,21145,20883,0,0,0,null,null,null,"D0307"]
[308,"Reno","Hutchinson Public Schools ",25947982,8397,0,0,0,4705.7,0,11437,{"$f":"Weightings!K110","v":-933},0,-933,25944009,0,4072719,2496580,2496580,null,32513308,2630,0,0,0,380211,114688,81400,{"$f":"'2017legmax.xls'!AV110","v":18},{"$f":"'2017legmax.xls'!AW110","v":"A"},{"$f":"'2017legmax.xls'!AX110","v":""},32712026,33092237,{"$f":"IF(Weightings!G110>0,Weightings!G110,'Preliminary SO66'!AB107)","v":34701582},33092237,33092237,34553318,{"$f":"'2017legmax.xls'!BM110","v":0.3},10365995,10287770,10287770,null,26117290,16.899999999999999,65099,0,0,0,0,0,0,0,104209,0,0,25947982,{"$f":"'2017legmax.xls'!F110","v":4792.6000000000004},{"$f":"'2017legmax.xls'!I110","v":4677.7},{"$f":"'2017legmax.xls'!K110","v":4350.6000000000004},4677.7,{"$f":"'2017legmax.xls'!O110","v":28},4705.7,{"$f":"IF(ISNA(VLOOKUP($CO113,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T107,VLOOKUP($CO113,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO113,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U107,VLOOKUP($CO113,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,9,8397,8397,{"$f":"'2017legmax.xls'!AH110","v":0},0,0,{"$f":"'2017legmax.xls'!CJ110","v":0},0,{"$f":"'2017legmax.xls'!CI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0308"]
[309,"Reno","Nickerson ",6792407,38339,0,0,0,1075.0999999999999,0,0,{"$f":"Weightings!K111","v":-3266},0,-3266,6827480,0,1168745,543696,543696,null,8539921,0,562,0,0,0,38378,3080,{"$f":"'2017legmax.xls'!AV111","v":13},{"$f":"'2017legmax.xls'!AW111","v":"A"},{"$f":"'2017legmax.xls'!AX111","v":""},8581941,8581941,{"$f":"IF(Weightings!G111>0,Weightings!G111,'Preliminary SO66'!AB108)","v":8853534},{"$f":"MIN(AG114,AH114)","v":8581941},8581941,9232439,{"$f":"'2017legmax.xls'!BM111","v":0.3},2769732,2769732,2769732,null,6819686,0,0,0,0,0,0,0,0,0,27279,0,0,6792407,{"$f":"'2017legmax.xls'!F111","v":1106},{"$f":"'2017legmax.xls'!I111","v":1064},{"$f":"'2017legmax.xls'!K111","v":1055.3},1075.0999999999999,{"$f":"'2017legmax.xls'!O111","v":0},1075.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CO114,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T108,VLOOKUP($CO114,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO114,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U108,VLOOKUP($CO114,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":6.2},10540,3,2799,38339,{"$f":"'2017legmax.xls'!AH111","v":0},0,0,{"$f":"'2017legmax.xls'!CJ111","v":0},0,{"$f":"'2017legmax.xls'!CI111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0309"]
[310,"Reno","Fairfield ",2297937,0,0,0,0,287,0,14214,{"$f":"Weightings!K112","v":0},0,0,2283723,0,319959,192677,192677,null,2796359,12988,15820,0,0,0,0,1634,{"$f":"'2017legmax.xls'!AV112","v":6},{"$f":"'2017legmax.xls'!AW112","v":"A"},{"$f":"'2017legmax.xls'!AX112","v":""},2826801,2826801,{"$f":"IF(Weightings!G112>0,Weightings!G112,'Preliminary SO66'!AB109)","v":2979773},2826801,2826801,3102360,{"$f":"'2017legmax.xls'!BM112","v":0.3},930708,930708,930708,null,2307166,0,0,0,0,0,0,0,0,0,9229,0,0,2297937,{"$f":"'2017legmax.xls'!F112","v":274.5},{"$f":"'2017legmax.xls'!I112","v":287},{"$f":"'2017legmax.xls'!K112","v":278},287,{"$f":"'2017legmax.xls'!O112","v":0},287,{"$f":"IF(ISNA(VLOOKUP($CO115,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T109,VLOOKUP($CO115,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO115,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U109,VLOOKUP($CO115,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH112","v":0},0,0,{"$f":"'2017legmax.xls'!CJ112","v":0},0,{"$f":"'2017legmax.xls'!CI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0310"]
[311,"Reno","Pretty Prairie ",1942304,0,0,0,0,253.8,0,0,{"$f":"Weightings!K113","v":0},0,0,1942304,0,239206,129426,129426,null,2310936,0,441,0,0,0,3417,0,{"$f":"'2017legmax.xls'!AV113","v":3},{"$f":"'2017legmax.xls'!AW113","v":"A"},{"$f":"'2017legmax.xls'!AX113","v":""},2314794,2314794,{"$f":"IF(Weightings!G113>0,Weightings!G113,'Preliminary SO66'!AB110)","v":2467318},2314794,2314794,2550806,{"$f":"'2017legmax.xls'!BM113","v":0.3},765242,765242,765242,null,1950104,0,0,0,0,0,0,0,0,0,7800,0,0,1942304,{"$f":"'2017legmax.xls'!F113","v":272.39999999999998},{"$f":"'2017legmax.xls'!I113","v":251.5},{"$f":"'2017legmax.xls'!K113","v":237.5},253.8,{"$f":"'2017legmax.xls'!O113","v":0},253.8,{"$f":"IF(ISNA(VLOOKUP($CO116,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T110,VLOOKUP($CO116,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO116,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U110,VLOOKUP($CO116,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH113","v":0},0,0,{"$f":"'2017legmax.xls'!CJ113","v":0},0,{"$f":"'2017legmax.xls'!CI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0311"]
[312,"Reno","Haven Public Schools ",5301828,321578,0,0,0,811.3,0,0,{"$f":"Weightings!K114","v":0},0,0,5623406,0,869569,431062,431062,null,6924037,0,6547,0,0,30000,2320,600,22,{"$f":"'2017legmax.xls'!AW114","v":"A"},{"$f":"'2017legmax.xls'!AX114","v":""},6933504,6963504,{"$f":"IF(Weightings!G114>0,Weightings!G114,'Preliminary SO66'!AB111)","v":7181873},6963504,6963504,7254127,{"$f":"'2017legmax.xls'!BM114","v":0.31},2248779,2248779,2248779,null,5539217,56.1,216097,0,0,0,0,0,0,0,21292,0,0,5301828,{"$f":"'2017legmax.xls'!F114","v":850.5},{"$f":"'2017legmax.xls'!I114","v":783.5},{"$f":"'2017legmax.xls'!K114","v":786.5},806.8,{"$f":"'2017legmax.xls'!O114","v":4.5},811.3,{"$f":"IF(ISNA(VLOOKUP($CO117,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T111,VLOOKUP($CO117,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":52},260000,{"$f":"IF(ISNA(VLOOKUP($CO117,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U111,VLOOKUP($CO117,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,66,61578,321578,{"$f":"'2017legmax.xls'!AH114","v":0},0,0,{"$f":"'2017legmax.xls'!CJ114","v":0},0,{"$f":"'2017legmax.xls'!CI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0312"]
[313,"Reno","Buhler ",10377709,0,0,0,0,2207.6,0,0,{"$f":"Weightings!K115","v":0},0,0,10377709,0,2336330,897138,897138,null,13611177,20012,16690,0,0,100000,0,0,{"$f":"'2017legmax.xls'!AV115","v":13},{"$f":"'2017legmax.xls'!AW115","v":"A"},{"$f":"'2017legmax.xls'!AX115","v":""},13647879,13747879,{"$f":"IF(Weightings!G115>0,Weightings!G115,'Preliminary SO66'!AB112)","v":14588161},13747879,13747879,15391633,{"$f":"'2017legmax.xls'!BM115","v":0.3},4617490,4617490,4617490,null,11061387,0,0,0,0,0,0,0,0,0,44246,166,639432,10377709,{"$f":"'2017legmax.xls'!F115","v":2101.5},{"$f":"'2017legmax.xls'!I115","v":2160.3000000000002},{"$f":"'2017legmax.xls'!K115","v":2201.1},2201.1,{"$f":"'2017legmax.xls'!O115","v":6.5},2207.6,{"$f":"IF(ISNA(VLOOKUP($CO118,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T112,VLOOKUP($CO118,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO118,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U112,VLOOKUP($CO118,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH115","v":0},0,0,{"$f":"'2017legmax.xls'!CJ115","v":0},0,{"$f":"'2017legmax.xls'!CI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0313"]
[314,"Thomas","Brewster ",977030,0,0,0,0,143,0,0,{"$f":"Weightings!K116","v":0},0,0,977030,0,135461,69132,69132,null,1181623,0,767,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV116","v":12},{"$f":"'2017legmax.xls'!AW116","v":"A"},{"$f":"'2017legmax.xls'!AX116","v":""},1182390,1182390,{"$f":"IF(Weightings!G116>0,Weightings!G116,'Preliminary SO66'!AB113)","v":1212320},1182390,1182390,1276090,{"$f":"'2017legmax.xls'!BM116","v":0.3},382827,382827,382827,null,980954,0,0,0,0,0,0,0,0,0,3924,0,0,977030,{"$f":"'2017legmax.xls'!F116","v":111},{"$f":"'2017legmax.xls'!I116","v":125.5},{"$f":"'2017legmax.xls'!K116","v":143},143,{"$f":"'2017legmax.xls'!O116","v":0},143,{"$f":"IF(ISNA(VLOOKUP($CO119,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T113,VLOOKUP($CO119,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO119,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U113,VLOOKUP($CO119,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH116","v":0},0,0,{"$f":"'2017legmax.xls'!CJ116","v":0},0,{"$f":"'2017legmax.xls'!CI116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0314"]
[315,"Thomas","Colby Public Schools ",5299466,18660,0,0,0,868.9,0,0,{"$f":"Weightings!K117","v":0},0,0,5318126,0,584690,359199,359199,null,6262015,314,1134,0,0,0,0,4366,{"$f":"'2017legmax.xls'!AV117","v":12},{"$f":"'2017legmax.xls'!AW117","v":"A"},{"$f":"'2017legmax.xls'!AX117","v":""},6267829,6267829,{"$f":"IF(Weightings!G117>0,Weightings!G117,'Preliminary SO66'!AB114)","v":6673374},6267829,6267829,7254585,{"$f":"'2017legmax.xls'!BM117","v":0.3},2176376,2176376,2176376,null,5349254,7.4,28505,0,0,0,0,0,0,0,21283,0,0,5299466,{"$f":"'2017legmax.xls'!F117","v":895.7},{"$f":"'2017legmax.xls'!I117","v":868.9},{"$f":"'2017legmax.xls'!K117","v":826.1},868.9,{"$f":"'2017legmax.xls'!O117","v":0},868.9,{"$f":"IF(ISNA(VLOOKUP($CO120,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T114,VLOOKUP($CO120,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO120,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U114,VLOOKUP($CO120,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,20,18660,18660,{"$f":"'2017legmax.xls'!AH117","v":0},0,0,{"$f":"'2017legmax.xls'!CJ117","v":0},0,{"$f":"'2017legmax.xls'!CI117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0315"]
[316,"Thomas","Golden Plains ",1556899,0,0,0,0,178.1,0,209,{"$f":"Weightings!K118","v":0},0,0,1556690,0,253280,112712,112712,null,1922682,0,1090,0,0,0,0,10053,{"$f":"'2017legmax.xls'!AV118","v":3},{"$f":"'2017legmax.xls'!AW118","v":"A"},{"$f":"'2017legmax.xls'!AX118","v":""},1933825,1933825,{"$f":"IF(Weightings!G118>0,Weightings!G118,'Preliminary SO66'!AB115)","v":1964843},1933825,1933825,2204762,{"$f":"'2017legmax.xls'!BM118","v":0.3},661429,661429,661429,null,1563152,0,0,0,0,0,0,0,0,0,6253,0,0,1556899,{"$f":"'2017legmax.xls'!F118","v":178.9},{"$f":"'2017legmax.xls'!I118","v":177.6},{"$f":"'2017legmax.xls'!K118","v":173},177.6,{"$f":"'2017legmax.xls'!O118","v":0.5},178.1,{"$f":"IF(ISNA(VLOOKUP($CO121,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T115,VLOOKUP($CO121,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO121,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U115,VLOOKUP($CO121,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH118","v":0},0,0,{"$f":"'2017legmax.xls'!CJ118","v":0},0,{"$f":"'2017legmax.xls'!CI118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0316"]
[320,"Pottawatomie","Wamego ",7210394,113529,0,0,0,1470.1,0,3719,{"$f":"Weightings!K119","v":0},0,0,7320204,0,1461950,952049,952049,null,9734203,0,0,0,0,0,33827,3124,{"$f":"'2017legmax.xls'!AV119","v":7},{"$f":"'2017legmax.xls'!AW119","v":"A"},{"$f":"'2017legmax.xls'!AX119","v":""},9771154,9771154,{"$f":"IF(Weightings!G119>0,Weightings!G119,'Preliminary SO66'!AB116)","v":10313796},9771154,9771154,10009502,{"$f":"'2017legmax.xls'!BM119","v":0.3},3002851,3002851,3002851,null,7239351,0,0,0,0,0,0,0,0,0,28957,0,0,7210394,{"$f":"'2017legmax.xls'!F119","v":1494.8},{"$f":"'2017legmax.xls'!I119","v":1470.1},{"$f":"'2017legmax.xls'!K119","v":1427.6},1470.1,{"$f":"'2017legmax.xls'!O119","v":0},1470.1,{"$f":"IF(ISNA(VLOOKUP($CO122,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T116,VLOOKUP($CO122,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":20},100000,{"$f":"IF(ISNA(VLOOKUP($CO122,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U116,VLOOKUP($CO122,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,14.5,13529,113529,{"$f":"'2017legmax.xls'!AH119","v":0},0,0,{"$f":"'2017legmax.xls'!CJ119","v":0},0,{"$f":"'2017legmax.xls'!CI119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0320"]
[321,"Pottawatomie","Kaw Valley ",6307052,0,0,0,0,1126,0,0,{"$f":"Weightings!K120","v":0},0,0,6307052,0,1456350,694045,694045,null,8457447,0,0,0,0,0,0,10203,{"$f":"'2017legmax.xls'!AV120","v":7},{"$f":"'2017legmax.xls'!AW120","v":"A"},{"$f":"'2017legmax.xls'!AX120","v":""},8467650,8467650,{"$f":"IF(Weightings!G120>0,Weightings!G120,'Preliminary SO66'!AB117)","v":8930197},8467650,8467650,8782775,{"$f":"'2017legmax.xls'!BM120","v":0.3},2634833,2634833,2634833,null,6332382,0,0,0,0,0,0,0,0,0,25330,0,0,6307052,{"$f":"'2017legmax.xls'!F120","v":1112.9000000000001},{"$f":"'2017legmax.xls'!I120","v":1097},{"$f":"'2017legmax.xls'!K120","v":1117.5},1117.5,{"$f":"'2017legmax.xls'!O120","v":8.5},1126,{"$f":"IF(ISNA(VLOOKUP($CO123,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T117,VLOOKUP($CO123,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO123,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U117,VLOOKUP($CO123,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH120","v":0},0,0,{"$f":"'2017legmax.xls'!CJ120","v":0},0,{"$f":"'2017legmax.xls'!CI120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0321"]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",2152153,0,0,0,0,293.3,0,0,{"$f":"Weightings!K121","v":0},0,0,2152153,0,274065,154048,154048,null,2580266,0,17,0,0,0,0,473,{"$f":"'2017legmax.xls'!AV121","v":6},{"$f":"'2017legmax.xls'!AW121","v":"A"},{"$f":"'2017legmax.xls'!AX121","v":""},2580756,2580756,{"$f":"IF(Weightings!G121>0,Weightings!G121,'Preliminary SO66'!AB118)","v":2699665},2580756,2580756,2801799,{"$f":"'2017legmax.xls'!BM121","v":0.3},840540,840540,840540,null,2160796,0,0,0,0,0,0,0,0,0,8643,0,0,2152153,{"$f":"'2017legmax.xls'!F121","v":304.5},{"$f":"'2017legmax.xls'!I121","v":289.5},{"$f":"'2017legmax.xls'!K121","v":286},293.3,{"$f":"'2017legmax.xls'!O121","v":0},293.3,{"$f":"IF(ISNA(VLOOKUP($CO124,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T118,VLOOKUP($CO124,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO124,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U118,VLOOKUP($CO124,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH121","v":0},0,0,{"$f":"'2017legmax.xls'!CJ121","v":0},0,{"$f":"'2017legmax.xls'!CI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0322"]
[323,"Pottawatomie","Rock Creek ",5365487,0,0,0,0,993.6,0,0,{"$f":"Weightings!K122","v":0},0,0,5365487,0,837721,381679,381679,null,6584887,0,0,0,0,0,23000,0,{"$f":"'2017legmax.xls'!AV122","v":7},{"$f":"'2017legmax.xls'!AW122","v":"A"},{"$f":"'2017legmax.xls'!AX122","v":""},6607887,6607887,{"$f":"IF(Weightings!G122>0,Weightings!G122,'Preliminary SO66'!AB119)","v":7078679},6607887,6607887,7377148,{"$f":"'2017legmax.xls'!BM122","v":0.3},2213144,2213144,2213144,null,5564552,0,0,0,0,0,0,0,0,0,22258,45.9,176807,5365487,{"$f":"'2017legmax.xls'!F122","v":902.1},{"$f":"'2017legmax.xls'!I122","v":942.1},{"$f":"'2017legmax.xls'!K122","v":993.6},993.6,{"$f":"'2017legmax.xls'!O122","v":0},993.6,{"$f":"IF(ISNA(VLOOKUP($CO125,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T119,VLOOKUP($CO125,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO125,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U119,VLOOKUP($CO125,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH122","v":0},0,0,{"$f":"'2017legmax.xls'!CJ122","v":1.1999999999999999E-3},7929,{"$f":"'2017legmax.xls'!CI122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0323"]
[325,"Phillips","Phillipsburg ",3698144,0,0,0,0,607.5,0,0,{"$f":"Weightings!K123","v":0},0,0,3698144,0,705167,261642,261642,null,4664953,0,0,0,0,0,0,10675,{"$f":"'2017legmax.xls'!AV123","v":3},{"$f":"'2017legmax.xls'!AW123","v":"A"},{"$f":"'2017legmax.xls'!AX123","v":""},4675628,4675628,{"$f":"IF(Weightings!G123>0,Weightings!G123,'Preliminary SO66'!AB120)","v":4864367},4675628,4675628,5086297,{"$f":"'2017legmax.xls'!BM123","v":0.3},1525889,1525889,1525889,null,3712996,0,0,0,0,0,0,0,0,0,14852,0,0,3698144,{"$f":"'2017legmax.xls'!F123","v":591},{"$f":"'2017legmax.xls'!I123","v":607.5},{"$f":"'2017legmax.xls'!K123","v":596.20000000000005},607.5,{"$f":"'2017legmax.xls'!O123","v":0},607.5,{"$f":"IF(ISNA(VLOOKUP($CO126,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T120,VLOOKUP($CO126,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO126,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U120,VLOOKUP($CO126,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH123","v":0},0,0,{"$f":"'2017legmax.xls'!CJ123","v":0},0,{"$f":"'2017legmax.xls'!CI123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0325"]
[326,"Phillips","Logan ",1417944,0,0,0,0,145.80000000000001,0,0,{"$f":"Weightings!K124","v":0},0,0,1417944,0,178247,98328,98328,null,1694519,0,1143,0,0,0,0,1802,{"$f":"'2017legmax.xls'!AV124","v":3},{"$f":"'2017legmax.xls'!AW124","v":"A"},{"$f":"'2017legmax.xls'!AX124","v":""},1697464,1697464,{"$f":"IF(Weightings!G124>0,Weightings!G124,'Preliminary SO66'!AB121)","v":1766599},1697464,1697464,1885458,{"$f":"'2017legmax.xls'!BM124","v":0.3},565637,565637,565637,null,1423639,0,0,0,0,0,0,0,0,0,5695,0,0,1417944,{"$f":"'2017legmax.xls'!F124","v":149.5},{"$f":"'2017legmax.xls'!I124","v":144.5},{"$f":"'2017legmax.xls'!K124","v":142},145.30000000000001,{"$f":"'2017legmax.xls'!O124","v":0.5},145.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CO127,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T121,VLOOKUP($CO127,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO127,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U121,VLOOKUP($CO127,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH124","v":0},0,0,{"$f":"'2017legmax.xls'!CJ124","v":0},0,{"$f":"'2017legmax.xls'!CI124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0326"]
[327,"Ellsworth","Ellsworth ",3773132,0,0,0,0,617.20000000000005,0,0,{"$f":"Weightings!K125","v":0},0,0,3773132,0,533669,292650,292650,null,4599451,0,716,0,0,0,0,7755,{"$f":"'2017legmax.xls'!AV125","v":3},{"$f":"'2017legmax.xls'!AW125","v":"A"},{"$f":"'2017legmax.xls'!AX125","v":""},4607922,4607922,{"$f":"IF(Weightings!G125>0,Weightings!G125,'Preliminary SO66'!AB122)","v":4802728},4607922,4607922,4939030,{"$f":"'2017legmax.xls'!BM125","v":0.3},1481709,1481709,1481709,null,3788285,0,0,0,0,0,0,0,0,0,15153,0,0,3773132,{"$f":"'2017legmax.xls'!F125","v":592},{"$f":"'2017legmax.xls'!I125","v":602.6},{"$f":"'2017legmax.xls'!K125","v":617.20000000000005},617.20000000000005,{"$f":"'2017legmax.xls'!O125","v":0},617.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CO128,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T122,VLOOKUP($CO128,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO128,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U122,VLOOKUP($CO128,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH125","v":0},0,0,{"$f":"'2017legmax.xls'!CJ125","v":0},0,{"$f":"'2017legmax.xls'!CI125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0327"]
[329,"Wabaunsee","Mill Creek Valley ",3158047,0,0,0,0,434.8,0,0,{"$f":"Weightings!K126","v":0},0,0,3158047,0,446880,256230,256230,null,3861157,0,391,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV126","v":8},{"$f":"'2017legmax.xls'!AW126","v":"A"},{"$f":"'2017legmax.xls'!AX126","v":""},3861548,3861548,{"$f":"IF(Weightings!G126>0,Weightings!G126,'Preliminary SO66'!AB123)","v":4003919},3861548,3861548,4231783,{"$f":"'2017legmax.xls'!BM126","v":0.3},1269535,1269535,1269535,null,3170730,0,0,0,0,0,0,0,0,0,12683,0,0,3158047,{"$f":"'2017legmax.xls'!F126","v":453.5},{"$f":"'2017legmax.xls'!I126","v":422.4},{"$f":"'2017legmax.xls'!K126","v":428.5},434.8,{"$f":"'2017legmax.xls'!O126","v":0},434.8,{"$f":"IF(ISNA(VLOOKUP($CO129,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T123,VLOOKUP($CO129,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO129,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U123,VLOOKUP($CO129,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH126","v":0},0,0,{"$f":"'2017legmax.xls'!CJ126","v":0},0,{"$f":"'2017legmax.xls'!CI126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0329"]
[330,"Wabaunsee","Mission Valley ",3275912,0,0,0,0,475.5,0,0,{"$f":"Weightings!K127","v":0},0,0,3275912,0,752570,315471,315471,null,4343953,0,91,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV127","v":8},{"$f":"'2017legmax.xls'!AW127","v":"A"},{"$f":"'2017legmax.xls'!AX127","v":""},4344044,4344044,{"$f":"IF(Weightings!G127>0,Weightings!G127,'Preliminary SO66'!AB124)","v":4485177},4344044,4344044,4548470,{"$f":"'2017legmax.xls'!BM127","v":0.3},1364541,1364541,1364541,null,3289068,0,0,0,0,0,0,0,0,0,13156,0,0,3275912,{"$f":"'2017legmax.xls'!F127","v":454},{"$f":"'2017legmax.xls'!I127","v":462.2},{"$f":"'2017legmax.xls'!K127","v":475.5},475.5,{"$f":"'2017legmax.xls'!O127","v":0},475.5,{"$f":"IF(ISNA(VLOOKUP($CO130,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T124,VLOOKUP($CO130,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO130,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U124,VLOOKUP($CO130,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH127","v":0},0,0,{"$f":"'2017legmax.xls'!CJ127","v":0},0,{"$f":"'2017legmax.xls'!CI127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0330"]
[331,"Kingman","Kingman - Norwich ",5641894,111184,0,0,0,902.3,0,0,{"$f":"Weightings!K128","v":0},0,0,5753078,0,1213416,427262,427262,null,7393756,0,8395,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV128","v":12},{"$f":"'2017legmax.xls'!AW128","v":"A"},{"$f":"'2017legmax.xls'!AX128","v":""},7402151,7402151,{"$f":"IF(Weightings!G128>0,Weightings!G128,'Preliminary SO66'!AB125)","v":7723843},7402151,7402151,7832394,{"$f":"'2017legmax.xls'!BM128","v":0.3},2349718,2349718,2349718,null,5696524,8.3000000000000007,31972,0,0,0,0,0,0,0,22658,0,0,5641894,{"$f":"'2017legmax.xls'!F128","v":929.8},{"$f":"'2017legmax.xls'!I128","v":891.5},{"$f":"'2017legmax.xls'!K128","v":885.5},902.3,{"$f":"'2017legmax.xls'!O128","v":0},902.3,{"$f":"IF(ISNA(VLOOKUP($CO131,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T125,VLOOKUP($CO131,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":13},65000,{"$f":"IF(ISNA(VLOOKUP($CO131,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U125,VLOOKUP($CO131,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,49.5,46184,111184,{"$f":"'2017legmax.xls'!AH128","v":0},0,0,{"$f":"'2017legmax.xls'!CJ128","v":0},0,{"$f":"'2017legmax.xls'!CI128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0331"]
[332,"Kingman","Cunningham ",1282793,0,0,0,0,152.5,0,0,{"$f":"Weightings!K129","v":0},0,0,1282793,0,254323,111535,111535,null,1648651,136,9817,0,0,0,0,1089,{"$f":"'2017legmax.xls'!AV129","v":12},{"$f":"'2017legmax.xls'!AW129","v":"A"},{"$f":"'2017legmax.xls'!AX129","v":""},1659693,1659693,{"$f":"IF(Weightings!G129>0,Weightings!G129,'Preliminary SO66'!AB126)","v":1709455},1659693,1659693,1790519,{"$f":"'2017legmax.xls'!BM129","v":0.3},537156,537156,537156,null,1287945,0,0,0,0,0,0,0,0,0,5152,0,0,1282793,{"$f":"'2017legmax.xls'!F129","v":157.80000000000001},{"$f":"'2017legmax.xls'!I129","v":145.5},{"$f":"'2017legmax.xls'!K129","v":152.5},152.5,{"$f":"'2017legmax.xls'!O129","v":0},152.5,{"$f":"IF(ISNA(VLOOKUP($CO132,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T126,VLOOKUP($CO132,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO132,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U126,VLOOKUP($CO132,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH129","v":0},0,0,{"$f":"'2017legmax.xls'!CJ129","v":0},0,{"$f":"'2017legmax.xls'!CI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0332"]
[333,"Cloud","Concordia ",5811928,0,56624,0,0,1027,0,0,{"$f":"Weightings!K130","v":0},0,0,5868552,0,875449,625802,625802,null,7369803,0,0,0,0,0,51,0,{"$f":"'2017legmax.xls'!AV130","v":12},{"$f":"'2017legmax.xls'!AW130","v":"A"},{"$f":"'2017legmax.xls'!AX130","v":""},7369854,7369854,{"$f":"IF(Weightings!G130>0,Weightings!G130,'Preliminary SO66'!AB127)","v":8053504},7369854,7369854,7976691,{"$f":"'2017legmax.xls'!BM130","v":0.3},2393007,2393007,2393007,null,5855685,5.3,20416,0,0,0,0,0,0,0,23341,0,0,5811928,{"$f":"'2017legmax.xls'!F130","v":1001.5},{"$f":"'2017legmax.xls'!I130","v":994.2},{"$f":"'2017legmax.xls'!K130","v":1015},1015,{"$f":"'2017legmax.xls'!O130","v":12},1027,{"$f":"IF(ISNA(VLOOKUP($CO133,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T127,VLOOKUP($CO133,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO133,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U127,VLOOKUP($CO133,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH130","v":14.7},56624,0,{"$f":"'2017legmax.xls'!CJ130","v":0},0,{"$f":"'2017legmax.xls'!CI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0333"]
[334,"Cloud","Southern Cloud ",1751582,37859,0,0,0,185.3,0,1,{"$f":"Weightings!K131","v":0},-857,-857,1788583,0,270390,144779,144779,null,2203752,0,0,0,0,0,0,3869,{"$f":"'2017legmax.xls'!AV131","v":13},{"$f":"'2017legmax.xls'!AW131","v":"A"},{"$f":"'2017legmax.xls'!AX131","v":""},2207621,2207621,{"$f":"IF(Weightings!G131>0,Weightings!G131,'Preliminary SO66'!AB128)","v":2346290},2207621,2207621,2377374,{"$f":"'2017legmax.xls'!BM131","v":0.3},713212,713212,713212,null,1892280,34.700000000000003,133664,0,0,0,0,0,0,0,7034,0,0,1751582,{"$f":"'2017legmax.xls'!F131","v":199},{"$f":"'2017legmax.xls'!I131","v":182},{"$f":"'2017legmax.xls'!K131","v":175},185.3,{"$f":"'2017legmax.xls'!O131","v":0},185.3,{"$f":"IF(ISNA(VLOOKUP($CO134,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T128,VLOOKUP($CO134,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO134,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U128,VLOOKUP($CO134,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,24.5,22859,37859,{"$f":"'2017legmax.xls'!AH131","v":0},0,0,{"$f":"'2017legmax.xls'!CJ131","v":0},0,{"$f":"'2017legmax.xls'!CI131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0334"]
[335,"Jackson","North Jackson ",2683019,0,0,0,0,362.3,0,0,{"$f":"Weightings!K132","v":0},0,0,2683019,0,300300,178221,178221,null,3161540,0,0,0,0,0,15810,5004,{"$f":"'2017legmax.xls'!AV132","v":2},{"$f":"'2017legmax.xls'!AW132","v":"A"},{"$f":"'2017legmax.xls'!AX132","v":""},3182354,3182354,{"$f":"IF(Weightings!G132>0,Weightings!G132,'Preliminary SO66'!AB129)","v":3298581},3182354,3182354,3451351,{"$f":"'2017legmax.xls'!BM132","v":0.3},1035405,1035405,1035405,null,2693794,0,0,0,0,0,0,0,0,0,10775,0,0,2683019,{"$f":"'2017legmax.xls'!F132","v":376},{"$f":"'2017legmax.xls'!I132","v":361.5},{"$f":"'2017legmax.xls'!K132","v":349.5},362.3,{"$f":"'2017legmax.xls'!O132","v":0},362.3,{"$f":"IF(ISNA(VLOOKUP($CO135,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T129,VLOOKUP($CO135,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO135,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U129,VLOOKUP($CO135,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH132","v":0},0,0,{"$f":"'2017legmax.xls'!CJ132","v":0},0,{"$f":"'2017legmax.xls'!CI132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0335"]
[336,"Jackson","Holton ",6426128,206074,467633,0,0,1058,0,0,{"$f":"Weightings!K133","v":-1866},0,-1866,7097969,0,877894,909487,909487,null,8885350,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV133","v":2},{"$f":"'2017legmax.xls'!AW133","v":"A"},{"$f":"'2017legmax.xls'!AX133","v":""},8885350,8885350,{"$f":"IF(Weightings!G133>0,Weightings!G133,'Preliminary SO66'!AB130)","v":9469387},8885350,8885350,8513744,{"$f":"'2017legmax.xls'!BM133","v":0.3},2554123,2554123,2554123,null,6451936,0,0,0,0,0,0,0,0,0,25808,0,0,6426128,{"$f":"'2017legmax.xls'!F133","v":1118.5},{"$f":"'2017legmax.xls'!I133","v":1026.5},{"$f":"'2017legmax.xls'!K133","v":1029},1058,{"$f":"'2017legmax.xls'!O133","v":0},1058,{"$f":"IF(ISNA(VLOOKUP($CO136,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T130,VLOOKUP($CO136,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":8},40000,{"$f":"IF(ISNA(VLOOKUP($CO136,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U130,VLOOKUP($CO136,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,178,166074,206074,{"$f":"'2017legmax.xls'!AH133","v":121.4},467633,0,{"$f":"'2017legmax.xls'!CJ133","v":0},{"$f":"AF136*BU136","v":0},{"$f":"'2017legmax.xls'!CI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0336"]
[337,"Jackson","Royal Valley ",{"$f":"BD137","v":5470433},{"$f":"BQ137","v":0},{"$f":"BS137","v":0},0,{"$f":"IF((CH137-CG137)<0,0,CH137-CG137)","v":11060},{"$f":"BJ137","v":829.6},{"$f":"I137*$J$6","v":0},0,{"$f":"Weightings!K134","v":0},0,{"$f":"L137+M137","v":0},{"$f":"SUM(D137+E137+F137+G137+H137+J137)-K137+N137","v":5481493},0,843285,480471,{"$f":"R137","v":480471},null,{"$f":"O137+P137+Q137+R137+T137","v":6805249},138139,0,231507,0,0,27968,7414,22,{"$f":"'2017legmax.xls'!AW134","v":"A"},{"$f":"'2017legmax.xls'!AX134","v":""},{"$f":"D137+E137+F137-K137+CB137+CF137+H137+J137+N137+P137+Q137+S137+T137+V137+W137+X137+Y137+AA137+AB137","v":7210277},{"$f":"AF137+BX137-S137+R137+Z137","v":7210277},{"$f":"IF(Weightings!G134>0,Weightings!G134,'Preliminary SO66'!AB131)","v":7575216},7210277,{"$f":"MIN(AG137,AH137)","v":7210277},7625007,{"$f":"'2017legmax.xls'!BM134","v":0.3},{"$f":"AK137*AL137","v":2287502},2287502,{"$f":"MIN(AM137,AN137)","v":2287502},null,5492403,0,{"$f":"AR137*$AS$6","v":0},0,{"$f":"AT137*$AU$6","v":0},0,{"$f":"AV137*$AW$6","v":0},0,{"$f":"AX137*$AY$6","v":0},{"$f":"AU137+AW137+AY137","v":0},{"$f":"SUM(AQ137-AS137-AZ137)*$BA$6","v":21970},0,{"$f":"BB137*$BC$6","v":0},{"$f":"AQ137-AS137-AZ137-BA137-BC137","v":5470433},{"$f":"'2017legmax.xls'!F134","v":871.5},{"$f":"'2017legmax.xls'!I134","v":810.1},{"$f":"'2017legmax.xls'!K134","v":807.1},{"$f":"MAX(BG137,BF137, AVERAGE(BE137,BF137,BG137))","v":829.6},{"$f":"'2017legmax.xls'!O134","v":0},{"$f":"BH137+BI137","v":829.6},{"$f":"IF(ISNA(VLOOKUP($CO137,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T131,VLOOKUP($CO137,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},{"$f":"BK137*$BL$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CO137,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U131,VLOOKUP($CO137,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"BM137*$BN$6","v":0},0,{"$f":"BO137*$BP$6","v":0},{"$f":"BL137+BN137+BP137","v":0},{"$f":"'2017legmax.xls'!AH134","v":0},{"$f":"BR137*$BS$6","v":0},0,{"$f":"'2017legmax.xls'!CJ134","v":0},0,{"$f":"'2017legmax.xls'!CI134","v":0},{"$f":"MIN(BV137,BW137)","v":0},0,0,0,{"$f":"IF(CA137>MAX(BY137,BZ137), MAX(BY137,BZ137),CA137)","v":0},0,0,0,{"$f":"IF(CE137>MAX(CC137,CD137),MAX(CC137,CD137),CE137)","v":0},{"$f":"X137","v":231507},242567,0,0,0,null,null,null,"D0337"]
[338,"Jefferson","Valley Falls ",2603388,0,0,0,0,368.8,0,0,{"$f":"Weightings!K135","v":0},0,0,2603388,0,545098,185306,185306,null,3333792,0,0,0,0,0,6101,1176,{"$f":"'2017legmax.xls'!AV135","v":4},{"$f":"'2017legmax.xls'!AW135","v":"A"},{"$f":"'2017legmax.xls'!AX135","v":""},3341069,3341069,{"$f":"IF(Weightings!G135>0,Weightings!G135,'Preliminary SO66'!AB132)","v":3518685},3341069,3341069,3521475,{"$f":"'2017legmax.xls'!BM135","v":0.3},1056443,1056443,1056443,null,2613843,0,0,0,0,0,0,0,0,0,10455,0,0,2603388,{"$f":"'2017legmax.xls'!F135","v":380},{"$f":"'2017legmax.xls'!I135","v":358.5},{"$f":"'2017legmax.xls'!K135","v":357.5},365.3,{"$f":"'2017legmax.xls'!O135","v":3.5},368.8,{"$f":"IF(ISNA(VLOOKUP($CO138,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T132,VLOOKUP($CO138,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO138,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U132,VLOOKUP($CO138,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH135","v":0},0,0,{"$f":"'2017legmax.xls'!CJ135","v":0},0,{"$f":"'2017legmax.xls'!CI135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0338"]
[339,"Jefferson","Jefferson County North ",2819231,0,0,0,0,437.5,0,0,{"$f":"Weightings!K136","v":0},0,0,2819231,0,649323,206107,206107,null,3674661,1079,8,0,0,0,0,1093,{"$f":"'2017legmax.xls'!AV136","v":12},{"$f":"'2017legmax.xls'!AW136","v":"A"},{"$f":"'2017legmax.xls'!AX136","v":""},3676841,3676841,{"$f":"IF(Weightings!G136>0,Weightings!G136,'Preliminary SO66'!AB133)","v":3814780},3676841,3676841,3904895,{"$f":"'2017legmax.xls'!BM136","v":0.3},1171469,1171469,1171469,null,2836741,0,0,0,0,0,0,0,0,0,11347,1.6,6163,2819231,{"$f":"'2017legmax.xls'!F136","v":415},{"$f":"'2017legmax.xls'!I136","v":420},{"$f":"'2017legmax.xls'!K136","v":432.5},432.5,{"$f":"'2017legmax.xls'!O136","v":5},437.5,{"$f":"IF(ISNA(VLOOKUP($CO139,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T133,VLOOKUP($CO139,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO139,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U133,VLOOKUP($CO139,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH136","v":0},0,0,{"$f":"'2017legmax.xls'!CJ136","v":0},0,{"$f":"'2017legmax.xls'!CI136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0339"]
[340,"Jefferson","Jefferson West ",4963894,0,0,0,0,835,0,0,{"$f":"Weightings!K137","v":0},0,0,4963894,0,1098305,360133,360133,null,6422332,0,0,28965,0,0,7096,2737,{"$f":"'2017legmax.xls'!AV137","v":2},{"$f":"'2017legmax.xls'!AW137","v":"A"},{"$f":"'2017legmax.xls'!AX137","v":""},6461130,6461130,{"$f":"IF(Weightings!G137>0,Weightings!G137,'Preliminary SO66'!AB134)","v":6709540},6461130,6461130,6784735,{"$f":"'2017legmax.xls'!BM137","v":0.3},2035421,2035421,2035421,null,4983829,0,0,0,0,0,0,0,0,0,19935,0,0,4963894,{"$f":"'2017legmax.xls'!F137","v":822},{"$f":"'2017legmax.xls'!I137","v":835},{"$f":"'2017legmax.xls'!K137","v":830.5},835,{"$f":"'2017legmax.xls'!O137","v":0},835,{"$f":"IF(ISNA(VLOOKUP($CO140,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T134,VLOOKUP($CO140,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO140,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U134,VLOOKUP($CO140,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH137","v":0},0,0,{"$f":"'2017legmax.xls'!CJ137","v":0},0,{"$f":"'2017legmax.xls'!CI137","v":0},0,0,0,0,0,0,0,0,0,28965,26368,0,0,0,null,null,null,"D0340"]
[341,"Jefferson","Oskaloosa Public Schools ",3756027,0,0,0,0,577.5,0,0,{"$f":"Weightings!K138","v":0},0,0,3756027,0,941470,294670,294670,null,4992167,0,0,42153,0,0,0,3761,23,{"$f":"'2017legmax.xls'!AW138","v":"A"},{"$f":"'2017legmax.xls'!AX138","v":""},5038081,5038081,{"$f":"IF(Weightings!G138>0,Weightings!G138,'Preliminary SO66'!AB135)","v":5293501},5038081,5038081,5305419,{"$f":"'2017legmax.xls'!BM138","v":0.3},1591626,1591626,1591626,null,3771111,0,0,0,0,0,0,0,0,0,15084,0,0,3756027,{"$f":"'2017legmax.xls'!F138","v":519.5},{"$f":"'2017legmax.xls'!I138","v":528.79999999999995},{"$f":"'2017legmax.xls'!K138","v":565},565,{"$f":"'2017legmax.xls'!O138","v":12.5},577.5,{"$f":"IF(ISNA(VLOOKUP($CO141,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T135,VLOOKUP($CO141,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO141,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U135,VLOOKUP($CO141,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH138","v":0},0,0,{"$f":"'2017legmax.xls'!CJ138","v":0},0,{"$f":"'2017legmax.xls'!CI138","v":0},0,0,0,0,0,0,0,0,0,42153,39893,0,0,0,null,null,null,"D0341"]
[342,"Jefferson","McLouth ",3258647,0,0,0,0,472.8,0,0,{"$f":"Weightings!K139","v":0},0,0,3258647,0,739681,226709,226709,null,4225037,0,167,0,0,0,0,4273,{"$f":"'2017legmax.xls'!AV139","v":2},{"$f":"'2017legmax.xls'!AW139","v":"A"},{"$f":"'2017legmax.xls'!AX139","v":""},4229477,4229477,{"$f":"IF(Weightings!G139>0,Weightings!G139,'Preliminary SO66'!AB136)","v":4379904},4229477,4229477,4466834,{"$f":"'2017legmax.xls'!BM139","v":0.3},1340050,1340050,1340050,null,3271734,0,0,0,0,0,0,0,0,0,13087,0,0,3258647,{"$f":"'2017legmax.xls'!F139","v":484.1},{"$f":"'2017legmax.xls'!I139","v":451},{"$f":"'2017legmax.xls'!K139","v":447.3},460.8,{"$f":"'2017legmax.xls'!O139","v":12},472.8,{"$f":"IF(ISNA(VLOOKUP($CO142,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T136,VLOOKUP($CO142,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO142,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U136,VLOOKUP($CO142,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH139","v":0},0,0,{"$f":"'2017legmax.xls'!CJ139","v":0},0,{"$f":"'2017legmax.xls'!CI139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0342"]
[343,"Jefferson","Perry Public Schools ",4928562,0,0,0,0,741,0,0,{"$f":"Weightings!K140","v":0},0,0,4928562,0,1034021,349922,349922,null,6312505,48564,0,0,0,40000,66069,17706,23,{"$f":"'2017legmax.xls'!AW140","v":"A"},{"$f":"'2017legmax.xls'!AX140","v":""},6444844,6484844,{"$f":"IF(Weightings!G140>0,Weightings!G140,'Preliminary SO66'!AB137)","v":6565468},6484844,6484844,6747606,{"$f":"'2017legmax.xls'!BM140","v":0.3},2024282,2024282,2024282,null,4948355,0,0,0,0,0,0,0,0,0,19793,0,0,4928562,{"$f":"'2017legmax.xls'!F140","v":753.6},{"$f":"'2017legmax.xls'!I140","v":736},{"$f":"'2017legmax.xls'!K140","v":712.5},736,{"$f":"'2017legmax.xls'!O140","v":5},741,{"$f":"IF(ISNA(VLOOKUP($CO143,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T137,VLOOKUP($CO143,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO143,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U137,VLOOKUP($CO143,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH140","v":0},0,0,{"$f":"'2017legmax.xls'!CJ140","v":0},0,{"$f":"'2017legmax.xls'!CI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0343"]
[344,"Linn","Pleasanton ",2622655,0,0,0,0,344,0,0,{"$f":"Weightings!K141","v":-467},-8962,-9429,2613226,0,242532,207076,207076,null,3062834,3248,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV141","v":12},{"$f":"'2017legmax.xls'!AW141","v":"A"},{"$f":"'2017legmax.xls'!AX141","v":""},3066082,3066082,{"$f":"IF(Weightings!G141>0,Weightings!G141,'Preliminary SO66'!AB138)","v":3195110},3066082,3066082,3292396,{"$f":"'2017legmax.xls'!BM141","v":0.3},987719,987719,987719,null,2633188,0,0,0,0,0,0,0,0,0,10533,0,0,2622655,{"$f":"'2017legmax.xls'!F141","v":353},{"$f":"'2017legmax.xls'!I141","v":327.5},{"$f":"'2017legmax.xls'!K141","v":330.5},337,{"$f":"'2017legmax.xls'!O141","v":7},344,{"$f":"IF(ISNA(VLOOKUP($CO144,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T138,VLOOKUP($CO144,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO144,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U138,VLOOKUP($CO144,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH141","v":0},0,0,{"$f":"'2017legmax.xls'!CJ141","v":0},0,{"$f":"'2017legmax.xls'!CI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0344"]
[345,"Shawnee","Seaman ",18140572,15861,1046203,0,0,3678.6,0,0,{"$f":"Weightings!K142","v":-16328},0,-16328,{"$f":"SUM(D145+E145+F145+G145+H145+J145)-K145+N145","v":19186308},0,4070764,2011429,2011429,null,25268501,2058,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV142","v":14},{"$f":"'2017legmax.xls'!AW142","v":"A"},{"$f":"'2017legmax.xls'!AX142","v":""},25270559,25270559,{"$f":"IF(Weightings!G142>0,Weightings!G142,'Preliminary SO66'!AB139)","v":26172652},25270559,25270559,24919631,{"$f":"'2017legmax.xls'!BM142","v":0.3},7475889,7475889,7475889,null,18288540,19.5,75114,0,0,0,0,0,0,0,72854,0,0,18140572,{"$f":"'2017legmax.xls'!F142","v":3728.2},{"$f":"'2017legmax.xls'!I142","v":3619},{"$f":"'2017legmax.xls'!K142","v":3628.5},3658.6,{"$f":"'2017legmax.xls'!O142","v":20},3678.6,{"$f":"IF(ISNA(VLOOKUP($CO145,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T139,VLOOKUP($CO145,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO145,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U139,VLOOKUP($CO145,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,17,15861,15861,{"$f":"'2017legmax.xls'!AH142","v":271.60000000000002},1046203,0,{"$f":"'2017legmax.xls'!CJ142","v":0},0,{"$f":"'2017legmax.xls'!CI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0345"]
[346,"Linn","Jayhawk ",3728307,16783,0,0,0,546,0,0,{"$f":"Weightings!K143","v":0},0,0,3745090,0,589354,263152,263152,null,4597596,875,36,0,0,0,0,15312,{"$f":"'2017legmax.xls'!AV143","v":11},{"$f":"'2017legmax.xls'!AW143","v":"A"},{"$f":"'2017legmax.xls'!AX143","v":""},4613819,4613819,{"$f":"IF(Weightings!G143>0,Weightings!G143,'Preliminary SO66'!AB140)","v":4750332},4613819,4613819,5115321,{"$f":"'2017legmax.xls'!BM143","v":0.3},1534596,1534596,1534596,null,3974151,1.1000000000000001,4237,0,0,0,0,0,0,0,15880,58.6,225727,3728307,{"$f":"'2017legmax.xls'!F143","v":503.5},{"$f":"'2017legmax.xls'!I143","v":530.5},{"$f":"'2017legmax.xls'!K143","v":536},536,{"$f":"'2017legmax.xls'!O143","v":10},546,{"$f":"IF(ISNA(VLOOKUP($CO146,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T140,VLOOKUP($CO146,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO146,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U140,VLOOKUP($CO146,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},850,1,933,16783,{"$f":"'2017legmax.xls'!AH143","v":0},0,0,{"$f":"'2017legmax.xls'!CJ143","v":0},0,{"$f":"'2017legmax.xls'!CI143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0346"]
[347,"Edwards","Kinsley-Offerle ",2588180,0,74344,0,0,327.5,0,0,{"$f":"Weightings!K144","v":0},0,0,2662524,0,352466,184888,184888,null,3199878,0,3224,0,0,0,17911,4420,{"$f":"'2017legmax.xls'!AV144","v":11},{"$f":"'2017legmax.xls'!AW144","v":"A"},{"$f":"'2017legmax.xls'!AX144","v":""},3225433,3225433,{"$f":"IF(Weightings!G144>0,Weightings!G144,'Preliminary SO66'!AB141)","v":3497309},3225433,3225433,3443326,{"$f":"'2017legmax.xls'!BM144","v":0.3},1032998,1032998,1032998,null,2598574,0,0,0,0,0,0,0,0,0,10394,0,0,2588180,{"$f":"'2017legmax.xls'!F144","v":329},{"$f":"'2017legmax.xls'!I144","v":319},{"$f":"'2017legmax.xls'!K144","v":321},323,{"$f":"'2017legmax.xls'!O144","v":4.5},327.5,{"$f":"IF(ISNA(VLOOKUP($CO147,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T141,VLOOKUP($CO147,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO147,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U141,VLOOKUP($CO147,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH144","v":19.3},74344,0,{"$f":"'2017legmax.xls'!CJ144","v":0},0,{"$f":"'2017legmax.xls'!CI144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0347"]
[348,"Douglas","Baldwin City ",6910324,12040,0,0,0,1358.7,0,0,{"$f":"Weightings!K145","v":0},0,0,6922364,0,1326512,536274,536274,null,8785150,0,0,0,0,0,5317,13020,{"$f":"'2017legmax.xls'!AV145","v":7},{"$f":"'2017legmax.xls'!AW145","v":"A"},{"$f":"'2017legmax.xls'!AX145","v":""},8803487,8803487,{"$f":"IF(Weightings!G145>0,Weightings!G145,'Preliminary SO66'!AB142)","v":9135008},8803487,8803487,9416475,{"$f":"'2017legmax.xls'!BM145","v":0.3},2824943,2824943,2824943,null,6946165,2.1,8089,0,0,0,0,0,0,0,27752,0,0,6910324,{"$f":"'2017legmax.xls'!F145","v":1316.7},{"$f":"'2017legmax.xls'!I145","v":1298.2},{"$f":"'2017legmax.xls'!K145","v":1345.7},1345.7,{"$f":"'2017legmax.xls'!O145","v":13},1358.7,{"$f":"IF(ISNA(VLOOKUP($CO148,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T142,VLOOKUP($CO148,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO148,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U142,VLOOKUP($CO148,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.2},2040,0,0,12040,{"$f":"'2017legmax.xls'!AH145","v":0},0,0,{"$f":"'2017legmax.xls'!CJ145","v":8.8000000000000005E-3},77471,{"$f":"'2017legmax.xls'!CI145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0348"]
[349,"Stafford","Stafford ",1859260,0,0,0,0,243.4,0,5000,{"$f":"Weightings!K146","v":0},0,0,1854260,0,313243,135625,135625,null,2303128,8755,2679,0,0,0,0,11585,{"$f":"'2017legmax.xls'!AV146","v":12},{"$f":"'2017legmax.xls'!AW146","v":"A"},{"$f":"'2017legmax.xls'!AX146","v":""},2326147,2326147,{"$f":"IF(Weightings!G146>0,Weightings!G146,'Preliminary SO66'!AB143)","v":2389294},2326147,2326147,2469966,{"$f":"'2017legmax.xls'!BM146","v":0.3},740990,740990,740990,null,1866727,0,0,0,0,0,0,0,0,0,7467,0,0,1859260,{"$f":"'2017legmax.xls'!F146","v":262.89999999999998},{"$f":"'2017legmax.xls'!I146","v":243.4},{"$f":"'2017legmax.xls'!K146","v":199.1},243.4,{"$f":"'2017legmax.xls'!O146","v":0},243.4,{"$f":"IF(ISNA(VLOOKUP($CO149,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T143,VLOOKUP($CO149,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO149,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U143,VLOOKUP($CO149,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH146","v":0},0,0,{"$f":"'2017legmax.xls'!CJ146","v":0},0,{"$f":"'2017legmax.xls'!CI146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0349"]
[350,"Stafford","St John-Hudson ",2330085,0,0,0,0,329.5,0,0,{"$f":"Weightings!K147","v":0},0,0,2330085,0,419368,178532,178532,null,2927985,842,10426,0,0,0,0,1100,22,{"$f":"'2017legmax.xls'!AW147","v":"A"},{"$f":"'2017legmax.xls'!AX147","v":""},2940353,2940353,{"$f":"IF(Weightings!G147>0,Weightings!G147,'Preliminary SO66'!AB144)","v":3127578},2940353,2940353,3167014,{"$f":"'2017legmax.xls'!BM147","v":0.31},981774,981774,981774,null,2339443,0,0,0,0,0,0,0,0,0,9358,0,0,2330085,{"$f":"'2017legmax.xls'!F147","v":345},{"$f":"'2017legmax.xls'!I147","v":327.39999999999998},{"$f":"'2017legmax.xls'!K147","v":316},329.5,{"$f":"'2017legmax.xls'!O147","v":0},329.5,{"$f":"IF(ISNA(VLOOKUP($CO150,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T144,VLOOKUP($CO150,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO150,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U144,VLOOKUP($CO150,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH147","v":0},0,0,{"$f":"'2017legmax.xls'!CJ147","v":0},0,{"$f":"'2017legmax.xls'!CI147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0350"]
[351,"Stafford","Macksville ",2001125,0,0,0,0,225.6,0,677,{"$f":"Weightings!K148","v":0},0,0,2000448,0,318065,163706,163706,null,2482219,0,6783,0,0,0,0,6271,{"$f":"'2017legmax.xls'!AV148","v":8},{"$f":"'2017legmax.xls'!AW148","v":"A"},{"$f":"'2017legmax.xls'!AX148","v":""},2495273,2495273,{"$f":"IF(Weightings!G148>0,Weightings!G148,'Preliminary SO66'!AB145)","v":2651606},2495273,2495273,2678157,{"$f":"'2017legmax.xls'!BM148","v":0.3},803447,803447,803447,null,2009162,0,0,0,0,0,0,0,0,0,8037,0,0,2001125,{"$f":"'2017legmax.xls'!F148","v":235.9},{"$f":"'2017legmax.xls'!I148","v":212.5},{"$f":"'2017legmax.xls'!K148","v":222.5},223.6,{"$f":"'2017legmax.xls'!O148","v":2},225.6,{"$f":"IF(ISNA(VLOOKUP($CO151,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T145,VLOOKUP($CO151,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO151,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U145,VLOOKUP($CO151,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH148","v":0},0,0,{"$f":"'2017legmax.xls'!CJ148","v":0},0,{"$f":"'2017legmax.xls'!CI148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0351"]
[352,"Sherman","Goodland ",5992865,38062,0,0,0,933.5,0,0,{"$f":"Weightings!K149","v":-7464},0,-7464,6023463,0,906714,478788,478788,null,7408965,216,606,0,0,0,0,5106,{"$f":"'2017legmax.xls'!AV149","v":12},{"$f":"'2017legmax.xls'!AW149","v":"A"},{"$f":"'2017legmax.xls'!AX149","v":""},7414893,7414893,{"$f":"IF(Weightings!G149>0,Weightings!G149,'Preliminary SO66'!AB146)","v":7771232},7414893,7414893,8026827,{"$f":"'2017legmax.xls'!BM149","v":0.3},2408048,2408048,2408048,null,6156467,5.3,20416,0,0,0,0,0,0,0,24544,30.8,118642,5992865,{"$f":"'2017legmax.xls'!F149","v":1041.5},{"$f":"'2017legmax.xls'!I149","v":879.7},{"$f":"'2017legmax.xls'!K149","v":879.4},933.5,{"$f":"'2017legmax.xls'!O149","v":0},933.5,{"$f":"IF(ISNA(VLOOKUP($CO152,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T146,VLOOKUP($CO152,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO152,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U146,VLOOKUP($CO152,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,14,13062,38062,{"$f":"'2017legmax.xls'!AH149","v":0},0,0,{"$f":"'2017legmax.xls'!CJ149","v":0},0,{"$f":"'2017legmax.xls'!CI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0352"]
[353,"Sumner","Wellington ",8163733,0,263862,0,0,1547.7,0,0,{"$f":"Weightings!K150","v":0},0,0,8427595,0,2047065,773895,773895,null,11248555,4747,3910,0,0,0,0,67904,{"$f":"'2017legmax.xls'!AV150","v":16},{"$f":"'2017legmax.xls'!AW150","v":"A"},{"$f":"'2017legmax.xls'!AX150","v":"R"},11325116,11325116,{"$f":"IF(Weightings!G150>0,Weightings!G150,'Preliminary SO66'!AB147)","v":11628888},11325116,11325116,11572640,{"$f":"'2017legmax.xls'!BM150","v":0.3},3471792,3471792,3471792,null,8196519,0,0,0,0,0,0,0,0,0,32786,0,0,8163733,{"$f":"'2017legmax.xls'!F150","v":1551.5},{"$f":"'2017legmax.xls'!I150","v":1534.5},{"$f":"'2017legmax.xls'!K150","v":1536},1540.7,{"$f":"'2017legmax.xls'!O150","v":7},1547.7,{"$f":"IF(ISNA(VLOOKUP($CO153,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T147,VLOOKUP($CO153,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO153,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U147,VLOOKUP($CO153,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH150","v":68.5},263862,0,{"$f":"'2017legmax.xls'!CJ150","v":0},0,{"$f":"'2017legmax.xls'!CI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0353"]
[355,"Barton","Ellinwood Public Schools ",2713588,0,0,0,0,424.3,0,0,{"$f":"Weightings!K151","v":0},0,0,2713588,0,474795,238860,238860,null,3427243,0,7904,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV151","v":8},{"$f":"'2017legmax.xls'!AW151","v":"A"},{"$f":"'2017legmax.xls'!AX151","v":""},3435147,3435147,{"$f":"IF(Weightings!G151>0,Weightings!G151,'Preliminary SO66'!AB148)","v":3785027},3435147,3435147,3637310,{"$f":"'2017legmax.xls'!BM151","v":0.3},1091193,1091193,1091193,null,2724486,0,0,0,0,0,0,0,0,0,10898,0,0,2713588,{"$f":"'2017legmax.xls'!F151","v":414.2},{"$f":"'2017legmax.xls'!I151","v":424.3},{"$f":"'2017legmax.xls'!K151","v":423.4},424.3,{"$f":"'2017legmax.xls'!O151","v":0},424.3,{"$f":"IF(ISNA(VLOOKUP($CO154,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T148,VLOOKUP($CO154,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO154,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U148,VLOOKUP($CO154,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH151","v":0},0,0,{"$f":"'2017legmax.xls'!CJ151","v":0},0,{"$f":"'2017legmax.xls'!CI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0355"]
[356,"Sumner","Conway Springs ",3114498,0,0,0,0,470.3,0,0,{"$f":"Weightings!K152","v":0},0,0,3114498,0,451735,252098,252098,null,3818331,0,1191,0,0,0,0,7022,{"$f":"'2017legmax.xls'!AV152","v":12},{"$f":"'2017legmax.xls'!AW152","v":"A"},{"$f":"'2017legmax.xls'!AX152","v":""},3826544,3826544,{"$f":"IF(Weightings!G152>0,Weightings!G152,'Preliminary SO66'!AB149)","v":4066676},3826544,3826544,4162101,{"$f":"'2017legmax.xls'!BM152","v":0.3},1248630,1248630,1248630,null,3127006,0,0,0,0,0,0,0,0,0,12508,0,0,3114498,{"$f":"'2017legmax.xls'!F152","v":480.5},{"$f":"'2017legmax.xls'!I152","v":470.3},{"$f":"'2017legmax.xls'!K152","v":444.3},470.3,{"$f":"'2017legmax.xls'!O152","v":0},470.3,{"$f":"IF(ISNA(VLOOKUP($CO155,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T149,VLOOKUP($CO155,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO155,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U149,VLOOKUP($CO155,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH152","v":0},0,0,{"$f":"'2017legmax.xls'!CJ152","v":0},0,{"$f":"'2017legmax.xls'!CI152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0356"]
[357,"Sumner","Belle Plaine ",3716421,56913,0,0,0,588.29999999999995,0,0,{"$f":"Weightings!K153","v":0},0,0,3773334,0,711635,300236,300236,null,4785205,0,233,0,0,0,0,5144,{"$f":"'2017legmax.xls'!AV153","v":14},{"$f":"'2017legmax.xls'!AW153","v":"A"},{"$f":"'2017legmax.xls'!AX153","v":""},4790582,4790582,{"$f":"IF(Weightings!G153>0,Weightings!G153,'Preliminary SO66'!AB150)","v":5248490},4790582,4790582,5296014,{"$f":"'2017legmax.xls'!BM153","v":0.3},1588804,1588804,1588804,null,3731346,0,0,0,0,0,0,0,0,0,14925,0,0,3716421,{"$f":"'2017legmax.xls'!F153","v":592.29999999999995},{"$f":"'2017legmax.xls'!I153","v":574.5},{"$f":"'2017legmax.xls'!K153","v":569.5},578.79999999999995,{"$f":"'2017legmax.xls'!O153","v":9.5},588.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CO156,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T150,VLOOKUP($CO156,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO156,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U150,VLOOKUP($CO156,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,61,56913,56913,{"$f":"'2017legmax.xls'!AH153","v":0},0,0,{"$f":"'2017legmax.xls'!CJ153","v":0},0,{"$f":"'2017legmax.xls'!CI153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0357"]
[358,"Sumner","Oxford ",2199874,437215,0,0,0,298.89999999999998,0,0,{"$f":"Weightings!K154","v":-1166},0,-1166,2635923,0,397746,180180,180180,null,3213849,0,2888,0,0,0,48916,0,22,{"$f":"'2017legmax.xls'!AW154","v":"A"},{"$f":"'2017legmax.xls'!AX154","v":""},3265653,3265653,{"$f":"IF(Weightings!G154>0,Weightings!G154,'Preliminary SO66'!AB151)","v":3500250},3265653,3265653,3085096,{"$f":"'2017legmax.xls'!BM154","v":0.3},925529,925529,925529,null,2352003,37.200000000000003,143294,0,0,0,0,0,0,0,8835,0,0,2199874,{"$f":"'2017legmax.xls'!F154","v":315.60000000000002},{"$f":"'2017legmax.xls'!I154","v":287},{"$f":"'2017legmax.xls'!K154","v":289.5},297.39999999999998,{"$f":"'2017legmax.xls'!O154","v":1.5},298.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CO157,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T151,VLOOKUP($CO157,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":48},240000,{"$f":"IF(ISNA(VLOOKUP($CO157,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U151,VLOOKUP($CO157,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.5},5950,205,191265,437215,{"$f":"'2017legmax.xls'!AH154","v":0},0,0,{"$f":"'2017legmax.xls'!CJ154","v":0},0,{"$f":"'2017legmax.xls'!CI154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0358"]
[359,"Sumner","Argonia Public Schools ",1340395,0,0,0,0,182,0,0,{"$f":"Weightings!K155","v":0},0,0,1340395,0,207218,104504,104504,null,1652117,0,3294,0,0,0,0,2931,{"$f":"'2017legmax.xls'!AV155","v":3},{"$f":"'2017legmax.xls'!AW155","v":"A"},{"$f":"'2017legmax.xls'!AX155","v":""},1658342,1658342,{"$f":"IF(Weightings!G155>0,Weightings!G155,'Preliminary SO66'!AB152)","v":1771172},1658342,1658342,1821451,{"$f":"'2017legmax.xls'!BM155","v":0.3},546435,502720,502720,null,1345778,0,0,0,0,0,0,0,0,0,5383,0,0,1340395,{"$f":"'2017legmax.xls'!F155","v":163.9},{"$f":"'2017legmax.xls'!I155","v":155},{"$f":"'2017legmax.xls'!K155","v":180.5},180.5,{"$f":"'2017legmax.xls'!O155","v":1.5},182,{"$f":"IF(ISNA(VLOOKUP($CO158,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T152,VLOOKUP($CO158,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO158,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U152,VLOOKUP($CO158,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH155","v":0},0,0,{"$f":"'2017legmax.xls'!CJ155","v":0},0,{"$f":"'2017legmax.xls'!CI155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0359"]
[360,"Sumner","Caldwell ",1808343,18397,0,0,0,230.7,0,0,{"$f":"Weightings!K156","v":0},0,0,1826740,0,278749,138264,138264,null,2243753,246,2116,0,0,0,0,4375,{"$f":"'2017legmax.xls'!AV156","v":12},{"$f":"'2017legmax.xls'!AW156","v":"A"},{"$f":"'2017legmax.xls'!AX156","v":""},2250490,2250490,{"$f":"IF(Weightings!G156>0,Weightings!G156,'Preliminary SO66'!AB153)","v":2366239},2250490,2250490,2443091,{"$f":"'2017legmax.xls'!BM156","v":0.33},806220,806220,806220,null,1815605,0,0,0,0,0,0,0,0,0,7262,0,0,1808343,{"$f":"'2017legmax.xls'!F156","v":243.5},{"$f":"'2017legmax.xls'!I156","v":222},{"$f":"'2017legmax.xls'!K156","v":214.5},226.7,{"$f":"'2017legmax.xls'!O156","v":4},230.7,{"$f":"IF(ISNA(VLOOKUP($CO159,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T153,VLOOKUP($CO159,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO159,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U153,VLOOKUP($CO159,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,9,8397,18397,{"$f":"'2017legmax.xls'!AH156","v":0},0,0,{"$f":"'2017legmax.xls'!CJ156","v":0},0,{"$f":"'2017legmax.xls'!CI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0360"]
[361,"Harper","Chaparral Schools",5148810,52655,0,0,0,804.3,0,19780,{"$f":"Weightings!K157","v":-933},0,-933,5180752,0,1131349,409986,409986,null,6722087,48645,219957,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV157","v":2},{"$f":"'2017legmax.xls'!AW157","v":"A"},{"$f":"'2017legmax.xls'!AX157","v":""},6990689,6990689,{"$f":"IF(Weightings!G157>0,Weightings!G157,'Preliminary SO66'!AB154)","v":7113390},6990689,6990689,7720712,{"$f":"'2017legmax.xls'!BM157","v":0.29370000000000002},2267573,2316214,2267573,null,5169488,0,0,0,0,0,0,0,0,0,20678,0,0,5148810,{"$f":"'2017legmax.xls'!F157","v":839.8},{"$f":"'2017legmax.xls'!I157","v":788.5},{"$f":"'2017legmax.xls'!K157","v":768.1},798.8,{"$f":"'2017legmax.xls'!O157","v":5.5},804.3,{"$f":"IF(ISNA(VLOOKUP($CO160,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T154,VLOOKUP($CO160,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO160,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U154,VLOOKUP($CO160,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,35,32655,52655,{"$f":"'2017legmax.xls'!AH157","v":0},0,0,{"$f":"'2017legmax.xls'!CJ157","v":0},0,{"$f":"'2017legmax.xls'!CI157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0361"]
[362,"Linn","Prairie View ",5738890,0,0,0,0,881.4,0,282,{"$f":"Weightings!K158","v":0},0,0,5738608,0,1280883,536865,536865,null,7556356,857,48,0,0,0,73650,39662,22,{"$f":"'2017legmax.xls'!AW158","v":"A"},{"$f":"'2017legmax.xls'!AX158","v":""},7670573,7670573,{"$f":"IF(Weightings!G158>0,Weightings!G158,'Preliminary SO66'!AB155)","v":8147624},7670573,7670573,8198831,{"$f":"'2017legmax.xls'!BM158","v":0.3},2459649,2459649,2459649,null,5834975,3.7,14252,0,0,0,0,0,0,0,23283,15.2,58550,5738890,{"$f":"'2017legmax.xls'!F158","v":864.6},{"$f":"'2017legmax.xls'!I158","v":852.1},{"$f":"'2017legmax.xls'!K158","v":881.4},881.4,{"$f":"'2017legmax.xls'!O158","v":0},881.4,{"$f":"IF(ISNA(VLOOKUP($CO161,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T155,VLOOKUP($CO161,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO161,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U155,VLOOKUP($CO161,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH158","v":0},0,0,{"$f":"'2017legmax.xls'!CJ158","v":0},0,{"$f":"'2017legmax.xls'!CI158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0362"]
[363,"Finney","Holcomb ",5639316,7799,0,0,0,958,0,0,{"$f":"Weightings!K159","v":-1866},0,-1866,5645249,0,514072,452946,452946,null,6612267,0,48385,0,0,0,32007,5600,{"$f":"'2017legmax.xls'!AV159","v":14},{"$f":"'2017legmax.xls'!AW159","v":"A"},{"$f":"'2017legmax.xls'!AX159","v":""},6698259,6698259,{"$f":"IF(Weightings!G159>0,Weightings!G159,'Preliminary SO66'!AB156)","v":7106349},6698259,6698259,7377175,{"$f":"'2017legmax.xls'!BM159","v":0.3},2213153,2150000,2150000,null,5677372,4,15408,0,0,0,0,0,0,0,22648,0,0,5639316,{"$f":"'2017legmax.xls'!F159","v":937.3},{"$f":"'2017legmax.xls'!I159","v":946.5},{"$f":"'2017legmax.xls'!K159","v":937.5},946.5,{"$f":"'2017legmax.xls'!O159","v":11.5},958,{"$f":"IF(ISNA(VLOOKUP($CO162,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T156,VLOOKUP($CO162,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO162,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U156,VLOOKUP($CO162,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,3,2799,7799,{"$f":"'2017legmax.xls'!AH159","v":0},0,0,{"$f":"'2017legmax.xls'!CJ159","v":0},0,{"$f":"'2017legmax.xls'!CI159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0363"]
[364,"Marshall","Marysville ",4399630,0,0,0,0,701.9,0,0,{"$f":"Weightings!K160","v":0},0,0,4399630,0,656886,462063,462063,null,5518579,0,0,0,0,0,50000,10000,{"$f":"'2017legmax.xls'!AV160","v":12},{"$f":"'2017legmax.xls'!AW160","v":"A"},{"$f":"'2017legmax.xls'!AX160","v":""},5578579,5578579,{"$f":"IF(Weightings!G160>0,Weightings!G160,'Preliminary SO66'!AB157)","v":5807862},5578579,5578579,6012683,{"$f":"'2017legmax.xls'!BM160","v":0.3},1803805,1803805,1803805,null,4417299,0,0,0,0,0,0,0,0,0,17669,0,0,4399630,{"$f":"'2017legmax.xls'!F160","v":701.8},{"$f":"'2017legmax.xls'!I160","v":689.5},{"$f":"'2017legmax.xls'!K160","v":687.5},692.9,{"$f":"'2017legmax.xls'!O160","v":9},701.9,{"$f":"IF(ISNA(VLOOKUP($CO163,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T157,VLOOKUP($CO163,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO163,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U157,VLOOKUP($CO163,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH160","v":0},0,0,{"$f":"'2017legmax.xls'!CJ160","v":0},0,{"$f":"'2017legmax.xls'!CI160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0364"]
[365,"Anderson","Garnett ",6233209,0,0,0,0,988,0,0,{"$f":"Weightings!K161","v":0},0,0,6233209,0,838972,505844,505844,null,7578025,0,0,0,0,0,62,12598,{"$f":"'2017legmax.xls'!AV161","v":11},{"$f":"'2017legmax.xls'!AW161","v":"A"},{"$f":"'2017legmax.xls'!AX161","v":""},7590685,7590685,{"$f":"IF(Weightings!G161>0,Weightings!G161,'Preliminary SO66'!AB158)","v":7891717},7590685,7590685,8281363,{"$f":"'2017legmax.xls'!BM161","v":0.3},2484409,2484409,2484409,null,6258242,0,0,0,0,0,0,0,0,0,25033,0,0,6233209,{"$f":"'2017legmax.xls'!F161","v":1022},{"$f":"'2017legmax.xls'!I161","v":988},{"$f":"'2017legmax.xls'!K161","v":953.1},988,{"$f":"'2017legmax.xls'!O161","v":0},988,{"$f":"IF(ISNA(VLOOKUP($CO164,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T158,VLOOKUP($CO164,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO164,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U158,VLOOKUP($CO164,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH161","v":0},0,0,{"$f":"'2017legmax.xls'!CJ161","v":0},0,{"$f":"'2017legmax.xls'!CI161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0365"]
[366,"Woodson","Woodson ",3106922,20000,0,0,0,432.5,0,1549,{"$f":"Weightings!K162","v":0},0,0,3125373,0,519804,240624,240624,null,3885801,1,0,0,0,0,18978,1146,{"$f":"'2017legmax.xls'!AV162","v":15},{"$f":"'2017legmax.xls'!AW162","v":"A"},{"$f":"'2017legmax.xls'!AX162","v":"R"},3905926,3905926,{"$f":"IF(Weightings!G162>0,Weightings!G162,'Preliminary SO66'!AB159)","v":4037427},3905926,3905926,4203789,{"$f":"'2017legmax.xls'!BM162","v":0.3},1261137,1261137,1261137,null,3119400,0,0,0,0,0,0,0,0,0,12478,0,0,3106922,{"$f":"'2017legmax.xls'!F162","v":425.6},{"$f":"'2017legmax.xls'!I162","v":421.5},{"$f":"'2017legmax.xls'!K162","v":427},427,{"$f":"'2017legmax.xls'!O162","v":5.5},432.5,{"$f":"IF(ISNA(VLOOKUP($CO165,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T159,VLOOKUP($CO165,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO165,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U159,VLOOKUP($CO165,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,20000,{"$f":"'2017legmax.xls'!AH162","v":0},0,0,{"$f":"'2017legmax.xls'!CJ162","v":0},0,{"$f":"'2017legmax.xls'!CI162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0366"]
[367,"Miami","Osawatomie ",7146514,0,0,0,0,1131.7,0,0,{"$f":"Weightings!K163","v":0},0,0,7146514,0,1975627,583604,583604,null,9705745,0,0,0,0,0,0,33,{"$f":"'2017legmax.xls'!AV163","v":11},{"$f":"'2017legmax.xls'!AW163","v":"A"},{"$f":"'2017legmax.xls'!AX163","v":""},9705778,9705778,{"$f":"IF(Weightings!G163>0,Weightings!G163,'Preliminary SO66'!AB160)","v":10102390},9705778,9705778,10093058,{"$f":"'2017legmax.xls'!BM163","v":0.3},3027917,3027917,3027917,null,7213116,0,0,0,0,0,0,0,0,0,28852,9.8000000000000007,37750,7146514,{"$f":"'2017legmax.xls'!F163","v":1159.5},{"$f":"'2017legmax.xls'!I163","v":1119},{"$f":"'2017legmax.xls'!K163","v":1092.5},1123.7,{"$f":"'2017legmax.xls'!O163","v":8},1131.7,{"$f":"IF(ISNA(VLOOKUP($CO166,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T160,VLOOKUP($CO166,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO166,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U160,VLOOKUP($CO166,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH163","v":0},0,0,{"$f":"'2017legmax.xls'!CJ163","v":0},0,{"$f":"'2017legmax.xls'!CI163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0367"]
[368,"Miami","Paola ",9528282,15000,126731,0,0,1952,0,0,{"$f":"Weightings!K164","v":0},0,0,9670013,0,1818261,1622915,1622915,null,13111189,0,0,0,0,0,0,67217,{"$f":"'2017legmax.xls'!AV164","v":11},{"$f":"'2017legmax.xls'!AW164","v":"A"},{"$f":"'2017legmax.xls'!AX164","v":""},13178406,13178406,{"$f":"IF(Weightings!G164>0,Weightings!G164,'Preliminary SO66'!AB161)","v":14334082},13178406,13178406,13052753,{"$f":"'2017legmax.xls'!BM164","v":0.33},4307408,4307408,4307408,null,9566548,0,0,0,0,0,0,0,0,0,38266,0,0,9528282,{"$f":"'2017legmax.xls'!F164","v":1931},{"$f":"'2017legmax.xls'!I164","v":1936.1},{"$f":"'2017legmax.xls'!K164","v":1952},1952,{"$f":"'2017legmax.xls'!O164","v":0},1952,{"$f":"IF(ISNA(VLOOKUP($CO167,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T161,VLOOKUP($CO167,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO167,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U161,VLOOKUP($CO167,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,15000,{"$f":"'2017legmax.xls'!AH164","v":32.9},126731,0,{"$f":"'2017legmax.xls'!CJ164","v":1.2999999999999999E-3},17132,{"$f":"'2017legmax.xls'!CI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0368"]
[369,"Harvey","Burrton ",1762421,0,0,0,0,242,0,29,{"$f":"Weightings!K165","v":0},0,0,1762392,0,230605,136526,136526,null,2129523,29,7020,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV165","v":3},{"$f":"'2017legmax.xls'!AW165","v":"A"},{"$f":"'2017legmax.xls'!AX165","v":""},2136572,2136572,{"$f":"IF(Weightings!G165>0,Weightings!G165,'Preliminary SO66'!AB162)","v":2323021},2136572,2136572,2321673,{"$f":"'2017legmax.xls'!BM165","v":0.3},696502,696502,696502,null,1769499,0,0,0,0,0,0,0,0,0,7078,0,0,1762421,{"$f":"'2017legmax.xls'!F165","v":220.5},{"$f":"'2017legmax.xls'!I165","v":237},{"$f":"'2017legmax.xls'!K165","v":227.5},237,{"$f":"'2017legmax.xls'!O165","v":5},242,{"$f":"IF(ISNA(VLOOKUP($CO168,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T162,VLOOKUP($CO168,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO168,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U162,VLOOKUP($CO168,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH165","v":0},0,0,{"$f":"'2017legmax.xls'!CJ165","v":0},0,{"$f":"'2017legmax.xls'!CI165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0369"]
[371,"Gray","Montezuma ",1832349,48457,0,0,0,214.9,0,23,{"$f":"Weightings!K166","v":-4665},0,-4665,1876118,0,131303,139134,139134,null,2146555,0,1289,0,0,0,22871,11965,{"$f":"'2017legmax.xls'!AV166","v":12},{"$f":"'2017legmax.xls'!AW166","v":"A"},{"$f":"'2017legmax.xls'!AX166","v":""},2182680,2182680,{"$f":"IF(Weightings!G166>0,Weightings!G166,'Preliminary SO66'!AB163)","v":2350644},2182680,2182680,2304851,{"$f":"'2017legmax.xls'!BM166","v":0.3},691455,691455,691455,null,1839708,0,0,0,0,0,0,0,0,0,7359,0,0,1832349,{"$f":"'2017legmax.xls'!F166","v":238.8},{"$f":"'2017legmax.xls'!I166","v":206.5},{"$f":"'2017legmax.xls'!K166","v":192},212.4,{"$f":"'2017legmax.xls'!O166","v":2.5},214.9,{"$f":"IF(ISNA(VLOOKUP($CO169,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T163,VLOOKUP($CO169,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO169,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U163,VLOOKUP($CO169,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,30.5,28457,48457,{"$f":"'2017legmax.xls'!AH166","v":0},0,0,{"$f":"'2017legmax.xls'!CJ166","v":0},0,{"$f":"'2017legmax.xls'!CI166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0371"]
[372,"Shawnee","Silver Lake ",4005747,933,0,0,0,674.5,0,0,{"$f":"Weightings!K167","v":0},0,0,4006680,0,546952,394972,394972,null,4948604,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV167","v":6},{"$f":"'2017legmax.xls'!AW167","v":"A"},{"$f":"'2017legmax.xls'!AX167","v":""},4948604,4948604,{"$f":"IF(Weightings!G167>0,Weightings!G167,'Preliminary SO66'!AB164)","v":5219072},4948604,4948604,5308230,{"$f":"'2017legmax.xls'!BM167","v":0.3},1592469,1592469,1592469,null,4021834,0,0,0,0,0,0,0,0,0,16087,0,0,4005747,{"$f":"'2017legmax.xls'!F167","v":681},{"$f":"'2017legmax.xls'!I167","v":656},{"$f":"'2017legmax.xls'!K167","v":662.5},666.5,{"$f":"'2017legmax.xls'!O167","v":8},674.5,{"$f":"IF(ISNA(VLOOKUP($CO170,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T164,VLOOKUP($CO170,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO170,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U164,VLOOKUP($CO170,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,1,933,933,{"$f":"'2017legmax.xls'!AH167","v":0},0,0,{"$f":"'2017legmax.xls'!CJ167","v":0},0,{"$f":"'2017legmax.xls'!CI167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0372"]
[373,"Harvey","Newton ",17096261,51970,0,0,0,3317.3,0,0,{"$f":"Weightings!K168","v":-467},0,-467,17147764,0,2797669,2001653,2001653,null,21947086,0,0,0,0,312166,230364,43072,22,{"$f":"'2017legmax.xls'!AW168","v":"A"},{"$f":"'2017legmax.xls'!AX168","v":""},22220522,22532688,{"$f":"IF(Weightings!G168>0,Weightings!G168,'Preliminary SO66'!AB165)","v":23312966},22532688,22532688,23038662,{"$f":"'2017legmax.xls'!BM168","v":0.3},6911599,6911599,6911599,null,17319386,40.1,154465,0,0,0,0,0,0,0,68660,0,0,17096261,{"$f":"'2017legmax.xls'!F168","v":3329.1},{"$f":"'2017legmax.xls'!I168","v":3289.3},{"$f":"'2017legmax.xls'!K168","v":3208.8},3289.3,{"$f":"'2017legmax.xls'!O168","v":28},3317.3,{"$f":"IF(ISNA(VLOOKUP($CO171,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T165,VLOOKUP($CO171,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":9},45000,{"$f":"IF(ISNA(VLOOKUP($CO171,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U165,VLOOKUP($CO171,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.0999999999999996},6970,0,0,51970,{"$f":"'2017legmax.xls'!AH168","v":0},0,0,{"$f":"'2017legmax.xls'!CJ168","v":0},0,{"$f":"'2017legmax.xls'!CI168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0373"]
[374,"Haskell","Sublette ",3458910,3266,0,0,0,452.9,0,0,{"$f":"Weightings!K169","v":-2799},0,-2799,3459377,0,242885,320169,320169,null,4022431,0,39539,0,0,0,0,3249,{"$f":"'2017legmax.xls'!AV169","v":11},{"$f":"'2017legmax.xls'!AW169","v":"A"},{"$f":"'2017legmax.xls'!AX169","v":""},4065219,4065219,{"$f":"IF(Weightings!G169>0,Weightings!G169,'Preliminary SO66'!AB166)","v":4347837},4065219,4065219,4509641,{"$f":"'2017legmax.xls'!BM169","v":0.3},1352892,1277892,1277892,null,3490135,4.5,17334,0,0,0,0,0,0,0,13891,0,0,3458910,{"$f":"'2017legmax.xls'!F169","v":476.4},{"$f":"'2017legmax.xls'!I169","v":432.7},{"$f":"'2017legmax.xls'!K169","v":419.7},442.9,{"$f":"'2017legmax.xls'!O169","v":10},452.9,{"$f":"IF(ISNA(VLOOKUP($CO172,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T166,VLOOKUP($CO172,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO172,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U166,VLOOKUP($CO172,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,3.5,3266,3266,{"$f":"'2017legmax.xls'!AH169","v":0},0,0,{"$f":"'2017legmax.xls'!CJ169","v":0},0,{"$f":"'2017legmax.xls'!CI169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0374"]
[375,"Butler","Circle ",8752643,222591,451840,0,0,1860.8,0,13006,{"$f":"Weightings!K170","v":0},0,0,9414068,0,1357772,840056,840056,null,11611896,11217,3294,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV170","v":12},{"$f":"'2017legmax.xls'!AW170","v":"A"},{"$f":"'2017legmax.xls'!AX170","v":""},11626407,11626407,{"$f":"IF(Weightings!G170>0,Weightings!G170,'Preliminary SO66'!AB167)","v":12296407},11626407,11626407,11856358,{"$f":"'2017legmax.xls'!BM170","v":0.3},3556907,3556907,3556907,null,9025965,29.2,112478,0,0,0,0,0,0,0,35654,32.5,125190,8752643,{"$f":"'2017legmax.xls'!F170","v":1854.8},{"$f":"'2017legmax.xls'!I170","v":1860.8},{"$f":"'2017legmax.xls'!K170","v":1813.4},1860.8,{"$f":"'2017legmax.xls'!O170","v":0},1860.8,{"$f":"IF(ISNA(VLOOKUP($CO173,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T167,VLOOKUP($CO173,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":24},120000,{"$f":"IF(ISNA(VLOOKUP($CO173,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U167,VLOOKUP($CO173,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.8},1360,108.5,101231,222591,{"$f":"'2017legmax.xls'!AH170","v":117.3},451840,0,{"$f":"'2017legmax.xls'!CJ170","v":0},0,{"$f":"'2017legmax.xls'!CI170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0375"]
[376,"Rice","Sterling ",3284505,0,0,0,0,507.7,0,0,{"$f":"Weightings!K171","v":0},0,0,3284505,0,572002,281046,281046,null,4137553,0,1397,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV171","v":12},{"$f":"'2017legmax.xls'!AW171","v":"A"},{"$f":"'2017legmax.xls'!AX171","v":""},4138950,4138950,{"$f":"IF(Weightings!G171>0,Weightings!G171,'Preliminary SO66'!AB168)","v":4381448},4138950,4138950,4458500,{"$f":"'2017legmax.xls'!BM171","v":0.3},1337550,1337550,1337550,null,3297696,0,0,0,0,0,0,0,0,0,13191,0,0,3284505,{"$f":"'2017legmax.xls'!F171","v":514.4},{"$f":"'2017legmax.xls'!I171","v":505.2},{"$f":"'2017legmax.xls'!K171","v":487.6},505.2,{"$f":"'2017legmax.xls'!O171","v":2.5},507.7,{"$f":"IF(ISNA(VLOOKUP($CO174,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T168,VLOOKUP($CO174,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO174,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U168,VLOOKUP($CO174,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH171","v":0},0,0,{"$f":"'2017legmax.xls'!CJ171","v":0},0,{"$f":"'2017legmax.xls'!CI171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0376"]
[377,"Atchison","Atchison Co Comm Schools ",4062625,5000,0,{"$f":"BX175+CB175+CF175","v":0},0,556.5,0,0,{"$f":"Weightings!K172","v":0},0,0,4067625,0,815546,285795,285795,null,5168966,0,0,0,0,0,0,5360,{"$f":"'2017legmax.xls'!AV172","v":10},{"$f":"'2017legmax.xls'!AW172","v":"A"},{"$f":"'2017legmax.xls'!AX172","v":""},5174326,5174326,{"$f":"IF(Weightings!G172>0,Weightings!G172,'Preliminary SO66'!AB169)","v":5365855},5174326,5174326,5626460,{"$f":"'2017legmax.xls'!BM172","v":0.3},1687938,1687938,1687938,null,4078941,0,0,0,0,0,0,0,0,0,16316,0,0,4062625,{"$f":"'2017legmax.xls'!F172","v":574},{"$f":"'2017legmax.xls'!I172","v":550},{"$f":"'2017legmax.xls'!K172","v":498},550,{"$f":"'2017legmax.xls'!O172","v":6.5},556.5,{"$f":"IF(ISNA(VLOOKUP($CO175,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T169,VLOOKUP($CO175,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO175,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U169,VLOOKUP($CO175,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH172","v":0},0,0,{"$f":"'2017legmax.xls'!CJ172","v":0},0,{"$f":"'2017legmax.xls'!CI172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0377"]
[378,"Riley","Riley County ",4169041,0,0,0,0,669.4,0,0,{"$f":"Weightings!K173","v":0},-4095,-4095,4164946,0,701986,303838,303838,null,5170770,0,0,26635,0,0,0,0,22,{"$f":"'2017legmax.xls'!AW173","v":"A"},{"$f":"'2017legmax.xls'!AX173","v":""},5197405,5197405,{"$f":"IF(Weightings!G173>0,Weightings!G173,'Preliminary SO66'!AB170)","v":5418823},5197405,5197405,5598145,{"$f":"'2017legmax.xls'!BM173","v":0.3},1679444,1679444,1679444,null,4185784,0,0,0,0,0,0,0,0,0,16743,0,0,4169041,{"$f":"'2017legmax.xls'!F173","v":656.5},{"$f":"'2017legmax.xls'!I173","v":669.4},{"$f":"'2017legmax.xls'!K173","v":660.4},669.4,{"$f":"'2017legmax.xls'!O173","v":0},669.4,{"$f":"IF(ISNA(VLOOKUP($CO176,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T170,VLOOKUP($CO176,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO176,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U170,VLOOKUP($CO176,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH173","v":0},0,0,{"$f":"'2017legmax.xls'!CJ173","v":0},0,{"$f":"'2017legmax.xls'!CI173","v":0},0,0,0,0,0,0,0,0,0,26635,{"$f":"9790+1","v":9791},0,0,0,null,null,null,"D0378"]
[379,"Clay","Clay Center ",7146390,21273,0,0,7813,1312.1,0,0,{"$f":"Weightings!K174","v":-3732},-27002,-30734,7144742,0,1183509,844491,844491,null,9172742,0,0,19832,0,0,0,20000,22,{"$f":"'2017legmax.xls'!AW174","v":"A"},{"$f":"'2017legmax.xls'!AX174","v":""},9212574,9212574,{"$f":"IF(Weightings!G174>0,Weightings!G174,'Preliminary SO66'!AB171)","v":9966560},9212574,9212574,9601533,{"$f":"'2017legmax.xls'!BM174","v":0.3},2880460,2880460,2880460,null,7213610,10,38520,0,0,0,0,0,0,0,28700,0,0,7146390,{"$f":"'2017legmax.xls'!F174","v":1327.4},{"$f":"'2017legmax.xls'!I174","v":1312.1},{"$f":"'2017legmax.xls'!K174","v":1291.7},1312.1,{"$f":"'2017legmax.xls'!O174","v":0},1312.1,{"$f":"IF(ISNA(VLOOKUP($CO177,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T171,VLOOKUP($CO177,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO177,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U171,VLOOKUP($CO177,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.2},340,1,933,21273,{"$f":"'2017legmax.xls'!AH174","v":0},0,0,{"$f":"'2017legmax.xls'!CJ174","v":0},0,{"$f":"'2017legmax.xls'!CI174","v":0},0,0,0,0,0,0,0,0,0,19832,27645,0,0,0,null,null,null,"D0379"]
[380,"Marshall","Vermillion ",3418859,0,0,0,0,542,0,0,{"$f":"Weightings!K175","v":0},0,0,3418859,0,273146,258332,258332,null,3950337,0,162,0,0,0,36492,9113,23,{"$f":"'2017legmax.xls'!AW175","v":"A"},{"$f":"'2017legmax.xls'!AX175","v":""},3996104,3996104,{"$f":"IF(Weightings!G175>0,Weightings!G175,'Preliminary SO66'!AB172)","v":4149585},{"$f":"MIN(AG178,AH178)","v":3996104},3996104,4383304,{"$f":"'2017legmax.xls'!BM175","v":0.3},1314991,1314991,1314991,null,3432589,0,0,0,0,0,0,0,0,0,13730,0,0,3418859,{"$f":"'2017legmax.xls'!F175","v":509},{"$f":"'2017legmax.xls'!I175","v":521},{"$f":"'2017legmax.xls'!K175","v":533},533,{"$f":"'2017legmax.xls'!O175","v":9},542,{"$f":"IF(ISNA(VLOOKUP($CO178,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T172,VLOOKUP($CO178,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO178,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U172,VLOOKUP($CO178,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH175","v":0},0,0,{"$f":"'2017legmax.xls'!CJ175","v":0},0,{"$f":"'2017legmax.xls'!CI175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0380"]
[381,"Ford","Spearville ",2187021,0,0,0,0,345,0,0,{"$f":"Weightings!K176","v":0},0,0,2187021,0,262204,152591,152591,null,2601816,0,7138,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV176","v":7},{"$f":"'2017legmax.xls'!AW176","v":"A"},{"$f":"'2017legmax.xls'!AX176","v":""},2608954,2608954,{"$f":"IF(Weightings!G176>0,Weightings!G176,'Preliminary SO66'!AB173)","v":2702187},2608954,2608954,2947716,{"$f":"'2017legmax.xls'!BM176","v":0.3},884315,884315,884315,null,2272767,0,0,0,0,0,0,0,0,0,9091,19.899999999999999,76655,2187021,{"$f":"'2017legmax.xls'!F176","v":338.5},{"$f":"'2017legmax.xls'!I176","v":341.5},{"$f":"'2017legmax.xls'!K176","v":345},345,{"$f":"'2017legmax.xls'!O176","v":0},345,{"$f":"IF(ISNA(VLOOKUP($CO179,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T173,VLOOKUP($CO179,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO179,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U173,VLOOKUP($CO179,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH176","v":0},0,0,{"$f":"'2017legmax.xls'!CJ176","v":0},0,{"$f":"'2017legmax.xls'!CI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0381"]
[382,"Pratt","Pratt ",6418049,110442,0,0,0,1099.9000000000001,0,0,{"$f":"Weightings!K177","v":-10730},0,-10730,6517761,0,1243552,467434,467434,null,8228747,0,3745,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV177","v":14},{"$f":"'2017legmax.xls'!AW177","v":"A"},{"$f":"'2017legmax.xls'!AX177","v":""},8232492,8232492,{"$f":"IF(Weightings!G177>0,Weightings!G177,'Preliminary SO66'!AB174)","v":8503045},8232492,8232492,8702546,{"$f":"'2017legmax.xls'!BM177","v":0.3},2610764,2610764,2610764,null,6443824,0,0,0,0,0,0,0,0,0,25775,0,0,6418049,{"$f":"'2017legmax.xls'!F177","v":1160.7},{"$f":"'2017legmax.xls'!I177","v":1033.9000000000001},{"$f":"'2017legmax.xls'!K177","v":1075},1089.9000000000001,{"$f":"'2017legmax.xls'!O177","v":10},1099.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CO180,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T174,VLOOKUP($CO180,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":8},40000,{"$f":"IF(ISNA(VLOOKUP($CO180,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U174,VLOOKUP($CO180,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,75.5,70442,110442,{"$f":"'2017legmax.xls'!AH177","v":0},0,0,{"$f":"'2017legmax.xls'!CJ177","v":0},0,{"$f":"'2017legmax.xls'!CI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0382"]
[383,"Riley","Manhattan-Ogden ",28711657,643471,0,0,62299,5904.2,0,10152,{"$f":"Weightings!K178","v":0},0,0,29407275,0,6892870,3474041,3474041,null,39774186,45358,7,53778,0,700000,3162,54508,22,{"$f":"'2017legmax.xls'!AW178","v":"A"},{"$f":"'2017legmax.xls'!AX178","v":""},39930999,40630999,{"$f":"IF(Weightings!G178>0,Weightings!G178,'Preliminary SO66'!AB175)","v":42178999},40630999,40630999,40497712,{"$f":"'2017legmax.xls'!BM178","v":0.33},13364245,13364245,13364245,null,29381454,131.9,508079,0,0,0,0,0,0,0,115494,12,46224,28711657,{"$f":"'2017legmax.xls'!F178","v":5925.9},{"$f":"'2017legmax.xls'!I178","v":5808.3},{"$f":"'2017legmax.xls'!K178","v":5881.7},5881.7,{"$f":"'2017legmax.xls'!O178","v":22.5},5904.2,{"$f":"IF(ISNA(VLOOKUP($CO181,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T175,VLOOKUP($CO181,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":125},625000,{"$f":"IF(ISNA(VLOOKUP($CO181,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U175,VLOOKUP($CO181,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":6.2},10540,8.5,7931,643471,{"$f":"'2017legmax.xls'!AH178","v":0},0,0,{"$f":"'2017legmax.xls'!CJ178","v":0.02},798620,{"$f":"'2017legmax.xls'!CI178","v":0},0,0,0,0,0,0,0,0,0,53778,116077,0,0,0,null,null,null,"D0383"]
[384,"Riley","Blue Valley ",1436800,0,0,0,386,209,0,0,{"$f":"Weightings!K179","v":0},-36621,-36621,1400565,0,273340,100607,100607,null,1774512,0,0,57260,0,0,0,1147,22,{"$f":"'2017legmax.xls'!AW179","v":"A"},{"$f":"'2017legmax.xls'!AX179","v":""},1832919,1832919,{"$f":"IF(Weightings!G179>0,Weightings!G179,'Preliminary SO66'!AB176)","v":1954580},1832919,1832919,2035257,{"$f":"'2017legmax.xls'!BM179","v":0.33},671635,671635,671635,null,1442570,0,0,0,0,0,0,0,0,0,5770,0,0,1436800,{"$f":"'2017legmax.xls'!F179","v":178},{"$f":"'2017legmax.xls'!I179","v":184},{"$f":"'2017legmax.xls'!K179","v":205.5},205.5,{"$f":"'2017legmax.xls'!O179","v":3.5},209,{"$f":"IF(ISNA(VLOOKUP($CO182,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T176,VLOOKUP($CO182,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO182,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U176,VLOOKUP($CO182,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH179","v":0},0,0,{"$f":"'2017legmax.xls'!CJ179","v":0},0,{"$f":"'2017legmax.xls'!CI179","v":0},0,0,0,0,0,0,0,0,0,57260,57646,0,0,0,null,null,null,"D0384"]
[385,"Butler","Andover ",21960833,2685241,0,0,0,4994.6000000000004,0,414,{"$f":"Weightings!K180","v":-8397},0,-8397,24637263,0,4331072,2127218,2127218,null,31095553,918,5,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV180","v":12},{"$f":"'2017legmax.xls'!AW180","v":"A"},{"$f":"'2017legmax.xls'!AX180","v":""},31096476,31096476,{"$f":"IF(Weightings!G180>0,Weightings!G180,'Preliminary SO66'!AB177)","v":32126334},31096476,31096476,29849758,{"$f":"'2017legmax.xls'!BM180","v":0.31},9253425,9253425,9253425,null,24917228,744.6,2868199,0,0,0,0,0,0,0,88196,0,0,21960833,{"$f":"'2017legmax.xls'!F180","v":4924.5},{"$f":"'2017legmax.xls'!I180","v":4940.2},{"$f":"'2017legmax.xls'!K180","v":4972.1000000000004},4972.1000000000004,{"$f":"'2017legmax.xls'!O180","v":22.5},4994.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CO183,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T177,VLOOKUP($CO183,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":373},1865000,{"$f":"IF(ISNA(VLOOKUP($CO183,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U177,VLOOKUP($CO183,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":444.9},756330,68.5,63911,2685241,{"$f":"'2017legmax.xls'!AH180","v":0},0,0,{"$f":"'2017legmax.xls'!CJ180","v":0.05},1554824,{"$f":"'2017legmax.xls'!CI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0385"]
[386,"Greenwood","Madison-Virgil ",1807177,0,0,0,0,224,0,0,{"$f":"Weightings!K181","v":0},0,0,1807177,0,361739,130491,130491,null,2299407,0,22,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV181","v":7},{"$f":"'2017legmax.xls'!AW181","v":"A"},{"$f":"'2017legmax.xls'!AX181","v":""},2299429,2299429,{"$f":"IF(Weightings!G181>0,Weightings!G181,'Preliminary SO66'!AB178)","v":2353024},2299429,2299429,2442301,{"$f":"'2017legmax.xls'!BM181","v":0.3},732690,732690,732690,null,1814435,0,0,0,0,0,0,0,0,0,7258,0,0,1807177,{"$f":"'2017legmax.xls'!F181","v":225.5},{"$f":"'2017legmax.xls'!I181","v":220.5},{"$f":"'2017legmax.xls'!K181","v":206},220.5,{"$f":"'2017legmax.xls'!O181","v":3.5},224,{"$f":"IF(ISNA(VLOOKUP($CO184,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T178,VLOOKUP($CO184,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO184,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U178,VLOOKUP($CO184,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH181","v":0},0,0,{"$f":"'2017legmax.xls'!CJ181","v":0},0,{"$f":"'2017legmax.xls'!CI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0386"]
[387,"Wilson","Altoona-Midway ",1771247,0,0,0,0,185.7,0,23752,{"$f":"Weightings!K182","v":0},0,0,1747495,0,207488,105128,105128,null,2060111,4430,1623,0,0,0,0,1635,{"$f":"'2017legmax.xls'!AV182","v":12},{"$f":"'2017legmax.xls'!AW182","v":"A"},{"$f":"'2017legmax.xls'!AX182","v":""},2067799,2067799,{"$f":"IF(Weightings!G182>0,Weightings!G182,'Preliminary SO66'!AB179)","v":2154686},2067799,2067799,2348179,{"$f":"'2017legmax.xls'!BM182","v":0.25800000000000001},605830,605830,605830,null,1778360,0,0,0,0,0,0,0,0,0,7113,0,0,1771247,{"$f":"'2017legmax.xls'!F182","v":204},{"$f":"'2017legmax.xls'!I182","v":177.5},{"$f":"'2017legmax.xls'!K182","v":165},182.2,{"$f":"'2017legmax.xls'!O182","v":3.5},185.7,{"$f":"IF(ISNA(VLOOKUP($CO185,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T179,VLOOKUP($CO185,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO185,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U179,VLOOKUP($CO185,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH182","v":0},0,0,{"$f":"'2017legmax.xls'!CJ182","v":0},0,{"$f":"'2017legmax.xls'!CI182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0387"]
[388,"Ellis","Ellis ",2539416,5000,0,0,0,419.6,0,0,{"$f":"Weightings!K183","v":0},0,0,2544416,0,330260,204553,204553,null,3079229,0,8438,0,0,0,0,724,{"$f":"'2017legmax.xls'!AV183","v":14},{"$f":"'2017legmax.xls'!AW183","v":"A"},{"$f":"'2017legmax.xls'!AX183","v":""},3088391,3088391,{"$f":"IF(Weightings!G183>0,Weightings!G183,'Preliminary SO66'!AB180)","v":3184066},3088391,3088391,3369679,{"$f":"'2017legmax.xls'!BM183","v":0.3},1010904,1010904,1010904,null,2549614,0,0,0,0,0,0,0,0,0,10198,0,0,2539416,{"$f":"'2017legmax.xls'!F183","v":411},{"$f":"'2017legmax.xls'!I183","v":419.6},{"$f":"'2017legmax.xls'!K183","v":413.1},419.6,{"$f":"'2017legmax.xls'!O183","v":0},419.6,{"$f":"IF(ISNA(VLOOKUP($CO186,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T180,VLOOKUP($CO186,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO186,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U180,VLOOKUP($CO186,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH183","v":0},0,0,{"$f":"'2017legmax.xls'!CJ183","v":0},0,{"$f":"'2017legmax.xls'!CI183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0388"]
[389,"Greenwood","Eureka ",4421486,0,0,0,0,626.70000000000005,0,1,{"$f":"Weightings!K184","v":0},0,0,4421485,0,557226,411530,411530,null,5390241,0,0,9227,0,0,0,24230,{"$f":"'2017legmax.xls'!AV184","v":12},{"$f":"'2017legmax.xls'!AW184","v":"A"},{"$f":"'2017legmax.xls'!AX184","v":""},5423698,5423698,{"$f":"IF(Weightings!G184>0,Weightings!G184,'Preliminary SO66'!AB181)","v":5686633},5423698,5423698,5748460,{"$f":"'2017legmax.xls'!BM184","v":0.3},1724538,1724538,1724538,null,4439243,0,0,0,0,0,0,0,0,0,17757,0,0,4421486,{"$f":"'2017legmax.xls'!F184","v":621.5},{"$f":"'2017legmax.xls'!I184","v":606},{"$f":"'2017legmax.xls'!K184","v":609},612.20000000000005,{"$f":"'2017legmax.xls'!O184","v":14.5},626.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CO187,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T181,VLOOKUP($CO187,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO187,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U181,VLOOKUP($CO187,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH184","v":0},0,0,{"$f":"'2017legmax.xls'!CJ184","v":0},0,{"$f":"'2017legmax.xls'!CI184","v":0},0,0,0,0,0,0,0,0,0,9227,8342,0,0,0,null,null,null,"D0389"]
[390,"Greenwood","Hamilton ",845773,0,0,0,0,76,0,0,{"$f":"Weightings!K185","v":0},0,0,845773,0,130582,52365,52365,null,1028720,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV185","v":7},{"$f":"'2017legmax.xls'!AW185","v":"A"},{"$f":"'2017legmax.xls'!AX185","v":""},1028720,1028720,{"$f":"IF(Weightings!G185>0,Weightings!G185,'Preliminary SO66'!AB182)","v":1091571},1028720,1028720,1140319,{"$f":"'2017legmax.xls'!BM185","v":0.28060000000000002},319974,315985,315985,null,849170,0,0,0,0,0,0,0,0,0,3397,0,0,845773,{"$f":"'2017legmax.xls'!F185","v":86.5},{"$f":"'2017legmax.xls'!I185","v":75.5},{"$f":"'2017legmax.xls'!K185","v":58},75.5,{"$f":"'2017legmax.xls'!O185","v":0.5},76,{"$f":"IF(ISNA(VLOOKUP($CO188,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T182,VLOOKUP($CO188,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO188,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U182,VLOOKUP($CO188,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH185","v":0},0,0,{"$f":"'2017legmax.xls'!CJ185","v":0},0,{"$f":"'2017legmax.xls'!CI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0390"]
[392,"Osborne","Osborne County ",2062456,0,0,0,0,274.2,0,0,{"$f":"Weightings!K186","v":0},0,0,2062456,0,348871,141577,141577,null,2552904,3685,1923,0,0,0,1924,6854,{"$f":"'2017legmax.xls'!AV186","v":12},{"$f":"'2017legmax.xls'!AW186","v":"A"},{"$f":"'2017legmax.xls'!AX186","v":""},2567290,2567290,{"$f":"IF(Weightings!G186>0,Weightings!G186,'Preliminary SO66'!AB183)","v":2631746},2567290,2567290,2818692,{"$f":"'2017legmax.xls'!BM186","v":0.3},845608,845608,845608,null,2070739,0,0,0,0,0,0,0,0,0,8283,0,0,2062456,{"$f":"'2017legmax.xls'!F186","v":280.10000000000002},{"$f":"'2017legmax.xls'!I186","v":273.60000000000002},{"$f":"'2017legmax.xls'!K186","v":269},274.2,{"$f":"'2017legmax.xls'!O186","v":0},274.2,{"$f":"IF(ISNA(VLOOKUP($CO189,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T183,VLOOKUP($CO189,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO189,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U183,VLOOKUP($CO189,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH186","v":0},0,0,{"$f":"'2017legmax.xls'!CJ186","v":0},0,{"$f":"'2017legmax.xls'!CI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0392"]
[393,"Dickinson","Solomon ",2179250,0,0,0,0,306.39999999999998,0,0,{"$f":"Weightings!K187","v":0},0,0,2179250,0,316216,160357,160357,null,2655823,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV187","v":12},{"$f":"'2017legmax.xls'!AW187","v":"A"},{"$f":"'2017legmax.xls'!AX187","v":""},2655823,2655823,{"$f":"IF(Weightings!G187>0,Weightings!G187,'Preliminary SO66'!AB184)","v":2769230},2655823,2655823,2917860,{"$f":"'2017legmax.xls'!BM187","v":0.3},875358,875358,875358,null,2248864,15.8,60862,0,0,0,0,0,0,0,8752,0,0,2179250,{"$f":"'2017legmax.xls'!F187","v":311},{"$f":"'2017legmax.xls'!I187","v":302.60000000000002},{"$f":"'2017legmax.xls'!K187","v":305.5},306.39999999999998,{"$f":"'2017legmax.xls'!O187","v":0},306.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CO190,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T184,VLOOKUP($CO190,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO190,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U184,VLOOKUP($CO190,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH187","v":0},0,0,{"$f":"'2017legmax.xls'!CJ187","v":0},0,{"$f":"'2017legmax.xls'!CI187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0393"]
[394,"Butler","Rose Hill Public Schools ",7625860,92906,0,0,0,1535.8,0,0,{"$f":"Weightings!K188","v":0},0,0,7718766,0,1257588,678415,678415,null,9654769,0,14,0,0,0,0,14809,{"$f":"'2017legmax.xls'!AV188","v":17},{"$f":"'2017legmax.xls'!AW188","v":"A"},{"$f":"'2017legmax.xls'!AX188","v":""},9669592,9669592,{"$f":"IF(Weightings!G188>0,Weightings!G188,'Preliminary SO66'!AB185)","v":10336435},9669592,9669592,10298690,{"$f":"'2017legmax.xls'!BM188","v":0.33},3398568,3398568,3398568,null,7770890,29.7,114404,0,0,0,0,0,0,0,30626,0,0,7625860,{"$f":"'2017legmax.xls'!F188","v":1562.8},{"$f":"'2017legmax.xls'!I188","v":1520},{"$f":"'2017legmax.xls'!K188","v":1488.5},1523.8,{"$f":"'2017legmax.xls'!O188","v":12},1535.8,{"$f":"IF(ISNA(VLOOKUP($CO191,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T185,VLOOKUP($CO191,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO191,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U185,VLOOKUP($CO191,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,83.5,77906,92906,{"$f":"'2017legmax.xls'!AH188","v":0},0,0,{"$f":"'2017legmax.xls'!CJ188","v":0},0,{"$f":"'2017legmax.xls'!CI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0394"]
[395,"Rush","LaCrosse ",2066717,0,0,0,0,284.2,0,0,{"$f":"Weightings!K189","v":0},0,0,2066717,0,253550,166141,166141,null,2486408,45,3342,0,0,0,0,2234,{"$f":"'2017legmax.xls'!AV189","v":11},{"$f":"'2017legmax.xls'!AW189","v":"A"},{"$f":"'2017legmax.xls'!AX189","v":""},2492029,2492029,{"$f":"IF(Weightings!G189>0,Weightings!G189,'Preliminary SO66'!AB186)","v":2584009},2492029,2492029,2796806,{"$f":"'2017legmax.xls'!BM189","v":0.3},839042,830000,830000,null,2075017,0,0,0,0,0,0,0,0,0,8300,0,0,2066717,{"$f":"'2017legmax.xls'!F189","v":291},{"$f":"'2017legmax.xls'!I189","v":282},{"$f":"'2017legmax.xls'!K189","v":279.5},284.2,{"$f":"'2017legmax.xls'!O189","v":0},284.2,{"$f":"IF(ISNA(VLOOKUP($CO192,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T186,VLOOKUP($CO192,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO192,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U186,VLOOKUP($CO192,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH189","v":0},0,0,{"$f":"'2017legmax.xls'!CJ189","v":0},0,{"$f":"'2017legmax.xls'!CI189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0395"]
[396,"Butler","Douglass Public Schools ",4094428,147452,0,0,0,661.8,0,0,{"$f":"Weightings!K190","v":0},0,0,4241880,0,661457,339252,339252,null,5242589,195,224,0,0,15000,6930,10350,{"$f":"'2017legmax.xls'!AV190","v":17},{"$f":"'2017legmax.xls'!AW190","v":"A"},{"$f":"'2017legmax.xls'!AX190","v":""},5260288,5275288,{"$f":"IF(Weightings!G190>0,Weightings!G190,'Preliminary SO66'!AB187)","v":5641695},5275288,5275288,5538225,{"$f":"'2017legmax.xls'!BM190","v":0.33},1827614,1827614,1827614,null,4217186,27.6,106315,0,0,0,0,0,0,0,16443,0,0,4094428,{"$f":"'2017legmax.xls'!F190","v":654.20000000000005},{"$f":"'2017legmax.xls'!I190","v":649.1},{"$f":"'2017legmax.xls'!K190","v":660.3},660.3,{"$f":"'2017legmax.xls'!O190","v":1.5},661.8,{"$f":"IF(ISNA(VLOOKUP($CO193,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T187,VLOOKUP($CO193,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":21},105000,{"$f":"IF(ISNA(VLOOKUP($CO193,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U187,VLOOKUP($CO193,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,45.5,42452,147452,{"$f":"'2017legmax.xls'!AH190","v":0},0,0,{"$f":"'2017legmax.xls'!CJ190","v":0},0,{"$f":"'2017legmax.xls'!CI190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0396"]
[397,"Marion","Centre ",1819774,734538,0,0,0,209.5,0,0,{"$f":"Weightings!K191","v":0},0,0,2554312,0,400010,126100,126100,null,3080422,0,745,0,0,0,1130,4162,{"$f":"'2017legmax.xls'!AV191","v":21},{"$f":"'2017legmax.xls'!AW191","v":"A"},{"$f":"'2017legmax.xls'!AX191","v":"R"},3086459,3086459,{"$f":"IF(Weightings!G191>0,Weightings!G191,'Preliminary SO66'!AB188)","v":3086459},3086459,3086459,2547135,{"$f":"'2017legmax.xls'!BM191","v":0.3},764141,764141,764141,null,2916428,282.8,1089346,0,0,0,0,0,0,0,7308,0,0,1819774,{"$f":"'2017legmax.xls'!F191","v":213.5},{"$f":"'2017legmax.xls'!I191","v":209.5},{"$f":"'2017legmax.xls'!K191","v":195.5},209.5,{"$f":"'2017legmax.xls'!O191","v":0},209.5,{"$f":"IF(ISNA(VLOOKUP($CO194,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T188,VLOOKUP($CO194,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":78},390000,{"$f":"IF(ISNA(VLOOKUP($CO194,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U188,VLOOKUP($CO194,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.8},3060,366,341478,734538,{"$f":"'2017legmax.xls'!AH191","v":0},0,0,{"$f":"'2017legmax.xls'!CJ191","v":0},0,{"$f":"'2017legmax.xls'!CI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0397"]
[398,"Marion","Peabody-Burns ",1977848,17263,0,0,0,244.3,0,0,{"$f":"Weightings!K192","v":0},0,0,1995111,0,367254,140416,140416,null,2502781,0,1214,0,0,0,0,5056,{"$f":"'2017legmax.xls'!AV192","v":12},{"$f":"'2017legmax.xls'!AW192","v":"A"},{"$f":"'2017legmax.xls'!AX192","v":""},2509051,2509051,{"$f":"IF(Weightings!G192>0,Weightings!G192,'Preliminary SO66'!AB189)","v":2639103},2509051,2509051,2746780,{"$f":"'2017legmax.xls'!BM192","v":0.33},906437,906437,906437,null,1990028,1.1000000000000001,4237,0,0,0,0,0,0,0,7943,0,0,1977848,{"$f":"'2017legmax.xls'!F192","v":246.5},{"$f":"'2017legmax.xls'!I192","v":239},{"$f":"'2017legmax.xls'!K192","v":238.5},241.3,{"$f":"'2017legmax.xls'!O192","v":3},244.3,{"$f":"IF(ISNA(VLOOKUP($CO195,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T189,VLOOKUP($CO195,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO195,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U189,VLOOKUP($CO195,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.9},4930,2.5,2333,17263,{"$f":"'2017legmax.xls'!AH192","v":0},0,0,{"$f":"'2017legmax.xls'!CJ192","v":0},0,{"$f":"'2017legmax.xls'!CI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0398"]
[399,"Russell","Paradise ",1097342,0,0,0,0,112.5,0,0,{"$f":"Weightings!K193","v":0},0,0,1097342,0,139571,97284,97284,null,1334197,0,8703,0,0,0,0,2642,{"$f":"'2017legmax.xls'!AV193","v":6},{"$f":"'2017legmax.xls'!AW193","v":"A"},{"$f":"'2017legmax.xls'!AX193","v":""},1345542,1345542,{"$f":"IF(Weightings!G193>0,Weightings!G193,'Preliminary SO66'!AB190)","v":1402784},1345542,1345542,1488242,{"$f":"'2017legmax.xls'!BM193","v":0.3},446473,446473,446473,null,1101749,0,0,0,0,0,0,0,0,0,4407,0,0,1097342,{"$f":"'2017legmax.xls'!F193","v":116.8},{"$f":"'2017legmax.xls'!I193","v":109.7},{"$f":"'2017legmax.xls'!K193","v":106.5},111,{"$f":"'2017legmax.xls'!O193","v":1.5},112.5,{"$f":"IF(ISNA(VLOOKUP($CO196,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T190,VLOOKUP($CO196,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO196,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U190,VLOOKUP($CO196,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH193","v":0},0,0,{"$f":"'2017legmax.xls'!CJ193","v":0},0,{"$f":"'2017legmax.xls'!CI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0399"]
[400,"McPherson","Smoky Valley ",5105094,522955,0,0,0,848.3,0,0,{"$f":"Weightings!K194","v":-3732},0,-3732,5624317,0,1049431,404766,404766,null,7078514,0,128,0,0,0,8998,12759,{"$f":"'2017legmax.xls'!AV194","v":14},{"$f":"'2017legmax.xls'!AW194","v":"A"},{"$f":"'2017legmax.xls'!AX194","v":""},7100399,7100399,{"$f":"IF(Weightings!G194>0,Weightings!G194,'Preliminary SO66'!AB191)","v":7502970},7100399,7100399,7065539,{"$f":"'2017legmax.xls'!BM194","v":0.33},2331628,2331628,2331628,null,5458024,86.3,332428,0,0,0,0,0,0,0,20502,0,0,5105094,{"$f":"'2017legmax.xls'!F194","v":823.1},{"$f":"'2017legmax.xls'!I194","v":836.1},{"$f":"'2017legmax.xls'!K194","v":837.8},837.8,{"$f":"'2017legmax.xls'!O194","v":10.5},848.3,{"$f":"IF(ISNA(VLOOKUP($CO197,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T191,VLOOKUP($CO197,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":52},260000,{"$f":"IF(ISNA(VLOOKUP($CO197,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U191,VLOOKUP($CO197,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":140.30000000000001},238510,26.2,24445,522955,{"$f":"'2017legmax.xls'!AH194","v":0},0,0,{"$f":"'2017legmax.xls'!CJ194","v":0},0,{"$f":"'2017legmax.xls'!CI194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0400"]
[401,"Rice","Chase-Raymond ",1458507,0,0,0,0,163,0,0,{"$f":"Weightings!K195","v":0},0,0,1458507,0,184420,101949,101949,null,1744876,0,5807,0,0,0,25000,0,22,{"$f":"'2017legmax.xls'!AW195","v":"A"},{"$f":"'2017legmax.xls'!AX195","v":""},1775683,1775683,{"$f":"IF(Weightings!G195>0,Weightings!G195,'Preliminary SO66'!AB192)","v":1822258},1775683,1775683,1930220,{"$f":"'2017legmax.xls'!BM195","v":0.3},579066,579066,579066,null,1464364,0,0,0,0,0,0,0,0,0,5857,0,0,1458507,{"$f":"'2017legmax.xls'!F195","v":160.5},{"$f":"'2017legmax.xls'!I195","v":159},{"$f":"'2017legmax.xls'!K195","v":147.5},159,{"$f":"'2017legmax.xls'!O195","v":4},163,{"$f":"IF(ISNA(VLOOKUP($CO198,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T192,VLOOKUP($CO198,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO198,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U192,VLOOKUP($CO198,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH195","v":0},0,0,{"$f":"'2017legmax.xls'!CJ195","v":0},0,{"$f":"'2017legmax.xls'!CI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0401"]
[402,"Butler","Augusta ",10422164,25395,0,0,0,2120.9,0,68,{"$f":"Weightings!K196","v":0},0,0,10447491,0,1556279,865798,865798,null,12869568,0,534,0,0,0,136500,6354,23,{"$f":"'2017legmax.xls'!AW196","v":"A"},{"$f":"'2017legmax.xls'!AX196","v":""},13012956,13012956,{"$f":"IF(Weightings!G196>0,Weightings!G196,'Preliminary SO66'!AB193)","v":13573281},13012956,13012956,14217597,{"$f":"'2017legmax.xls'!BM196","v":0.3},4265279,4265279,4265279,null,10768777,0,0,0,0,0,0,0,0,0,43075,78.8,303538,10422164,{"$f":"'2017legmax.xls'!F196","v":2158.6999999999998},{"$f":"'2017legmax.xls'!I196","v":2077.6999999999998},{"$f":"'2017legmax.xls'!K196","v":2081.3000000000002},2105.9,{"$f":"'2017legmax.xls'!O196","v":15},2120.9,{"$f":"IF(ISNA(VLOOKUP($CO199,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T193,VLOOKUP($CO199,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO199,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U193,VLOOKUP($CO199,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,16.5,15395,25395,{"$f":"'2017legmax.xls'!AH196","v":0},0,0,{"$f":"'2017legmax.xls'!CJ196","v":0},0,{"$f":"'2017legmax.xls'!CI196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0402"]
[403,"Rush","Otis-Bison ",1762054,36190,0,0,0,218.5,0,0,{"$f":"Weightings!K197","v":0},0,0,1798244,0,306025,130384,130384,null,2234653,0,3592,0,0,0,0,0,22,{"$f":"'2017legmax.xls'!AW197","v":"A"},{"$f":"'2017legmax.xls'!AX197","v":""},2238245,2238245,{"$f":"IF(Weightings!G197>0,Weightings!G197,'Preliminary SO66'!AB194)","v":2343420},2238245,2238245,2355477,{"$f":"'2017legmax.xls'!BM197","v":0.3},706643,706643,706643,null,1799947,8,30816,0,0,0,0,0,0,0,7077,0,0,1762054,{"$f":"'2017legmax.xls'!F197","v":222.9},{"$f":"'2017legmax.xls'!I197","v":214.3},{"$f":"'2017legmax.xls'!K197","v":218.3},218.5,{"$f":"'2017legmax.xls'!O197","v":0},218.5,{"$f":"IF(ISNA(VLOOKUP($CO200,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T194,VLOOKUP($CO200,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":7},35000,{"$f":"IF(ISNA(VLOOKUP($CO200,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U194,VLOOKUP($CO200,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.7},1190,0,0,36190,{"$f":"'2017legmax.xls'!AH197","v":0},0,0,{"$f":"'2017legmax.xls'!CJ197","v":0},{"$f":"AF200*BU200","v":0},{"$f":"'2017legmax.xls'!CI197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0403"]
[404,"Cherokee","Riverton ",{"$f":"BD201","v":4731425},{"$f":"BQ201","v":0},{"$f":"BS201","v":0},0,{"$f":"IF((CH201-CG201)<0,0,CH201-CG201)","v":0},{"$f":"BJ201","v":717.5},{"$f":"I201*$J$6","v":0},0,{"$f":"Weightings!K198","v":0},0,{"$f":"L201+M201","v":0},{"$f":"SUM(D201+E201+F201+G201+H201+J201)-K201+N201","v":4731425},0,688532,380540,{"$f":"R201","v":380540},null,{"$f":"O201+P201+Q201+R201+T201","v":5800497},11,0,0,0,0,0,520,{"$f":"'2017legmax.xls'!AV198","v":9},{"$f":"'2017legmax.xls'!AW198","v":"A"},{"$f":"'2017legmax.xls'!AX198","v":""},{"$f":"D201+E201+F201-K201+CB201+CF201+H201+J201+N201+P201+Q201+S201+T201+V201+W201+X201+Y201+AA201+AB201","v":5801028},{"$f":"AF201+BX201-S201+R201+Z201","v":5801028},{"$f":"IF(Weightings!G198>0,Weightings!G198,'Preliminary SO66'!AB195)","v":6034230},5801028,{"$f":"MIN(AG201,AH201)","v":5801028},6212071,{"$f":"'2017legmax.xls'!BM198","v":0.3},{"$f":"AK201*AL201","v":1863621},1863621,{"$f":"MIN(AM201,AN201)","v":1863621},null,4750427,0,{"$f":"AR201*$AS$6","v":0},0,{"$f":"AT201*$AU$6","v":0},0,{"$f":"AV201*$AW$6","v":0},0,{"$f":"AX201*$AY$6","v":0},{"$f":"AU201+AW201+AY201","v":0},{"$f":"SUM(AQ201-AS201-AZ201)*$BA$6","v":19002},0,{"$f":"BB201*$BC$6","v":0},{"$f":"AQ201-AS201-AZ201-BA201-BC201","v":4731425},{"$f":"'2017legmax.xls'!F198","v":726.4},{"$f":"'2017legmax.xls'!I198","v":705},{"$f":"'2017legmax.xls'!K198","v":700},{"$f":"MAX(BG201,BF201, AVERAGE(BE201,BF201,BG201))","v":710.5},{"$f":"'2017legmax.xls'!O198","v":7},{"$f":"BH201+BI201","v":717.5},{"$f":"IF(ISNA(VLOOKUP($CO201,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T195,VLOOKUP($CO201,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},{"$f":"BK201*$BL$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CO201,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U195,VLOOKUP($CO201,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"BM201*$BN$6","v":0},0,{"$f":"BO201*$BP$6","v":0},{"$f":"BL201+BN201+BP201","v":0},{"$f":"'2017legmax.xls'!AH198","v":0},{"$f":"BR201*$BS$6","v":0},0,{"$f":"'2017legmax.xls'!CJ198","v":0},0,{"$f":"'2017legmax.xls'!CI198","v":0},{"$f":"MIN(BV201,BW201)","v":0},0,0,0,{"$f":"IF(CA201>MAX(BY201,BZ201), MAX(BY201,BZ201),CA201)","v":0},0,0,0,{"$f":"IF(CE201>MAX(CC201,CD201),MAX(CC201,CD201),CE201)","v":0},{"$f":"X201","v":0},0,0,0,0,null,null,null,"D0404"]
[405,"Rice","Lyons ",5129052,0,168718,0,0,786.7,0,0,{"$f":"Weightings!K199","v":0},0,0,5297770,0,831306,651405,651405,null,6780481,19377,184,0,0,0,0,20823,{"$f":"'2017legmax.xls'!AV199","v":12},{"$f":"'2017legmax.xls'!AW199","v":"A"},{"$f":"'2017legmax.xls'!AX199","v":""},6820865,6820865,{"$f":"IF(Weightings!G199>0,Weightings!G199,'Preliminary SO66'!AB196)","v":7389017},6820865,6820865,6845074,{"$f":"'2017legmax.xls'!BM199","v":0.3},2053522,1893090,1893090,null,5250959,26.3,101308,0,0,0,0,0,0,0,20599,0,0,5129052,{"$f":"'2017legmax.xls'!F199","v":753.4},{"$f":"'2017legmax.xls'!I199","v":755.8},{"$f":"'2017legmax.xls'!K199","v":771.7},771.7,{"$f":"'2017legmax.xls'!O199","v":15},786.7,{"$f":"IF(ISNA(VLOOKUP($CO202,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T196,VLOOKUP($CO202,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO202,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U196,VLOOKUP($CO202,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH199","v":43.8},168718,0,{"$f":"'2017legmax.xls'!CJ199","v":0},0,{"$f":"'2017legmax.xls'!CI199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0405"]
[407,"Russell","Russell County ",4684771,0,0,0,0,799.1,0,4684,{"$f":"Weightings!K200","v":0},0,0,4680087,0,680349,442171,442171,null,5802607,29423,17515,0,0,0,1802,0,{"$f":"'2017legmax.xls'!AV200","v":14},{"$f":"'2017legmax.xls'!AW200","v":"A"},{"$f":"'2017legmax.xls'!AX200","v":""},5851347,5851347,{"$f":"IF(Weightings!G200>0,Weightings!G200,'Preliminary SO66'!AB197)","v":6220096},5851347,5851347,6398486,{"$f":"'2017legmax.xls'!BM200","v":0.33},2111500,2111500,2111500,null,4703585,0,0,0,0,0,0,0,0,0,18814,0,0,4684771,{"$f":"'2017legmax.xls'!F200","v":762.7},{"$f":"'2017legmax.xls'!I200","v":792.5},{"$f":"'2017legmax.xls'!K200","v":799.1},799.1,{"$f":"'2017legmax.xls'!O200","v":0},799.1,{"$f":"IF(ISNA(VLOOKUP($CO203,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T197,VLOOKUP($CO203,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO203,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U197,VLOOKUP($CO203,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH200","v":0},0,0,{"$f":"'2017legmax.xls'!CJ200","v":0},0,{"$f":"'2017legmax.xls'!CI200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0407"]
[408,"Marion","Marion-Florence ",3217746,43732,0,0,0,498,0,0,{"$f":"Weightings!K201","v":0},0,0,3261478,0,714498,259511,259511,null,4235487,373,605,0,0,0,12612,0,{"$f":"'2017legmax.xls'!AV201","v":21},{"$f":"'2017legmax.xls'!AW201","v":"A"},{"$f":"'2017legmax.xls'!AX201","v":"R"},4249077,4249077,{"$f":"IF(Weightings!G201>0,Weightings!G201,'Preliminary SO66'!AB198)","v":4409982},4249077,4249077,4499923,{"$f":"'2017legmax.xls'!BM201","v":0.3},1349977,1349977,1349977,null,3230669,0,0,0,0,0,0,0,0,0,12923,0,0,3217746,{"$f":"'2017legmax.xls'!F201","v":486},{"$f":"'2017legmax.xls'!I201","v":498},{"$f":"'2017legmax.xls'!K201","v":483.5},498,{"$f":"'2017legmax.xls'!O201","v":0},498,{"$f":"IF(ISNA(VLOOKUP($CO204,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T198,VLOOKUP($CO204,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":8},40000,{"$f":"IF(ISNA(VLOOKUP($CO204,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U198,VLOOKUP($CO204,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,4,3732,43732,{"$f":"'2017legmax.xls'!AH201","v":0},0,0,{"$f":"'2017legmax.xls'!CJ201","v":0},0,{"$f":"'2017legmax.xls'!CI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0408"]
[409,"Atchison","Atchison Public Schools ",8582214,0,0,0,0,1650.5,0,0,{"$f":"Weightings!K202","v":0},0,0,8582214,0,1871605,924113,924113,null,11377932,0,0,0,0,0,77462,0,{"$f":"'2017legmax.xls'!AV202","v":7},{"$f":"'2017legmax.xls'!AW202","v":"A"},{"$f":"'2017legmax.xls'!AX202","v":""},11455394,11455394,{"$f":"IF(Weightings!G202>0,Weightings!G202,'Preliminary SO66'!AB199)","v":12088499},11455394,11455394,11928208,{"$f":"'2017legmax.xls'!BM202","v":0.3},3578462,3578462,3578462,null,8716074,0,0,0,0,0,0,0,0,0,34864,25.7,98996,8582214,{"$f":"'2017legmax.xls'!F202","v":1564.5},{"$f":"'2017legmax.xls'!I202","v":1606.3},{"$f":"'2017legmax.xls'!K202","v":1632},1632,{"$f":"'2017legmax.xls'!O202","v":18.5},1650.5,{"$f":"IF(ISNA(VLOOKUP($CO205,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T199,VLOOKUP($CO205,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO205,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U199,VLOOKUP($CO205,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH202","v":0},0,0,{"$f":"'2017legmax.xls'!CJ202","v":0},0,{"$f":"'2017legmax.xls'!CI202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0409"]
[410,"Marion","Durham-Hillsboro-Lehigh ",3526326,46870,0,0,0,546.5,0,0,{"$f":"Weightings!K203","v":0},0,0,3573196,0,755819,280667,280667,null,4609682,0,320,0,0,0,35000,20000,{"$f":"'2017legmax.xls'!AV203","v":10},{"$f":"'2017legmax.xls'!AW203","v":"A"},{"$f":"'2017legmax.xls'!AX203","v":""},4665002,4665002,{"$f":"IF(Weightings!G203>0,Weightings!G203,'Preliminary SO66'!AB200)","v":4823314},4665002,4665002,4913629,{"$f":"'2017legmax.xls'!BM203","v":0.33},1621498,1621498,1621498,null,3568222,7.2,27734,0,0,0,0,0,0,0,14162,0,0,3526326,{"$f":"'2017legmax.xls'!F203","v":534.29999999999995},{"$f":"'2017legmax.xls'!I203","v":523.4},{"$f":"'2017legmax.xls'!K203","v":544},544,{"$f":"'2017legmax.xls'!O203","v":2.5},546.5,{"$f":"IF(ISNA(VLOOKUP($CO206,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T200,VLOOKUP($CO206,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":9},45000,{"$f":"IF(ISNA(VLOOKUP($CO206,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U200,VLOOKUP($CO206,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.1000000000000001},1870,0,0,46870,{"$f":"'2017legmax.xls'!AH203","v":0},0,0,{"$f":"'2017legmax.xls'!CJ203","v":0},0,{"$f":"'2017legmax.xls'!CI203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0410"]
[411,"Marion","Goessel ",1910678,0,26964,0,0,268.39999999999998,0,0,{"$f":"Weightings!K204","v":0},0,0,1937642,0,383937,137424,137424,null,2459003,0,37,0,0,0,0,2210,{"$f":"'2017legmax.xls'!AV204","v":4},{"$f":"'2017legmax.xls'!AW204","v":"A"},{"$f":"'2017legmax.xls'!AX204","v":""},2461250,2461250,{"$f":"IF(Weightings!G204>0,Weightings!G204,'Preliminary SO66'!AB201)","v":2645875},2461250,2461250,2617270,{"$f":"'2017legmax.xls'!BM204","v":0.33},863699,863699,863699,null,1918351,0,0,0,0,0,0,0,0,0,7673,0,0,1910678,{"$f":"'2017legmax.xls'!F204","v":276.10000000000002},{"$f":"'2017legmax.xls'!I204","v":266},{"$f":"'2017legmax.xls'!K204","v":263},268.39999999999998,{"$f":"'2017legmax.xls'!O204","v":0},268.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CO207,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T201,VLOOKUP($CO207,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO207,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U201,VLOOKUP($CO207,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH204","v":7},26964,0,{"$f":"'2017legmax.xls'!CJ204","v":0},0,{"$f":"'2017legmax.xls'!CI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0411"]
[412,"Sheridan","Hoxie Community Schools ",2185216,0,0,0,0,374,0,0,{"$f":"Weightings!K205","v":0},0,0,2185216,0,270374,177770,177770,null,2633360,14318,6467,0,0,0,748,6540,{"$f":"'2017legmax.xls'!AV205","v":12},{"$f":"'2017legmax.xls'!AW205","v":"A"},{"$f":"'2017legmax.xls'!AX205","v":""},2661433,2661433,{"$f":"IF(Weightings!G205>0,Weightings!G205,'Preliminary SO66'!AB202)","v":2952852},2661433,2661433,2959928,{"$f":"'2017legmax.xls'!BM205","v":0.3},887978,887978,887978,null,2193992,0,0,0,0,0,0,0,0,0,8776,0,0,2185216,{"$f":"'2017legmax.xls'!F205","v":339},{"$f":"'2017legmax.xls'!I205","v":355.3},{"$f":"'2017legmax.xls'!K205","v":374},374,{"$f":"'2017legmax.xls'!O205","v":0},374,{"$f":"IF(ISNA(VLOOKUP($CO208,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T202,VLOOKUP($CO208,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO208,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U202,VLOOKUP($CO208,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH205","v":0},0,0,{"$f":"'2017legmax.xls'!CJ205","v":0},0,{"$f":"'2017legmax.xls'!CI205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0412"]
[413,"Neosho","Chanute Public Schools ",9781427,7642,0,0,0,1763.2,0,9697,{"$f":"Weightings!K206","v":-1866},0,-1866,9777506,0,2029225,784340,784340,null,12591071,0,6,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV206","v":6},{"$f":"'2017legmax.xls'!AW206","v":"A"},{"$f":"'2017legmax.xls'!AX206","v":""},12591077,12591077,{"$f":"IF(Weightings!G206>0,Weightings!G206,'Preliminary SO66'!AB203)","v":13173383},12591077,12591077,13634672,{"$f":"'2017legmax.xls'!BM206","v":0.3},4090402,4090402,4090402,null,9885809,16.899999999999999,65099,0,0,0,0,0,0,0,39283,0,0,9781427,{"$f":"'2017legmax.xls'!F206","v":1750.7},{"$f":"'2017legmax.xls'!I206","v":1733},{"$f":"'2017legmax.xls'!K206","v":1746.2},1746.2,{"$f":"'2017legmax.xls'!O206","v":17},1763.2,{"$f":"IF(ISNA(VLOOKUP($CO209,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T203,VLOOKUP($CO209,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO209,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U203,VLOOKUP($CO209,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.2999999999999998},3910,4,3732,7642,{"$f":"'2017legmax.xls'!AH206","v":0},0,0,{"$f":"'2017legmax.xls'!CJ206","v":0},0,{"$f":"'2017legmax.xls'!CI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0413"]
[415,"Brown","Hiawatha ",5278880,26718,0,0,0,880.6,0,583,{"$f":"Weightings!K207","v":0},0,0,5305015,0,984764,407376,407376,null,6697155,4262,0,0,0,0,88100,19425,{"$f":"'2017legmax.xls'!AV207","v":4},{"$f":"'2017legmax.xls'!AW207","v":"A"},{"$f":"'2017legmax.xls'!AX207","v":""},6808942,6808942,{"$f":"IF(Weightings!G207>0,Weightings!G207,'Preliminary SO66'!AB204)","v":7070093},6808942,6808942,7146035,{"$f":"'2017legmax.xls'!BM207","v":0.3},2143811,2143811,2143811,null,5300080,0,0,0,0,0,0,0,0,0,21200,0,0,5278880,{"$f":"'2017legmax.xls'!F207","v":837.2},{"$f":"'2017legmax.xls'!I207","v":852},{"$f":"'2017legmax.xls'!K207","v":880.6},880.6,{"$f":"'2017legmax.xls'!O207","v":0},880.6,{"$f":"IF(ISNA(VLOOKUP($CO210,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T204,VLOOKUP($CO210,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO210,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U204,VLOOKUP($CO210,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.6},6120,6,5598,26718,{"$f":"'2017legmax.xls'!AH207","v":0},0,0,{"$f":"'2017legmax.xls'!CJ207","v":0},0,{"$f":"'2017legmax.xls'!CI207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0415"]
[416,"Miami","Louisburg ",7934717,60608,0,0,0,1662.4,0,0,{"$f":"Weightings!K208","v":-1400},0,-1400,7993925,0,1192132,618837,618837,null,9804894,0,0,0,0,0,0,35819,{"$f":"'2017legmax.xls'!AV208","v":11},{"$f":"'2017legmax.xls'!AW208","v":"A"},{"$f":"'2017legmax.xls'!AX208","v":""},9840713,9840713,{"$f":"IF(Weightings!G208>0,Weightings!G208,'Preliminary SO66'!AB205)","v":10219174},9840713,9840713,10692411,{"$f":"'2017legmax.xls'!BM208","v":0.33},3528496,3528496,3528496,null,7966583,0,0,0,0,0,0,0,0,0,31866,0,0,7934717,{"$f":"'2017legmax.xls'!F208","v":1661.5},{"$f":"'2017legmax.xls'!I208","v":1662.4},{"$f":"'2017legmax.xls'!K208","v":1602.7},1662.4,{"$f":"'2017legmax.xls'!O208","v":0},1662.4,{"$f":"IF(ISNA(VLOOKUP($CO211,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T205,VLOOKUP($CO211,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":9},45000,{"$f":"IF(ISNA(VLOOKUP($CO211,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U205,VLOOKUP($CO211,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.4},680,16,14928,60608,{"$f":"'2017legmax.xls'!AH208","v":0},0,0,{"$f":"'2017legmax.xls'!CJ208","v":2.41E-2},237161,{"$f":"'2017legmax.xls'!CI208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0416"]
[417,"Morris","Morris County ",4491451,0,0,0,0,716.2,0,0,{"$f":"Weightings!K209","v":0},0,0,4491451,0,653402,354152,354152,null,5499005,0,98,0,0,0,33,0,{"$f":"'2017legmax.xls'!AV209","v":12},{"$f":"'2017legmax.xls'!AW209","v":"A"},{"$f":"'2017legmax.xls'!AX209","v":""},5499136,5499136,{"$f":"IF(Weightings!G209>0,Weightings!G209,'Preliminary SO66'!AB206)","v":5625011},5499136,5499136,5940241,{"$f":"'2017legmax.xls'!BM209","v":0.3},1782072,1782072,1782072,null,4509489,0,0,0,0,0,0,0,0,0,18038,0,0,4491451,{"$f":"'2017legmax.xls'!F209","v":703.3},{"$f":"'2017legmax.xls'!I209","v":708.7},{"$f":"'2017legmax.xls'!K209","v":689.3},708.7,{"$f":"'2017legmax.xls'!O209","v":7.5},716.2,{"$f":"IF(ISNA(VLOOKUP($CO212,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T206,VLOOKUP($CO212,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO212,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U206,VLOOKUP($CO212,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH209","v":0},0,0,{"$f":"'2017legmax.xls'!CJ209","v":0},0,{"$f":"'2017legmax.xls'!CI209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0417"]
[418,"McPherson","McPherson ",10605243,82774,107471,0,0,2297.9,0,0,{"$f":"Weightings!K210","v":0},0,0,10795488,0,2689429,1502689,1502689,null,14987606,1,6734,0,0,0,128093,17171,{"$f":"'2017legmax.xls'!AV210","v":13},{"$f":"'2017legmax.xls'!AW210","v":"A"},{"$f":"'2017legmax.xls'!AX210","v":""},15139605,15139605,{"$f":"IF(Weightings!G210>0,Weightings!G210,'Preliminary SO66'!AB207)","v":16422554},15139605,15139605,15238224,{"$f":"'2017legmax.xls'!BM210","v":0.33},5028614,5028614,5028614,null,10815296,0,0,0,0,0,0,0,0,0,43261,43.3,166792,10605243,{"$f":"'2017legmax.xls'!F210","v":2267.8000000000002},{"$f":"'2017legmax.xls'!I210","v":2287.4},{"$f":"'2017legmax.xls'!K210","v":2232.3000000000002},2287.4,{"$f":"'2017legmax.xls'!O210","v":10.5},2297.9,{"$f":"IF(ISNA(VLOOKUP($CO213,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T207,VLOOKUP($CO213,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO213,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U207,VLOOKUP($CO213,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,78,72774,82774,{"$f":"'2017legmax.xls'!AH210","v":27.9},107471,0,{"$f":"'2017legmax.xls'!CJ210","v":0},0,{"$f":"'2017legmax.xls'!CI210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0418"]
[419,"McPherson","Canton-Galva ",2522068,0,0,0,0,360.4,0,0,{"$f":"Weightings!K211","v":0},0,0,2522068,0,413358,192255,192255,null,3127681,49,0,0,0,0,3476,3284,23,{"$f":"'2017legmax.xls'!AW211","v":"A"},{"$f":"'2017legmax.xls'!AX211","v":""},3134490,3134490,{"$f":"IF(Weightings!G211>0,Weightings!G211,'Preliminary SO66'!AB208)","v":3276154},3134490,3134490,3487946,{"$f":"'2017legmax.xls'!BM211","v":0.33},1151022,1151022,1151022,null,2612641,0,0,0,0,0,0,0,0,0,10451,20.8,80122,2522068,{"$f":"'2017legmax.xls'!F211","v":356.5},{"$f":"'2017legmax.xls'!I211","v":357.4},{"$f":"'2017legmax.xls'!K211","v":327.2},357.4,{"$f":"'2017legmax.xls'!O211","v":3},360.4,{"$f":"IF(ISNA(VLOOKUP($CO214,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T208,VLOOKUP($CO214,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO214,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U208,VLOOKUP($CO214,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH211","v":0},0,0,{"$f":"'2017legmax.xls'!CJ211","v":0},0,{"$f":"'2017legmax.xls'!CI211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0419"]
[420,"Osage","Osage City ",3914381,40515,6548,0,0,649,0,0,{"$f":"Weightings!K212","v":-6531},0,-6531,3954913,0,788456,299891,299891,null,5043260,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV212","v":13},{"$f":"'2017legmax.xls'!AW212","v":"A"},{"$f":"'2017legmax.xls'!AX212","v":""},5043260,5043260,{"$f":"IF(Weightings!G212>0,Weightings!G212,'Preliminary SO66'!AB209)","v":5205801},5043260,5043260,5412692,{"$f":"'2017legmax.xls'!BM212","v":0.3},1623808,1623808,1623808,null,3938223,0,0,0,0,0,0,0,0,0,15753,2.1,8089,3914381,{"$f":"'2017legmax.xls'!F212","v":631},{"$f":"'2017legmax.xls'!I212","v":634.5},{"$f":"'2017legmax.xls'!K212","v":649},649,{"$f":"'2017legmax.xls'!O212","v":0},649,{"$f":"IF(ISNA(VLOOKUP($CO215,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T209,VLOOKUP($CO215,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":7},35000,{"$f":"IF(ISNA(VLOOKUP($CO215,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U209,VLOOKUP($CO215,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},850,5,4665,40515,{"$f":"'2017legmax.xls'!AH212","v":1.7},6548,0,{"$f":"'2017legmax.xls'!CJ212","v":0},0,{"$f":"'2017legmax.xls'!CI212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0420"]
[421,"Osage","Lyndon ",2715171,10467,0,0,0,416,0,0,{"$f":"Weightings!K213","v":0},0,0,2725638,0,486455,197698,197698,null,3409791,0,0,0,0,0,0,8647,{"$f":"'2017legmax.xls'!AV213","v":12},{"$f":"'2017legmax.xls'!AW213","v":"A"},{"$f":"'2017legmax.xls'!AX213","v":""},3418438,3418438,{"$f":"IF(Weightings!G213>0,Weightings!G213,'Preliminary SO66'!AB210)","v":3507712},3418438,3418438,3706161,{"$f":"'2017legmax.xls'!BM213","v":0.3},1111848,1111848,1111848,null,2726075,0,0,0,0,0,0,0,0,0,10904,0,0,2715171,{"$f":"'2017legmax.xls'!F213","v":399.5},{"$f":"'2017legmax.xls'!I213","v":396.5},{"$f":"'2017legmax.xls'!K213","v":416},416,{"$f":"'2017legmax.xls'!O213","v":0},416,{"$f":"IF(ISNA(VLOOKUP($CO216,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T210,VLOOKUP($CO216,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO216,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U210,VLOOKUP($CO216,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0.5,467,10467,{"$f":"'2017legmax.xls'!AH213","v":0},0,0,{"$f":"'2017legmax.xls'!CJ213","v":0},0,{"$f":"'2017legmax.xls'!CI213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0421"]
[422,"Kiowa","Kiowa County ",1736945,549924,0,0,0,233.5,0,0,{"$f":"Weightings!K214","v":0},0,0,2286869,0,311953,173945,173945,null,2772767,0,10663,0,0,0,17462,28550,{"$f":"'2017legmax.xls'!AV214","v":12},{"$f":"'2017legmax.xls'!AW214","v":"A"},{"$f":"'2017legmax.xls'!AX214","v":""},2829442,2829442,{"$f":"IF(Weightings!G214>0,Weightings!G214,'Preliminary SO66'!AB211)","v":3090357},2829442,2829442,2370658,{"$f":"'2017legmax.xls'!BM214","v":0.3},711197,711197,711197,null,2167641,110,423720,0,0,0,0,0,0,0,6976,0,0,1736945,{"$f":"'2017legmax.xls'!F214","v":229},{"$f":"'2017legmax.xls'!I214","v":232.5},{"$f":"'2017legmax.xls'!K214","v":233.5},233.5,{"$f":"'2017legmax.xls'!O214","v":0},233.5,{"$f":"IF(ISNA(VLOOKUP($CO217,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T211,VLOOKUP($CO217,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":92},460000,{"$f":"IF(ISNA(VLOOKUP($CO217,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U211,VLOOKUP($CO217,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.5999999999999996},7820,88,82104,549924,{"$f":"'2017legmax.xls'!AH214","v":0},0,0,{"$f":"'2017legmax.xls'!CJ214","v":0},0,{"$f":"'2017legmax.xls'!CI214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0422"]
[423,"McPherson","Moundridge ",2563617,0,0,0,0,390.4,0,0,{"$f":"Weightings!K215","v":0},0,0,2563617,0,516986,180002,180002,null,3260605,0,0,0,0,0,0,1498,{"$f":"'2017legmax.xls'!AV215","v":13},{"$f":"'2017legmax.xls'!AW215","v":"A"},{"$f":"'2017legmax.xls'!AX215","v":""},3262103,3262103,{"$f":"IF(Weightings!G215>0,Weightings!G215,'Preliminary SO66'!AB212)","v":3350171},3262103,3262103,3496348,{"$f":"'2017legmax.xls'!BM215","v":0.33},1153795,1153795,1153795,null,2573913,0,0,0,0,0,0,0,0,0,10296,0,0,2563617,{"$f":"'2017legmax.xls'!F215","v":401.2},{"$f":"'2017legmax.xls'!I215","v":377.3},{"$f":"'2017legmax.xls'!K215","v":377.8},385.4,{"$f":"'2017legmax.xls'!O215","v":5},390.4,{"$f":"IF(ISNA(VLOOKUP($CO218,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T212,VLOOKUP($CO218,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO218,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U212,VLOOKUP($CO218,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH215","v":0},0,0,{"$f":"'2017legmax.xls'!CJ215","v":0},0,{"$f":"'2017legmax.xls'!CI215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0423"]
[426,"Republic","Pike Valley ",1704399,0,0,0,0,211.5,0,49,{"$f":"Weightings!K216","v":0},0,0,1704350,0,193624,110696,110696,null,2008670,43,0,0,0,0,49,0,{"$f":"'2017legmax.xls'!AV216","v":12},{"$f":"'2017legmax.xls'!AW216","v":"A"},{"$f":"'2017legmax.xls'!AX216","v":""},2008762,2008762,{"$f":"IF(Weightings!G216>0,Weightings!G216,'Preliminary SO66'!AB213)","v":2147384},2008762,2008762,2287163,{"$f":"'2017legmax.xls'!BM216","v":0.3},686149,686149,686149,null,1711244,0,0,0,0,0,0,0,0,0,6845,0,0,1704399,{"$f":"'2017legmax.xls'!F216","v":205.5},{"$f":"'2017legmax.xls'!I216","v":211.5},{"$f":"'2017legmax.xls'!K216","v":210},211.5,{"$f":"'2017legmax.xls'!O216","v":0},211.5,{"$f":"IF(ISNA(VLOOKUP($CO219,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T213,VLOOKUP($CO219,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO219,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U213,VLOOKUP($CO219,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH216","v":0},0,0,{"$f":"'2017legmax.xls'!CJ216","v":0},0,{"$f":"'2017legmax.xls'!CI216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0426"]
[428,"Barton","Great Bend ",16645094,0,0,0,0,2939.5,0,1,{"$f":"Weightings!K217","v":0},0,0,16645093,0,2215002,2029678,2029678,null,20889773,21845,3626,0,0,0,0,63569,{"$f":"'2017legmax.xls'!AV217","v":7},{"$f":"'2017legmax.xls'!AW217","v":"A"},{"$f":"'2017legmax.xls'!AX217","v":""},20978813,20978813,{"$f":"IF(Weightings!G217>0,Weightings!G217,'Preliminary SO66'!AB214)","v":21993596},20978813,20978813,21665233,{"$f":"'2017legmax.xls'!BM217","v":0.3},6499570,6499570,6499570,null,16711942,0,0,0,0,0,0,0,0,0,66848,0,0,16645094,{"$f":"'2017legmax.xls'!F217","v":3004},{"$f":"'2017legmax.xls'!I217","v":2924.5},{"$f":"'2017legmax.xls'!K217","v":2762.5},2924.5,{"$f":"'2017legmax.xls'!O217","v":15},2939.5,{"$f":"IF(ISNA(VLOOKUP($CO220,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T214,VLOOKUP($CO220,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO220,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U214,VLOOKUP($CO220,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH217","v":0},0,0,{"$f":"'2017legmax.xls'!CJ217","v":0},0,{"$f":"'2017legmax.xls'!CI217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0428"]
[429,"Doniphan","Troy Public Schools ",2119207,0,0,0,0,326.5,0,308,{"$f":"Weightings!K218","v":0},0,0,2118899,0,258652,126019,126019,null,2503570,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV218","v":12},{"$f":"'2017legmax.xls'!AW218","v":"A"},{"$f":"'2017legmax.xls'!AX218","v":""},2503570,2503570,{"$f":"IF(Weightings!G218>0,Weightings!G218,'Preliminary SO66'!AB215)","v":2646324},2503570,2503570,2820294,{"$f":"'2017legmax.xls'!BM218","v":0.3},846088,846088,846088,null,2127718,0,0,0,0,0,0,0,0,0,8511,0,0,2119207,{"$f":"'2017legmax.xls'!F218","v":317},{"$f":"'2017legmax.xls'!I218","v":326.5},{"$f":"'2017legmax.xls'!K218","v":324.10000000000002},326.5,{"$f":"'2017legmax.xls'!O218","v":0},326.5,{"$f":"IF(ISNA(VLOOKUP($CO221,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T215,VLOOKUP($CO221,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO221,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U215,VLOOKUP($CO221,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH218","v":0},0,0,{"$f":"'2017legmax.xls'!CJ218","v":0},0,{"$f":"'2017legmax.xls'!CI218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0429"]
[430,"Brown","South Brown County ",3978647,0,0,0,37453,549,0,0,{"$f":"Weightings!K219","v":0},-3853,-3853,4012247,0,693143,334069,334069,null,5039459,0,0,62564,0,0,13330,14761,22,{"$f":"'2017legmax.xls'!AW219","v":"A"},{"$f":"'2017legmax.xls'!AX219","v":""},5130114,5130114,{"$f":"IF(Weightings!G219>0,Weightings!G219,'Preliminary SO66'!AB216)","v":5377045},5130114,5130114,5603263,{"$f":"'2017legmax.xls'!BM219","v":0.3},1680979,1680979,1680979,null,3994626,0,0,0,0,0,0,0,0,0,15979,0,0,3978647,{"$f":"'2017legmax.xls'!F219","v":545.5},{"$f":"'2017legmax.xls'!I219","v":548},{"$f":"'2017legmax.xls'!K219","v":549},549,{"$f":"'2017legmax.xls'!O219","v":0},549,{"$f":"IF(ISNA(VLOOKUP($CO222,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T216,VLOOKUP($CO222,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO222,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U216,VLOOKUP($CO222,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH219","v":0},0,0,{"$f":"'2017legmax.xls'!CJ219","v":0},0,{"$f":"'2017legmax.xls'!CI219","v":0},0,0,0,0,0,0,0,0,0,62564,100017,0,0,0,null,null,null,"D0430"]
[431,"Barton","Hoisington ",4391104,0,0,0,0,714.6,0,0,{"$f":"Weightings!K220","v":0},0,0,4391104,0,695742,307059,307059,null,5393905,0,4938,0,0,0,0,1436,{"$f":"'2017legmax.xls'!AV220","v":9},{"$f":"'2017legmax.xls'!AW220","v":"A"},{"$f":"'2017legmax.xls'!AX220","v":""},5400279,5400279,{"$f":"IF(Weightings!G220>0,Weightings!G220,'Preliminary SO66'!AB217)","v":5647395},5400279,5400279,5812563,{"$f":"'2017legmax.xls'!BM220","v":0.3},1743769,1743769,1743769,null,4408739,0,0,0,0,0,0,0,0,0,17635,0,0,4391104,{"$f":"'2017legmax.xls'!F220","v":680},{"$f":"'2017legmax.xls'!I220","v":692.4},{"$f":"'2017legmax.xls'!K220","v":702.6},702.6,{"$f":"'2017legmax.xls'!O220","v":12},714.6,{"$f":"IF(ISNA(VLOOKUP($CO223,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T217,VLOOKUP($CO223,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO223,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U217,VLOOKUP($CO223,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH220","v":0},0,0,{"$f":"'2017legmax.xls'!CJ220","v":0},0,{"$f":"'2017legmax.xls'!CI220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0431"]
[432,"Ellis","Victoria ",1871830,0,0,0,0,286.5,0,0,{"$f":"Weightings!K221","v":0},0,0,1871830,0,217011,133527,133527,null,2222368,0,8456,0,0,20,0,497,{"$f":"'2017legmax.xls'!AV221","v":9},{"$f":"'2017legmax.xls'!AW221","v":"A"},{"$f":"'2017legmax.xls'!AX221","v":""},2231321,2231341,{"$f":"IF(Weightings!G221>0,Weightings!G221,'Preliminary SO66'!AB218)","v":2328833},2231341,2231341,2465379,{"$f":"'2017legmax.xls'!BM221","v":0.3},739614,739614,739614,null,1879347,0,0,0,0,0,0,0,0,0,7517,0,0,1871830,{"$f":"'2017legmax.xls'!F221","v":281},{"$f":"'2017legmax.xls'!I221","v":286.5},{"$f":"'2017legmax.xls'!K221","v":275.5},286.5,{"$f":"'2017legmax.xls'!O221","v":0},286.5,{"$f":"IF(ISNA(VLOOKUP($CO224,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T218,VLOOKUP($CO224,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO224,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U218,VLOOKUP($CO224,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH221","v":0},0,0,{"$f":"'2017legmax.xls'!CJ221","v":0},0,{"$f":"'2017legmax.xls'!CI221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0432"]
[434,"Osage","Santa Fe Trail ",6088477,23245,38520,0,0,974.4,0,0,{"$f":"Weightings!K222","v":-3266},0,-3266,6146976,0,1394750,407048,407048,null,7948774,41293,0,0,0,0,67793,7300,{"$f":"'2017legmax.xls'!AV222","v":12},{"$f":"'2017legmax.xls'!AW222","v":"A"},{"$f":"'2017legmax.xls'!AX222","v":""},8065160,8065160,{"$f":"IF(Weightings!G222>0,Weightings!G222,'Preliminary SO66'!AB219)","v":8265434},8065160,8065160,8540568,{"$f":"'2017legmax.xls'!BM222","v":0.3},2562170,2562170,2562170,null,6120248,1.9,7319,0,0,0,0,0,0,0,24452,0,0,6088477,{"$f":"'2017legmax.xls'!F222","v":982.5},{"$f":"'2017legmax.xls'!I222","v":963.7},{"$f":"'2017legmax.xls'!K222","v":945.5},963.9,{"$f":"'2017legmax.xls'!O222","v":10.5},974.4,{"$f":"IF(ISNA(VLOOKUP($CO225,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T219,VLOOKUP($CO225,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO225,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U219,VLOOKUP($CO225,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.5},4250,15,13995,23245,{"$f":"'2017legmax.xls'!AH222","v":10},38520,0,{"$f":"'2017legmax.xls'!CJ222","v":0},0,{"$f":"'2017legmax.xls'!CI222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0434"]
[435,"Dickinson","Abilene ",7546776,90655,345910,0,1362,1524.3,0,0,{"$f":"Weightings!K223","v":0},0,0,7984703,0,1353709,693889,693889,null,10032301,0,0,114,0,0,0,15820,22,{"$f":"'2017legmax.xls'!AW223","v":"A"},{"$f":"'2017legmax.xls'!AX223","v":""},10048235,10048235,{"$f":"IF(Weightings!G223>0,Weightings!G223,'Preliminary SO66'!AB220)","v":10403117},10048235,10048235,10457049,{"$f":"'2017legmax.xls'!BM223","v":0.3},3137115,3137115,3137115,null,7664910,22.8,87826,0,0,0,0,0,0,0,30308,0,0,7546776,{"$f":"'2017legmax.xls'!F223","v":1549.2},{"$f":"'2017legmax.xls'!I223","v":1524.3},{"$f":"'2017legmax.xls'!K223","v":1487.8},1524.3,{"$f":"'2017legmax.xls'!O223","v":0},1524.3,{"$f":"IF(ISNA(VLOOKUP($CO226,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T220,VLOOKUP($CO226,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":16},80000,{"$f":"IF(ISNA(VLOOKUP($CO226,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U220,VLOOKUP($CO226,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.7},4590,6.5,6065,90655,{"$f":"'2017legmax.xls'!AH223","v":89.8},345910,0,{"$f":"'2017legmax.xls'!CJ223","v":0},0,{"$f":"'2017legmax.xls'!CI223","v":0},0,0,0,0,0,0,0,0,0,114,1476,0,0,0,null,null,null,"D0435"]
[436,"Montgomery","Caney Valley ",4797460,36866,0,0,0,746,0,1,{"$f":"Weightings!K224","v":-933},0,-933,4833392,0,455923,375906,375906,null,5665221,1,551,0,0,0,28026,275,{"$f":"'2017legmax.xls'!AV224","v":7},{"$f":"'2017legmax.xls'!AW224","v":"A"},{"$f":"'2017legmax.xls'!AX224","v":""},5694074,5694074,{"$f":"IF(Weightings!G224>0,Weightings!G224,'Preliminary SO66'!AB221)","v":5852366},5694074,5694074,6151553,{"$f":"'2017legmax.xls'!BM224","v":0.3},1845466,1845466,1845466,null,4862951,12,46224,0,0,0,0,0,0,0,19267,0,0,4797460,{"$f":"'2017legmax.xls'!F224","v":721.5},{"$f":"'2017legmax.xls'!I224","v":735.5},{"$f":"'2017legmax.xls'!K224","v":713.4},735.5,{"$f":"'2017legmax.xls'!O224","v":10.5},746,{"$f":"IF(ISNA(VLOOKUP($CO227,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T221,VLOOKUP($CO227,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":7},35000,{"$f":"IF(ISNA(VLOOKUP($CO227,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U221,VLOOKUP($CO227,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,2,1866,36866,{"$f":"'2017legmax.xls'!AH224","v":0},0,0,{"$f":"'2017legmax.xls'!CJ224","v":0},0,{"$f":"'2017legmax.xls'!CI224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0436"]
[437,"Shawnee","Auburn Washburn ",28236724,16998,0,0,0,6032.4,0,394,{"$f":"Weightings!K225","v":-1166},0,-1166,28252162,0,5679728,2991765,2991765,null,36923655,215,0,0,0,525000,1673,75383,{"$f":"'2017legmax.xls'!AV225","v":10},{"$f":"'2017legmax.xls'!AW225","v":"A"},{"$f":"'2017legmax.xls'!AX225","v":""},37000926,37525926,{"$f":"IF(Weightings!G225>0,Weightings!G225,'Preliminary SO66'!AB222)","v":39182439},37525926,37525926,38715787,{"$f":"'2017legmax.xls'!BM225","v":0.3},11614736,11614736,11614736,null,28404053,14,53928,0,0,0,0,0,0,0,113401,0,0,28236724,{"$f":"'2017legmax.xls'!F225","v":5874.8},{"$f":"'2017legmax.xls'!I225","v":5976.2},{"$f":"'2017legmax.xls'!K225","v":6002.4},6002.4,{"$f":"'2017legmax.xls'!O225","v":30},6032.4,{"$f":"IF(ISNA(VLOOKUP($CO228,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T222,VLOOKUP($CO228,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO228,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U222,VLOOKUP($CO228,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,7.5,6998,16998,{"$f":"'2017legmax.xls'!AH225","v":0},0,0,{"$f":"'2017legmax.xls'!CJ225","v":2.2100000000000002E-2},817720,{"$f":"'2017legmax.xls'!CI225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0437"]
[438,"Pratt","Skyline Schools ",2585097,0,0,0,0,397.5,0,101,{"$f":"Weightings!K226","v":0},0,0,2584996,0,496879,176643,176643,null,3258518,0,2483,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV226","v":12},{"$f":"'2017legmax.xls'!AW226","v":"A"},{"$f":"'2017legmax.xls'!AX226","v":""},3261001,3261001,{"$f":"IF(Weightings!G226>0,Weightings!G226,'Preliminary SO66'!AB223)","v":3366013},3261001,3261001,3484935,{"$f":"'2017legmax.xls'!BM226","v":0.31},1080330,1080330,1080330,null,2652103,14.7,56624,0,0,0,0,0,0,0,10382,0,0,2585097,{"$f":"'2017legmax.xls'!F226","v":392},{"$f":"'2017legmax.xls'!I226","v":394.5},{"$f":"'2017legmax.xls'!K226","v":397.5},397.5,{"$f":"'2017legmax.xls'!O226","v":0},397.5,{"$f":"IF(ISNA(VLOOKUP($CO229,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T223,VLOOKUP($CO229,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO229,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U223,VLOOKUP($CO229,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH226","v":0},0,0,{"$f":"'2017legmax.xls'!CJ226","v":0},0,{"$f":"'2017legmax.xls'!CI226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0438"]
[439,"Harvey","Sedgwick Public Schools ",3073890,0,0,0,0,467.8,0,6,{"$f":"Weightings!K227","v":0},0,0,3073884,0,436907,241367,241367,null,3752158,119,0,0,0,0,6,31723,{"$f":"'2017legmax.xls'!AV227","v":12},{"$f":"'2017legmax.xls'!AW227","v":"A"},{"$f":"'2017legmax.xls'!AX227","v":""},3784006,3784006,{"$f":"IF(Weightings!G227>0,Weightings!G227,'Preliminary SO66'!AB224)","v":3962365},3784006,3784006,4064408,{"$f":"'2017legmax.xls'!BM227","v":0.3},1219322,1196000,1196000,null,3086235,0,0,0,0,0,0,0,0,0,12345,0,0,3073890,{"$f":"'2017legmax.xls'!F227","v":483.9},{"$f":"'2017legmax.xls'!I227","v":459},{"$f":"'2017legmax.xls'!K227","v":460.5},467.8,{"$f":"'2017legmax.xls'!O227","v":0},467.8,{"$f":"IF(ISNA(VLOOKUP($CO230,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T224,VLOOKUP($CO230,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO230,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U224,VLOOKUP($CO230,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH227","v":0},0,0,{"$f":"'2017legmax.xls'!CJ227","v":0},0,{"$f":"'2017legmax.xls'!CI227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0439"]
[440,"Harvey","Halstead ",4803321,0,0,0,0,742.6,0,0,{"$f":"Weightings!K228","v":0},0,0,4803321,0,619892,356310,356310,null,5779523,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV228","v":13},{"$f":"'2017legmax.xls'!AW228","v":"A"},{"$f":"'2017legmax.xls'!AX228","v":""},5779523,5779523,{"$f":"IF(Weightings!G228>0,Weightings!G228,'Preliminary SO66'!AB225)","v":5989924},5779523,5779523,6279215,{"$f":"'2017legmax.xls'!BM228","v":0.3},1883765,1883765,1883765,null,4822611,0,0,0,0,0,0,0,0,0,19290,0,0,4803321,{"$f":"'2017legmax.xls'!F228","v":753.4},{"$f":"'2017legmax.xls'!I228","v":719.5},{"$f":"'2017legmax.xls'!K228","v":725},732.6,{"$f":"'2017legmax.xls'!O228","v":10},742.6,{"$f":"IF(ISNA(VLOOKUP($CO231,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T225,VLOOKUP($CO231,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO231,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U225,VLOOKUP($CO231,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH228","v":0},0,0,{"$f":"'2017legmax.xls'!CJ228","v":0},0,{"$f":"'2017legmax.xls'!CI228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0440"]
[443,"Ford","Dodge City ",41433296,49142,0,0,0,6580.1,0,12777,{"$f":"Weightings!K229","v":-1400},0,-1400,41468261,0,5094440,3659242,3659242,null,50221943,431,5672,0,0,0,121762,48853,{"$f":"'2017legmax.xls'!AV229","v":12},{"$f":"'2017legmax.xls'!AW229","v":"A"},{"$f":"'2017legmax.xls'!AX229","v":""},50398661,50398661,{"$f":"IF(Weightings!G229>0,Weightings!G229,'Preliminary SO66'!AB226)","v":53220236},50398661,50398661,53360336,{"$f":"'2017legmax.xls'!BM229","v":0.3},16008101,16008101,16008101,null,41602006,0.6,2311,0,0,0,0,0,0,0,166399,0,0,41433296,{"$f":"'2017legmax.xls'!F229","v":6326.5},{"$f":"'2017legmax.xls'!I229","v":6412.6},{"$f":"'2017legmax.xls'!K229","v":6505.6},6505.6,{"$f":"'2017legmax.xls'!O229","v":74.5},6580.1,{"$f":"IF(ISNA(VLOOKUP($CO232,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T226,VLOOKUP($CO232,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":3},15000,{"$f":"IF(ISNA(VLOOKUP($CO232,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U226,VLOOKUP($CO232,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.6},1020,35.5,33122,49142,{"$f":"'2017legmax.xls'!AH229","v":0},0,0,{"$f":"'2017legmax.xls'!CJ229","v":0},0,{"$f":"'2017legmax.xls'!CI229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0443"]
[444,"Rice","Little River ",2222739,0,0,0,0,314.39999999999998,0,0,{"$f":"Weightings!K230","v":0},0,0,2222739,0,366798,152142,152142,null,2741679,27,1665,0,0,0,0,3004,{"$f":"'2017legmax.xls'!AV230","v":2},{"$f":"'2017legmax.xls'!AW230","v":"A"},{"$f":"'2017legmax.xls'!AX230","v":""},2746375,2746375,{"$f":"IF(Weightings!G230>0,Weightings!G230,'Preliminary SO66'!AB227)","v":2892037},2746375,2746375,3037385,{"$f":"'2017legmax.xls'!BM230","v":0.3},911216,911216,911216,null,2235903,1.1000000000000001,4237,0,0,0,0,0,0,0,8927,0,0,2222739,{"$f":"'2017legmax.xls'!F230","v":319.3},{"$f":"'2017legmax.xls'!I230","v":309.39999999999998},{"$f":"'2017legmax.xls'!K230","v":295.5},309.39999999999998,{"$f":"'2017legmax.xls'!O230","v":5},314.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CO233,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T227,VLOOKUP($CO233,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO233,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U227,VLOOKUP($CO233,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH230","v":0},0,0,{"$f":"'2017legmax.xls'!CJ230","v":0},0,{"$f":"'2017legmax.xls'!CI230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0444"]
[445,"Montgomery","Coffeyville ",9913422,64325,0,0,0,1658.3,0,0,{"$f":"Weightings!K231","v":0},0,0,9977747,0,1298592,765213,765213,null,12041552,5222,319,0,0,0,169636,23037,{"$f":"'2017legmax.xls'!AV231","v":9},{"$f":"'2017legmax.xls'!AW231","v":"A"},{"$f":"'2017legmax.xls'!AX231","v":""},12239766,12239766,{"$f":"IF(Weightings!G231>0,Weightings!G231,'Preliminary SO66'!AB228)","v":12441979},12239766,12239766,13154845,{"$f":"'2017legmax.xls'!BM231","v":0.3},3946454,3946454,3946454,null,9963250,2.6,10015,0,0,0,0,0,0,0,39813,0,0,9913422,{"$f":"'2017legmax.xls'!F231","v":1629.5},{"$f":"'2017legmax.xls'!I231","v":1625.6},{"$f":"'2017legmax.xls'!K231","v":1630.3},1630.3,{"$f":"'2017legmax.xls'!O231","v":28},1658.3,{"$f":"IF(ISNA(VLOOKUP($CO234,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T228,VLOOKUP($CO234,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO234,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U228,VLOOKUP($CO234,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},5270,36.5,34055,64325,{"$f":"'2017legmax.xls'!AH231","v":0},0,0,{"$f":"'2017legmax.xls'!CJ231","v":0},0,{"$f":"'2017legmax.xls'!CI231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0445"]
[446,"Montgomery","Independence ",10453545,0,0,0,0,1930,0,0,{"$f":"Weightings!K232","v":0},-21898,-21898,10431647,0,1415312,911407,911407,null,12758366,0,1168,22837,0,0,0,5276,22,{"$f":"'2017legmax.xls'!AW232","v":"A"},{"$f":"'2017legmax.xls'!AX232","v":""},12787647,12787647,{"$f":"IF(Weightings!G232>0,Weightings!G232,'Preliminary SO66'!AB229)","v":13259627},12787647,12787647,13695489,{"$f":"'2017legmax.xls'!BM232","v":0.3},4108647,4108647,4108647,null,10495527,0,0,0,0,0,0,0,0,0,41982,0,0,10453545,{"$f":"'2017legmax.xls'!F232","v":1924.8},{"$f":"'2017legmax.xls'!I232","v":1916},{"$f":"'2017legmax.xls'!K232","v":1895.8},1916,{"$f":"'2017legmax.xls'!O232","v":14},1930,{"$f":"IF(ISNA(VLOOKUP($CO235,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T229,VLOOKUP($CO235,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO235,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U229,VLOOKUP($CO235,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH232","v":0},0,0,{"$f":"'2017legmax.xls'!CJ232","v":0},0,{"$f":"'2017legmax.xls'!CI232","v":0},0,0,0,0,0,0,0,0,0,22837,22490,0,0,0,null,null,null,"D0446"]
[447,"Montgomery","Cherryvale ",5209266,197360,0,0,0,789.2,0,0,{"$f":"Weightings!K233","v":0},0,0,5406626,0,533157,428425,428425,null,6368208,50000,530,0,0,0,0,12460,{"$f":"'2017legmax.xls'!AV233","v":12},{"$f":"'2017legmax.xls'!AW233","v":"A"},{"$f":"'2017legmax.xls'!AX233","v":""},6431198,6431198,{"$f":"IF(Weightings!G233>0,Weightings!G233,'Preliminary SO66'!AB230)","v":6759810},6431198,6431198,6712803,{"$f":"'2017legmax.xls'!BM233","v":0.3},2013841,2013841,2013841,null,5604987,97.3,374800,0,0,0,0,0,0,0,20921,0,0,5209266,{"$f":"'2017legmax.xls'!F233","v":793},{"$f":"'2017legmax.xls'!I233","v":770.7},{"$f":"'2017legmax.xls'!K233","v":779.9},781.2,{"$f":"'2017legmax.xls'!O233","v":8},789.2,{"$f":"IF(ISNA(VLOOKUP($CO236,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T230,VLOOKUP($CO236,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":24},120000,{"$f":"IF(ISNA(VLOOKUP($CO236,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U230,VLOOKUP($CO236,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.6},2720,80,74640,197360,{"$f":"'2017legmax.xls'!AH233","v":0},0,0,{"$f":"'2017legmax.xls'!CJ233","v":0},0,{"$f":"'2017legmax.xls'!CI233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0447"]
[448,"McPherson","Inman ",2637208,0,0,0,0,417.1,0,0,{"$f":"Weightings!K234","v":0},0,0,2637208,0,484017,211217,211217,null,3332442,0,0,0,0,0,0,2329,{"$f":"'2017legmax.xls'!AV234","v":17},{"$f":"'2017legmax.xls'!AW234","v":"A"},{"$f":"'2017legmax.xls'!AX234","v":""},3334771,3334771,{"$f":"IF(Weightings!G234>0,Weightings!G234,'Preliminary SO66'!AB231)","v":3477670},3334771,3334771,3626789,{"$f":"'2017legmax.xls'!BM234","v":0.33},1196840,1196840,1196840,null,2713546,0,0,0,0,0,0,0,0,0,10854,17,65484,2637208,{"$f":"'2017legmax.xls'!F234","v":412.3},{"$f":"'2017legmax.xls'!I234","v":410.1},{"$f":"'2017legmax.xls'!K234","v":401.9},410.1,{"$f":"'2017legmax.xls'!O234","v":7},417.1,{"$f":"IF(ISNA(VLOOKUP($CO237,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T231,VLOOKUP($CO237,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO237,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U231,VLOOKUP($CO237,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH234","v":0},0,0,{"$f":"'2017legmax.xls'!CJ234","v":0},0,{"$f":"'2017legmax.xls'!CI234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0448"]
[449,"Leavenworth","Easton ",4060509,0,0,0,0,603.6,0,60,{"$f":"Weightings!K235","v":0},0,0,4060449,0,864046,317328,317328,null,5241823,0,194,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV235","v":12},{"$f":"'2017legmax.xls'!AW235","v":"A"},{"$f":"'2017legmax.xls'!AX235","v":""},5242017,5242017,{"$f":"IF(Weightings!G235>0,Weightings!G235,'Preliminary SO66'!AB232)","v":5418650},5242017,5242017,5624265,{"$f":"'2017legmax.xls'!BM235","v":0.3},1687280,1687280,1687280,null,4185492,0,0,0,0,0,0,0,0,0,16742,28.1,108241,4060509,{"$f":"'2017legmax.xls'!F235","v":620.1},{"$f":"'2017legmax.xls'!I235","v":599.5},{"$f":"'2017legmax.xls'!K235","v":591.29999999999995},603.6,{"$f":"'2017legmax.xls'!O235","v":0},603.6,{"$f":"IF(ISNA(VLOOKUP($CO238,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T232,VLOOKUP($CO238,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO238,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U232,VLOOKUP($CO238,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH235","v":0},0,0,{"$f":"'2017legmax.xls'!CJ235","v":0},0,{"$f":"'2017legmax.xls'!CI235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0449"]
[450,"Shawnee","Shawnee Heights ",17230652,25861,0,{"$f":"BX239+CB239+CF239","v":0},0,3433,0,0,{"$f":"Weightings!K236","v":0},0,0,17256513,0,3024404,1750212,1750212,null,22031129,0,0,0,0,900000,54193,66772,22,{"$f":"'2017legmax.xls'!AW236","v":"A"},{"$f":"'2017legmax.xls'!AX236","v":""},22152094,23052094,{"$f":"IF(Weightings!G236>0,Weightings!G236,'Preliminary SO66'!AB233)","v":23762701},23052094,23052094,23225884,{"$f":"'2017legmax.xls'!BM236","v":0.3},6967765,6967765,6967765,null,17393642,12.2,46994,0,0,0,0,0,0,0,69387,12.1,46609,17230652,{"$f":"'2017legmax.xls'!F236","v":3488.5},{"$f":"'2017legmax.xls'!I236","v":3427},{"$f":"'2017legmax.xls'!K236","v":3383.4},3433,{"$f":"'2017legmax.xls'!O236","v":0},3433,{"$f":"IF(ISNA(VLOOKUP($CO239,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T233,VLOOKUP($CO239,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO239,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U233,VLOOKUP($CO239,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,17,15861,25861,{"$f":"'2017legmax.xls'!AH236","v":0},0,0,{"$f":"'2017legmax.xls'!CJ236","v":0},0,{"$f":"'2017legmax.xls'!CI236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0450"]
[452,"Stanton","Stanton County ",3106115,0,0,0,0,431.7,0,0,{"$f":"Weightings!K237","v":0},0,0,3106115,0,246970,243552,243552,null,3596637,0,21099,0,0,203919,0,6443,{"$f":"'2017legmax.xls'!AV237","v":12},{"$f":"'2017legmax.xls'!AW237","v":"A"},{"$f":"'2017legmax.xls'!AX237","v":""},3624179,3828098,{"$f":"IF(Weightings!G237>0,Weightings!G237,'Preliminary SO66'!AB234)","v":3760952},3760952,3760952,4042875,{"$f":"'2017legmax.xls'!BM237","v":0.3},1212863,1212863,1212863,null,3118589,0,0,0,0,0,0,0,0,0,12474,0,0,3106115,{"$f":"'2017legmax.xls'!F237","v":415.6},{"$f":"'2017legmax.xls'!I237","v":430.2},{"$f":"'2017legmax.xls'!K237","v":420.5},430.2,{"$f":"'2017legmax.xls'!O237","v":1.5},431.7,{"$f":"IF(ISNA(VLOOKUP($CO240,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T234,VLOOKUP($CO240,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO240,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U234,VLOOKUP($CO240,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH237","v":0},0,0,{"$f":"'2017legmax.xls'!CJ237","v":0},0,{"$f":"'2017legmax.xls'!CI237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0452"]
[453,"Leavenworth","Leavenworth ",19094464,311800,0,0,0,3572.8,0,19813,{"$f":"Weightings!K238","v":0},-26053,-26053,19360398,0,3294698,1928477,1928477,null,24583573,2845,0,75612,0,0,0,0,22,{"$f":"'2017legmax.xls'!AW238","v":"A"},{"$f":"'2017legmax.xls'!AX238","v":""},24662030,24662030,{"$f":"IF(Weightings!G238>0,Weightings!G238,'Preliminary SO66'!AB235)","v":26696711},24662030,24662030,26313916,{"$f":"'2017legmax.xls'!BM238","v":0.3},7894175,7894175,7894175,null,19503962,86.4,332813,0,0,0,0,0,0,0,76685,0,0,19094464,{"$f":"'2017legmax.xls'!F238","v":3507.7},{"$f":"'2017legmax.xls'!I238","v":3463.3},{"$f":"'2017legmax.xls'!K238","v":3523.3},3523.3,{"$f":"'2017legmax.xls'!O238","v":49.5},3572.8,{"$f":"IF(ISNA(VLOOKUP($CO241,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T235,VLOOKUP($CO241,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":61},305000,{"$f":"IF(ISNA(VLOOKUP($CO241,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U235,VLOOKUP($CO241,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4},6800,0,0,311800,{"$f":"'2017legmax.xls'!AH238","v":0},0,0,{"$f":"'2017legmax.xls'!CJ238","v":0},0,{"$f":"'2017legmax.xls'!CI238","v":0},0,0,0,0,0,0,0,0,0,75612,72108,0,0,0,null,null,null,"D0453"]
[454,"Osage","Burlingame Public School ",2074097,0,0,0,0,294,0,0,{"$f":"Weightings!K239","v":0},0,0,2074097,0,365154,136571,136571,null,2575822,0,0,0,0,0,0,1116,{"$f":"'2017legmax.xls'!AV239","v":12},{"$f":"'2017legmax.xls'!AW239","v":"A"},{"$f":"'2017legmax.xls'!AX239","v":""},2576938,2576938,{"$f":"IF(Weightings!G239>0,Weightings!G239,'Preliminary SO66'!AB236)","v":2702607},{"$f":"MIN(AG242,AH242)","v":2576938},2576938,2813829,{"$f":"'2017legmax.xls'!BM239","v":0.3},844149,844149,844149,null,2082427,0,0,0,0,0,0,0,0,0,8330,0,0,2074097,{"$f":"'2017legmax.xls'!F239","v":298.10000000000002},{"$f":"'2017legmax.xls'!I239","v":292},{"$f":"'2017legmax.xls'!K239","v":284.39999999999998},292,{"$f":"'2017legmax.xls'!O239","v":2},294,{"$f":"IF(ISNA(VLOOKUP($CO242,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T236,VLOOKUP($CO242,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO242,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U236,VLOOKUP($CO242,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH239","v":0},0,0,{"$f":"'2017legmax.xls'!CJ239","v":0},0,{"$f":"'2017legmax.xls'!CI239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0454"]
[456,"Osage","Marais Des Cygnes Valley ",2121031,933,0,0,0,233.5,0,0,{"$f":"Weightings!K240","v":-3732},0,-3732,2118232,0,286976,139733,139733,null,2544941,0,0,0,0,0,0,6860,{"$f":"'2017legmax.xls'!AV240","v":14},{"$f":"'2017legmax.xls'!AW240","v":"A"},{"$f":"'2017legmax.xls'!AX240","v":""},2551801,2551801,{"$f":"IF(Weightings!G240>0,Weightings!G240,'Preliminary SO66'!AB237)","v":2719928},2551801,2551801,2824867,{"$f":"'2017legmax.xls'!BM240","v":0.3},847460,670000,670000,null,2129549,0,0,0,0,0,0,0,0,0,8518,0,0,2121031,{"$f":"'2017legmax.xls'!F240","v":254.5},{"$f":"'2017legmax.xls'!I240","v":233.5},{"$f":"'2017legmax.xls'!K240","v":211.5},233.5,{"$f":"'2017legmax.xls'!O240","v":0},233.5,{"$f":"IF(ISNA(VLOOKUP($CO243,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T237,VLOOKUP($CO243,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO243,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U237,VLOOKUP($CO243,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,1,933,933,{"$f":"'2017legmax.xls'!AH240","v":0},0,0,{"$f":"'2017legmax.xls'!CJ240","v":0},0,{"$f":"'2017legmax.xls'!CI240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0456"]
[457,"Finney","Garden City ",42501374,268785,0,0,0,7235.5,0,44500,{"$f":"Weightings!K241","v":-1400},0,-1400,42724259,0,4782314,4006082,4006082,null,51512655,0,40733,0,0,0,152113,0,{"$f":"'2017legmax.xls'!AV241","v":12},{"$f":"'2017legmax.xls'!AW241","v":"A"},{"$f":"'2017legmax.xls'!AX241","v":""},51705501,51705501,{"$f":"IF(Weightings!G241>0,Weightings!G241,'Preliminary SO66'!AB238)","v":53410927},51705501,51705501,55589200,{"$f":"'2017legmax.xls'!BM241","v":0.3},16676760,16676760,16676760,null,42923598,65.3,251536,0,0,0,0,0,0,0,170688,0,0,42501374,{"$f":"'2017legmax.xls'!F241","v":7055.2},{"$f":"'2017legmax.xls'!I241","v":7139.5},{"$f":"'2017legmax.xls'!K241","v":7088.5},7139.5,{"$f":"'2017legmax.xls'!O241","v":96},7235.5,{"$f":"IF(ISNA(VLOOKUP($CO244,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T238,VLOOKUP($CO244,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":44},220000,{"$f":"IF(ISNA(VLOOKUP($CO244,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U238,VLOOKUP($CO244,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4},6800,45,41985,268785,{"$f":"'2017legmax.xls'!AH241","v":0},0,0,{"$f":"'2017legmax.xls'!CJ241","v":0},0,{"$f":"'2017legmax.xls'!CI241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0457"]
[458,"Leavenworth","Basehor-Linwood ",9661299,821860,13482,0,0,2253.1,0,0,{"$f":"Weightings!K242","v":-10730},0,-10730,10485911,0,1874017,1064187,1064187,null,13424115,6,1,0,0,9722,0,0,{"$f":"'2017legmax.xls'!AV242","v":12},{"$f":"'2017legmax.xls'!AW242","v":"A"},{"$f":"'2017legmax.xls'!AX242","v":""},13424122,13433844,{"$f":"IF(Weightings!G242>0,Weightings!G242,'Preliminary SO66'!AB239)","v":14865900},13433844,13433844,12941896,{"$f":"'2017legmax.xls'!BM242","v":0.3},3882569,3882569,3882569,null,10664640,250.4,964541,0,0,0,0,0,0,0,38800,0,0,9661299,{"$f":"'2017legmax.xls'!F242","v":2081.5},{"$f":"'2017legmax.xls'!I242","v":2160.9},{"$f":"'2017legmax.xls'!K242","v":2253.1},2253.1,{"$f":"'2017legmax.xls'!O242","v":0},2253.1,{"$f":"IF(ISNA(VLOOKUP($CO245,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T239,VLOOKUP($CO245,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":155},775000,{"$f":"IF(ISNA(VLOOKUP($CO245,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U239,VLOOKUP($CO245,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":11.1},18870,30,27990,821860,{"$f":"'2017legmax.xls'!AH242","v":3.5},13482,0,{"$f":"'2017legmax.xls'!CJ242","v":2.5600000000000001E-2},343658,{"$f":"'2017legmax.xls'!CI242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0458"]
[459,"Ford","Bucklin ",1766986,0,0,0,0,222.6,0,0,{"$f":"Weightings!K243","v":0},0,0,1766986,0,162322,120564,120564,null,2049872,0,15310,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV243","v":11},{"$f":"'2017legmax.xls'!AW243","v":"A"},{"$f":"'2017legmax.xls'!AX243","v":""},2065182,2065182,{"$f":"IF(Weightings!G243>0,Weightings!G243,'Preliminary SO66'!AB240)","v":2193567},2065182,2065182,2320799,{"$f":"'2017legmax.xls'!BM243","v":0.3},696240,657500,657500,null,1774082,0,0,0,0,0,0,0,0,0,7096,0,0,1766986,{"$f":"'2017legmax.xls'!F243","v":220.1},{"$f":"'2017legmax.xls'!I243","v":216.8},{"$f":"'2017legmax.xls'!K243","v":217.4},218.1,{"$f":"'2017legmax.xls'!O243","v":4.5},222.6,{"$f":"IF(ISNA(VLOOKUP($CO246,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T240,VLOOKUP($CO246,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO246,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U240,VLOOKUP($CO246,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH243","v":0},0,0,{"$f":"'2017legmax.xls'!CJ243","v":0},0,{"$f":"'2017legmax.xls'!CI243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0459"]
[460,"Harvey","Hesston ",4499047,0,0,0,0,780.4,0,51,{"$f":"Weightings!K244","v":0},0,0,4498996,0,608646,351242,351242,null,5458884,17,0,0,0,0,0,2898,{"$f":"'2017legmax.xls'!AV244","v":12},{"$f":"'2017legmax.xls'!AW244","v":"A"},{"$f":"'2017legmax.xls'!AX244","v":""},5461799,5461799,{"$f":"IF(Weightings!G244>0,Weightings!G244,'Preliminary SO66'!AB241)","v":5666578},5461799,5461799,5921544,{"$f":"'2017legmax.xls'!BM244","v":0.33},1954110,1954110,1954110,null,4517115,0,0,0,0,0,0,0,0,0,18068,0,0,4499047,{"$f":"'2017legmax.xls'!F244","v":798},{"$f":"'2017legmax.xls'!I244","v":774.1},{"$f":"'2017legmax.xls'!K244","v":769.2},780.4,{"$f":"'2017legmax.xls'!O244","v":0},780.4,{"$f":"IF(ISNA(VLOOKUP($CO247,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T241,VLOOKUP($CO247,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO247,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U241,VLOOKUP($CO247,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH244","v":0},0,0,{"$f":"'2017legmax.xls'!CJ244","v":0},0,{"$f":"'2017legmax.xls'!CI244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0460"]
[461,"Wilson","Neodesha ",4390979,0,52387,0,0,699,0,9,{"$f":"Weightings!K245","v":0},0,0,4443357,0,546783,349480,349480,null,5339620,360,129,0,0,0,9929,6051,{"$f":"'2017legmax.xls'!AV245","v":11},{"$f":"'2017legmax.xls'!AW245","v":"A"},{"$f":"'2017legmax.xls'!AX245","v":""},5356089,5356089,{"$f":"IF(Weightings!G245>0,Weightings!G245,'Preliminary SO66'!AB242)","v":5533646},5356089,5356089,5732792,{"$f":"'2017legmax.xls'!BM245","v":0.33},1891821,1891821,1891821,null,4408613,0,0,0,0,0,0,0,0,0,17634,0,0,4390979,{"$f":"'2017legmax.xls'!F245","v":670},{"$f":"'2017legmax.xls'!I245","v":691},{"$f":"'2017legmax.xls'!K245","v":661},691,{"$f":"'2017legmax.xls'!O245","v":8},699,{"$f":"IF(ISNA(VLOOKUP($CO248,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T242,VLOOKUP($CO248,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO248,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U242,VLOOKUP($CO248,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH245","v":13.6},52387,0,{"$f":"'2017legmax.xls'!CJ245","v":0},0,{"$f":"'2017legmax.xls'!CI245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0461"]
[462,"Cowley","Central ",2315495,0,0,0,0,304.2,0,0,{"$f":"Weightings!K246","v":0},0,0,2315495,0,282811,171149,171149,null,2769455,0,1007,0,0,0,0,9263,{"$f":"'2017legmax.xls'!AV246","v":12},{"$f":"'2017legmax.xls'!AW246","v":"A"},{"$f":"'2017legmax.xls'!AX246","v":""},2779725,2779725,{"$f":"IF(Weightings!G246>0,Weightings!G246,'Preliminary SO66'!AB243)","v":2910135},2779725,2779725,3024258,{"$f":"'2017legmax.xls'!BM246","v":0.3},907277,907277,907277,null,2324794,0,0,0,0,0,0,0,0,0,9299,0,0,2315495,{"$f":"'2017legmax.xls'!F246","v":310.39999999999998},{"$f":"'2017legmax.xls'!I246","v":284.2},{"$f":"'2017legmax.xls'!K246","v":304.2},304.2,{"$f":"'2017legmax.xls'!O246","v":0},304.2,{"$f":"IF(ISNA(VLOOKUP($CO249,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T243,VLOOKUP($CO249,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO249,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U243,VLOOKUP($CO249,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH246","v":0},0,0,{"$f":"'2017legmax.xls'!CJ246","v":0},0,{"$f":"'2017legmax.xls'!CI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0462"]
[463,"Cowley","Udall ",2323214,0,0,0,0,331.2,0,0,{"$f":"Weightings!K247","v":0},0,0,2323214,0,316407,172399,172399,null,2812020,0,245,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV247","v":12},{"$f":"'2017legmax.xls'!AW247","v":"A"},{"$f":"'2017legmax.xls'!AX247","v":""},2812265,2812265,{"$f":"IF(Weightings!G247>0,Weightings!G247,'Preliminary SO66'!AB244)","v":2986274},2812265,2812265,3093431,{"$f":"'2017legmax.xls'!BM247","v":0.3},928029,928029,928029,null,2332544,0,0,0,0,0,0,0,0,0,9330,0,0,2323214,{"$f":"'2017legmax.xls'!F247","v":331},{"$f":"'2017legmax.xls'!I247","v":331.2},{"$f":"'2017legmax.xls'!K247","v":299.2},331.2,{"$f":"'2017legmax.xls'!O247","v":0},331.2,{"$f":"IF(ISNA(VLOOKUP($CO250,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T244,VLOOKUP($CO250,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO250,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U244,VLOOKUP($CO250,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH247","v":0},0,0,{"$f":"'2017legmax.xls'!CJ247","v":0},0,{"$f":"'2017legmax.xls'!CI247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0463"]
[464,"Leavenworth","Tonganoxie ",9167274,0,761926,0,0,1897.6,0,1,{"$f":"Weightings!K248","v":0},0,0,9929199,0,1616400,869126,869126,null,12414725,0,2,0,0,0,31,31953,{"$f":"'2017legmax.xls'!AV248","v":12},{"$f":"'2017legmax.xls'!AW248","v":"A"},{"$f":"'2017legmax.xls'!AX248","v":""},12446711,12446711,{"$f":"IF(Weightings!G248>0,Weightings!G248,'Preliminary SO66'!AB245)","v":12940920},12446711,12446711,12282025,{"$f":"'2017legmax.xls'!BM248","v":0.3},3684608,3684608,3684608,null,9208327,1.1000000000000001,4237,0,0,0,0,0,0,0,36816,0,0,9167274,{"$f":"'2017legmax.xls'!F248","v":1906.5},{"$f":"'2017legmax.xls'!I248","v":1890.2},{"$f":"'2017legmax.xls'!K248","v":1896.2},1897.6,{"$f":"'2017legmax.xls'!O248","v":0},1897.6,{"$f":"IF(ISNA(VLOOKUP($CO251,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T245,VLOOKUP($CO251,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO251,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U245,VLOOKUP($CO251,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH248","v":197.8},761926,0,{"$f":"'2017legmax.xls'!CJ248","v":3.0999999999999999E-3},38585,{"$f":"'2017legmax.xls'!CI248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0464"]
[465,"Cowley","Winfield ",11748597,0,0,0,0,2153.1999999999998,0,0,{"$f":"Weightings!K249","v":0},0,0,11748597,0,2260621,1523953,1523953,null,15533171,0,6353,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV249","v":13},{"$f":"'2017legmax.xls'!AW249","v":"A"},{"$f":"'2017legmax.xls'!AX249","v":""},15539524,15539524,{"$f":"IF(Weightings!G249>0,Weightings!G249,'Preliminary SO66'!AB246)","v":16383964},15539524,15539524,16070897,{"$f":"'2017legmax.xls'!BM249","v":0.3},4821269,4821269,4821269,null,11795780,0,0,0,0,0,0,0,0,0,47183,0,0,11748597,{"$f":"'2017legmax.xls'!F249","v":2177.9},{"$f":"'2017legmax.xls'!I249","v":2140.1999999999998},{"$f":"'2017legmax.xls'!K249","v":2091.1},2140.1999999999998,{"$f":"'2017legmax.xls'!O249","v":13},2153.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CO252,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T246,VLOOKUP($CO252,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO252,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U246,VLOOKUP($CO252,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH249","v":0},0,0,{"$f":"'2017legmax.xls'!CJ249","v":0},0,{"$f":"'2017legmax.xls'!CI249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0465"]
[466,"Scott","Scott County ",5368480,18410,0,0,0,948.5,0,893,{"$f":"Weightings!K250","v":0},0,0,5385997,0,493467,415063,415063,null,6294527,0,34367,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV250","v":9},{"$f":"'2017legmax.xls'!AW250","v":"A"},{"$f":"'2017legmax.xls'!AX250","v":""},6328894,6328894,{"$f":"IF(Weightings!G250>0,Weightings!G250,'Preliminary SO66'!AB247)","v":6820164},6328894,6328894,6988906,{"$f":"'2017legmax.xls'!BM250","v":0.3},2096672,2096672,2096672,null,5483258,24.2,93218,0,0,0,0,0,0,0,21560,0,0,5368480,{"$f":"'2017legmax.xls'!F250","v":874},{"$f":"'2017legmax.xls'!I250","v":909},{"$f":"'2017legmax.xls'!K250","v":935.5},935.5,{"$f":"'2017legmax.xls'!O250","v":13},948.5,{"$f":"IF(ISNA(VLOOKUP($CO253,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T247,VLOOKUP($CO253,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO253,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U247,VLOOKUP($CO253,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.4},4080,10,9330,18410,{"$f":"'2017legmax.xls'!AH250","v":0},0,0,{"$f":"'2017legmax.xls'!CJ250","v":0},0,{"$f":"'2017legmax.xls'!CI250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0466"]
[467,"Wichita","Leoti ",2979063,0,0,0,0,391,0,1,{"$f":"Weightings!K251","v":0},0,0,2979062,0,215952,232659,232659,null,3427673,0,7498,0,0,0,0,6925,{"$f":"'2017legmax.xls'!AV251","v":10},{"$f":"'2017legmax.xls'!AW251","v":"A"},{"$f":"'2017legmax.xls'!AX251","v":""},3442096,3442096,{"$f":"IF(Weightings!G251>0,Weightings!G251,'Preliminary SO66'!AB248)","v":3586331},3442096,3442096,3805801,{"$f":"'2017legmax.xls'!BM251","v":0.3},1141740,1141740,1141740,null,2991027,0,0,0,0,0,0,0,0,0,11964,0,0,2979063,{"$f":"'2017legmax.xls'!F251","v":398},{"$f":"'2017legmax.xls'!I251","v":382},{"$f":"'2017legmax.xls'!K251","v":372},384,{"$f":"'2017legmax.xls'!O251","v":7},391,{"$f":"IF(ISNA(VLOOKUP($CO254,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T248,VLOOKUP($CO254,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO254,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U248,VLOOKUP($CO254,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH251","v":0},0,0,{"$f":"'2017legmax.xls'!CJ251","v":0},0,{"$f":"'2017legmax.xls'!CI251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0467"]
[468,"Lane","Healy Public Schools ",669158,0,0,0,0,67.5,0,0,{"$f":"Weightings!K252","v":0},0,0,669158,0,106742,49984,49984,null,825884,5,8721,0,0,0,2960,2064,{"$f":"'2017legmax.xls'!AV252","v":12},{"$f":"'2017legmax.xls'!AW252","v":"A"},{"$f":"'2017legmax.xls'!AX252","v":""},839634,839634,{"$f":"IF(Weightings!G252>0,Weightings!G252,'Preliminary SO66'!AB249)","v":906199},839634,839634,929162,{"$f":"'2017legmax.xls'!BM252","v":0.33},306623,306623,306623,null,671845,0,0,0,0,0,0,0,0,0,2687,0,0,669158,{"$f":"'2017legmax.xls'!F252","v":67.8},{"$f":"'2017legmax.xls'!I252","v":67.5},{"$f":"'2017legmax.xls'!K252","v":64.5},67.5,{"$f":"'2017legmax.xls'!O252","v":0},67.5,{"$f":"IF(ISNA(VLOOKUP($CO255,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T249,VLOOKUP($CO255,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO255,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U249,VLOOKUP($CO255,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH252","v":0},0,0,{"$f":"'2017legmax.xls'!CJ252","v":0},0,{"$f":"'2017legmax.xls'!CI252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0468"]
[469,"Leavenworth","Lansing ",11480546,31591,875174,0,0,2569.6999999999998,0,4740,{"$f":"Weightings!K253","v":0},0,0,12382571,0,2822131,1393036,1393036,null,16597738,0,8,2259,0,0,0,0,{"$f":"'2017legmax.xls'!AV253","v":12},{"$f":"'2017legmax.xls'!AW253","v":"A"},{"$f":"'2017legmax.xls'!AX253","v":""},16600005,16600005,{"$f":"IF(Weightings!G253>0,Weightings!G253,'Preliminary SO66'!AB250)","v":17902133},16600005,16600005,16280440,{"$f":"'2017legmax.xls'!BM253","v":0.3},4884132,4884132,4884132,null,11526653,0,0,0,0,0,0,0,0,0,46107,0,0,11480546,{"$f":"'2017legmax.xls'!F253","v":2534.6},{"$f":"'2017legmax.xls'!I253","v":2541.5},{"$f":"'2017legmax.xls'!K253","v":2569.6999999999998},2569.6999999999998,{"$f":"'2017legmax.xls'!O253","v":0},2569.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CO256,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T250,VLOOKUP($CO256,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO256,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U250,VLOOKUP($CO256,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,28.5,26591,31591,{"$f":"'2017legmax.xls'!AH253","v":227.2},875174,0,{"$f":"'2017legmax.xls'!CJ253","v":1.5599999999999999E-2},258960,{"$f":"'2017legmax.xls'!CI253","v":0},0,0,0,0,0,0,0,0,0,2259,0,0,0,0,null,null,null,"D0469"]
[470,"Cowley","Arkansas City ",15974164,1700,0,0,0,2745.5,0,0,{"$f":"Weightings!K254","v":0},0,0,15975864,0,2605076,1321475,1321475,null,19902415,12334,3400,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV254","v":11},{"$f":"'2017legmax.xls'!AW254","v":"A"},{"$f":"'2017legmax.xls'!AX254","v":""},19918149,19918149,{"$f":"IF(Weightings!G254>0,Weightings!G254,'Preliminary SO66'!AB251)","v":20804279},19918149,19918149,21189692,{"$f":"'2017legmax.xls'!BM254","v":0.3},6356908,6335000,6335000,null,16038317,0,0,0,0,0,0,0,0,0,64153,0,0,15974164,{"$f":"'2017legmax.xls'!F254","v":2715.6},{"$f":"'2017legmax.xls'!I254","v":2653.2},{"$f":"'2017legmax.xls'!K254","v":2717},2717,{"$f":"'2017legmax.xls'!O254","v":28.5},2745.5,{"$f":"IF(ISNA(VLOOKUP($CO257,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T251,VLOOKUP($CO257,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO257,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U251,VLOOKUP($CO257,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1},1700,0,0,1700,{"$f":"'2017legmax.xls'!AH254","v":0},0,0,{"$f":"'2017legmax.xls'!CJ254","v":0},0,{"$f":"'2017legmax.xls'!CI254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0470"]
[471,"Cowley","Dexter ",1248213,0,0,0,0,142.5,0,0,{"$f":"Weightings!K255","v":0},0,0,1248213,0,142470,90942,90942,null,1481625,0,2082,0,0,12124,0,371,{"$f":"'2017legmax.xls'!AV255","v":12},{"$f":"'2017legmax.xls'!AW255","v":"A"},{"$f":"'2017legmax.xls'!AX255","v":""},1484078,1496202,{"$f":"IF(Weightings!G255>0,Weightings!G255,'Preliminary SO66'!AB252)","v":1561339},1496202,1496202,1650244,{"$f":"'2017legmax.xls'!BM255","v":0.3},495073,495073,495073,null,1253226,0,0,0,0,0,0,0,0,0,5013,0,0,1248213,{"$f":"'2017legmax.xls'!F255","v":145},{"$f":"'2017legmax.xls'!I255","v":141.5},{"$f":"'2017legmax.xls'!K255","v":140.9},142.5,{"$f":"'2017legmax.xls'!O255","v":0},142.5,{"$f":"IF(ISNA(VLOOKUP($CO258,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T252,VLOOKUP($CO258,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO258,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U252,VLOOKUP($CO258,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH255","v":0},0,0,{"$f":"'2017legmax.xls'!CJ255","v":0},0,{"$f":"'2017legmax.xls'!CI255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0471"]
[473,"Dickinson","Chapman ",6260274,0,0,0,0,1047,0,0,{"$f":"Weightings!K256","v":0},0,0,6260274,0,969652,588163,588163,null,7818089,74,34,29769,0,50000,0,14579,22,{"$f":"'2017legmax.xls'!AW256","v":"A"},{"$f":"'2017legmax.xls'!AX256","v":""},7862545,7912545,{"$f":"IF(Weightings!G256>0,Weightings!G256,'Preliminary SO66'!AB253)","v":8301267},7912545,7912545,8252368,{"$f":"'2017legmax.xls'!BM256","v":0.3},2475710,2475710,2475710,null,6287342,0.5,1926,0,0,0,0,0,0,0,25142,0,0,6260274,{"$f":"'2017legmax.xls'!F256","v":1047.5},{"$f":"'2017legmax.xls'!I256","v":1032.2},{"$f":"'2017legmax.xls'!K256","v":1047},1047,{"$f":"'2017legmax.xls'!O256","v":0},1047,{"$f":"IF(ISNA(VLOOKUP($CO259,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T253,VLOOKUP($CO259,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO259,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U253,VLOOKUP($CO259,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH256","v":0},0,0,{"$f":"'2017legmax.xls'!CJ256","v":0},0,{"$f":"'2017legmax.xls'!CI256","v":0},0,0,0,0,0,0,0,0,0,29769,11106,0,0,0,null,null,null,"D0473"]
[474,"Kiowa","Haviland ",929607,0,0,0,0,99.5,0,0,{"$f":"Weightings!K257","v":0},0,0,929607,0,129699,54268,54268,null,1113574,0,3818,0,0,0,7416,4150,{"$f":"'2017legmax.xls'!AV257","v":12},{"$f":"'2017legmax.xls'!AW257","v":"A"},{"$f":"'2017legmax.xls'!AX257","v":""},1128958,1128958,{"$f":"IF(Weightings!G257>0,Weightings!G257,'Preliminary SO66'!AB254)","v":1195573},1128958,1128958,1266489,{"$f":"'2017legmax.xls'!BM257","v":0.3},379947,379947,379947,null,933340,0,0,0,0,0,0,0,0,0,3733,0,0,929607,{"$f":"'2017legmax.xls'!F257","v":101.3},{"$f":"'2017legmax.xls'!I257","v":96.5},{"$f":"'2017legmax.xls'!K257","v":99.5},99.5,{"$f":"'2017legmax.xls'!O257","v":0},99.5,{"$f":"IF(ISNA(VLOOKUP($CO260,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T254,VLOOKUP($CO260,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO260,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U254,VLOOKUP($CO260,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH257","v":0},0,0,{"$f":"'2017legmax.xls'!CJ257","v":0},0,{"$f":"'2017legmax.xls'!CI257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0474"]
[475,"Geary","Geary County Schools ",32134033,87610,380578,0,447368,7553.5,0,0,{"$f":"Weightings!K258","v":-8864},0,-8864,33040725,0,7523702,4558456,4558456,null,45122883,6150,633,10016703,0,0,19783,240346,23,{"$f":"'2017legmax.xls'!AW258","v":"A"},{"$f":"'2017legmax.xls'!AX258","v":""},55406498,55406498,{"$f":"IF(Weightings!G258>0,Weightings!G258,'Preliminary SO66'!AB255)","v":58176251},55406498,55406498,58488382,{"$f":"'2017legmax.xls'!BM258","v":0.3},17546515,17546515,17546515,null,32997132,0,0,0,0,0,0,0,0,0,131989,189.8,731110,32134033,{"$f":"'2017legmax.xls'!F258","v":8090.7},{"$f":"'2017legmax.xls'!I258","v":7268.5},{"$f":"'2017legmax.xls'!K258","v":7229.2},7529.5,{"$f":"'2017legmax.xls'!O258","v":24},7553.5,{"$f":"IF(ISNA(VLOOKUP($CO261,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T255,VLOOKUP($CO261,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":5},25000,{"$f":"IF(ISNA(VLOOKUP($CO261,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U255,VLOOKUP($CO261,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.9},6630,60,55980,87610,{"$f":"'2017legmax.xls'!AH258","v":98.8},380578,0,{"$f":"'2017legmax.xls'!CJ258","v":0},0,{"$f":"'2017legmax.xls'!CI258","v":0},0,0,0,0,0,0,0,0,0,10016703,10464071,0,0,0,null,null,null,"D0475"]
[476,"Gray","Copeland ",1094852,12799,0,0,0,93.2,0,13,{"$f":"Weightings!K259","v":-1866},0,-1866,1105772,0,74568,71655,71655,null,1251995,0,4214,0,0,0,26820,4686,{"$f":"'2017legmax.xls'!AV259","v":12},{"$f":"'2017legmax.xls'!AW259","v":"A"},{"$f":"'2017legmax.xls'!AX259","v":""},1287715,1287715,{"$f":"IF(Weightings!G259>0,Weightings!G259,'Preliminary SO66'!AB256)","v":1401740},1287715,1287715,1394372,{"$f":"'2017legmax.xls'!BM259","v":0.3},418312,418312,418312,null,1099249,0,0,0,0,0,0,0,0,0,4397,0,0,1094852,{"$f":"'2017legmax.xls'!F259","v":103},{"$f":"'2017legmax.xls'!I259","v":88.5},{"$f":"'2017legmax.xls'!K259","v":80.5},90.7,{"$f":"'2017legmax.xls'!O259","v":2.5},93.2,{"$f":"IF(ISNA(VLOOKUP($CO262,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T256,VLOOKUP($CO262,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO262,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U256,VLOOKUP($CO262,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,3,2799,12799,{"$f":"'2017legmax.xls'!AH259","v":0},0,0,{"$f":"'2017legmax.xls'!CJ259","v":0},0,{"$f":"'2017legmax.xls'!CI259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0476"]
[477,"Gray","Ingalls ",1723951,0,0,0,0,231,0,0,{"$f":"Weightings!K260","v":0},0,0,1723951,0,166873,135105,135105,null,2025929,0,2082,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV260","v":10},{"$f":"'2017legmax.xls'!AW260","v":"A"},{"$f":"'2017legmax.xls'!AX260","v":""},2028011,2028011,{"$f":"IF(Weightings!G260>0,Weightings!G260,'Preliminary SO66'!AB257)","v":2093168},2028011,2028011,2246868,{"$f":"'2017legmax.xls'!BM260","v":0.3},674060,674060,674060,null,1730875,0,0,0,0,0,0,0,0,0,6924,0,0,1723951,{"$f":"'2017legmax.xls'!F260","v":224.5},{"$f":"'2017legmax.xls'!I260","v":230},{"$f":"'2017legmax.xls'!K260","v":202},230,{"$f":"'2017legmax.xls'!O260","v":1},231,{"$f":"IF(ISNA(VLOOKUP($CO263,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T257,VLOOKUP($CO263,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO263,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U257,VLOOKUP($CO263,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH260","v":0},0,0,{"$f":"'2017legmax.xls'!CJ260","v":0},0,{"$f":"'2017legmax.xls'!CI260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0477"]
[479,"Anderson","Crest ",1662194,0,0,0,0,210,0,0,{"$f":"Weightings!K261","v":0},0,0,1662194,0,245095,126934,126934,null,2034223,0,0,0,0,0,25694,2172,{"$f":"'2017legmax.xls'!AV261","v":7},{"$f":"'2017legmax.xls'!AW261","v":"A"},{"$f":"'2017legmax.xls'!AX261","v":""},2062089,2062089,{"$f":"IF(Weightings!G261>0,Weightings!G261,'Preliminary SO66'!AB258)","v":2204915},2062089,2062089,2253705,{"$f":"'2017legmax.xls'!BM261","v":0.3},676112,405000,405000,null,1668869,0,0,0,0,0,0,0,0,0,6675,0,0,1662194,{"$f":"'2017legmax.xls'!F261","v":195},{"$f":"'2017legmax.xls'!I261","v":190},{"$f":"'2017legmax.xls'!K261","v":208},208,{"$f":"'2017legmax.xls'!O261","v":2},210,{"$f":"IF(ISNA(VLOOKUP($CO264,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T258,VLOOKUP($CO264,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO264,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U258,VLOOKUP($CO264,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH261","v":0},0,0,{"$f":"'2017legmax.xls'!CJ261","v":0},{"$f":"AF264*BU264","v":0},{"$f":"'2017legmax.xls'!CI261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0479"]
[480,"Seward","Liberal ",{"$f":"BD265","v":28926427},{"$f":"BQ265","v":0},{"$f":"BS265","v":1031951},0,{"$f":"IF((CH265-CG265)<0,0,CH265-CG265)","v":0},{"$f":"BJ265","v":4750},{"$f":"I265*$J$6","v":0},0,{"$f":"Weightings!K262","v":0},0,{"$f":"L265+M265","v":0},{"$f":"SUM(D265+E265+F265+G265+H265+J265)-K265+N265","v":29958378},0,2529059,2488292,{"$f":"R265","v":2488292},null,{"$f":"O265+P265+Q265+R265+T265","v":34975729},0,7052,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV262","v":12},{"$f":"'2017legmax.xls'!AW262","v":"A"},{"$f":"'2017legmax.xls'!AX262","v":""},{"$f":"D265+E265+F265-K265+CB265+CF265+H265+J265+N265+P265+Q265+S265+T265+V265+W265+X265+Y265+AA265+AB265","v":34982781},{"$f":"AF265+BX265-S265+R265+Z265","v":34982781},{"$f":"IF(Weightings!G262>0,Weightings!G262,'Preliminary SO66'!AB259)","v":36509816},34982781,{"$f":"MIN(AG265,AH265)","v":34982781},36455034,{"$f":"'2017legmax.xls'!BM262","v":0.3},{"$f":"AK265*AL265","v":10936510},10250000,{"$f":"MIN(AM265,AN265)","v":10250000},null,29042597,0,{"$f":"AR265*$AS$6","v":0},0,{"$f":"AT265*$AU$6","v":0},0,{"$f":"AV265*$AW$6","v":0},0,{"$f":"AX265*$AY$6","v":0},{"$f":"AU265+AW265+AY265","v":0},{"$f":"SUM(AQ265-AS265-AZ265)*$BA$6","v":116170},0,{"$f":"BB265*$BC$6","v":0},{"$f":"AQ265-AS265-AZ265-BA265-BC265","v":28926427},{"$f":"'2017legmax.xls'!F262","v":4639.5},{"$f":"'2017legmax.xls'!I262","v":4666.5},{"$f":"'2017legmax.xls'!K262","v":4623.5},{"$f":"MAX(BG265,BF265, AVERAGE(BE265,BF265,BG265))","v":4666.5},{"$f":"'2017legmax.xls'!O262","v":83.5},{"$f":"BH265+BI265","v":4750},{"$f":"IF(ISNA(VLOOKUP($CO265,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T259,VLOOKUP($CO265,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},{"$f":"BK265*$BL$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CO265,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U259,VLOOKUP($CO265,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"BM265*$BN$6","v":0},0,{"$f":"BO265*$BP$6","v":0},{"$f":"BL265+BN265+BP265","v":0},{"$f":"'2017legmax.xls'!AH262","v":267.89999999999998},{"$f":"BR265*$BS$6","v":1031951},0,{"$f":"'2017legmax.xls'!CJ262","v":0},0,{"$f":"'2017legmax.xls'!CI262","v":0},{"$f":"MIN(BV265,BW265)","v":0},0,0,0,{"$f":"IF(CA265>MAX(BY265,BZ265), MAX(BY265,BZ265),CA265)","v":0},0,0,0,{"$f":"IF(CE265>MAX(CC265,CD265),MAX(CC265,CD265),CE265)","v":0},{"$f":"X265","v":0},0,0,0,0,null,null,null,"D0480"]
[481,"Dickinson","Rural Vista ",2281706,0,0,0,0,299,0,0,{"$f":"Weightings!K263","v":0},0,0,2281706,0,257098,161432,161432,null,2700236,0,0,0,0,0,0,6972,{"$f":"'2017legmax.xls'!AV263","v":12},{"$f":"'2017legmax.xls'!AW263","v":"A"},{"$f":"'2017legmax.xls'!AX263","v":""},2707208,2707208,{"$f":"IF(Weightings!G263>0,Weightings!G263,'Preliminary SO66'!AB260)","v":2804836},2707208,2707208,3071227,{"$f":"'2017legmax.xls'!BM263","v":0.3},921368,921368,921368,null,2290869,0,0,0,0,0,0,0,0,0,9163,0,0,2281706,{"$f":"'2017legmax.xls'!F263","v":285},{"$f":"'2017legmax.xls'!I263","v":293},{"$f":"'2017legmax.xls'!K263","v":275},293,{"$f":"'2017legmax.xls'!O263","v":6},299,{"$f":"IF(ISNA(VLOOKUP($CO266,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T260,VLOOKUP($CO266,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO266,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U260,VLOOKUP($CO266,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH263","v":0},0,0,{"$f":"'2017legmax.xls'!CJ263","v":0},0,{"$f":"'2017legmax.xls'!CI263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0481"]
[482,"Lane","Dighton ",1707880,0,8089,0,0,221.4,0,0,{"$f":"Weightings!K264","v":0},0,0,1715969,0,176197,127446,127446,null,2019612,8,17244,0,0,0,65,780,{"$f":"'2017legmax.xls'!AV264","v":12},{"$f":"'2017legmax.xls'!AW264","v":"A"},{"$f":"'2017legmax.xls'!AX264","v":""},2037709,2037709,{"$f":"IF(Weightings!G264>0,Weightings!G264,'Preliminary SO66'!AB261)","v":2155257},2037709,2037709,2279658,{"$f":"'2017legmax.xls'!BM264","v":0.3},683897,650000,650000,null,1714739,0,0,0,0,0,0,0,0,0,6859,0,0,1707880,{"$f":"'2017legmax.xls'!F264","v":230},{"$f":"'2017legmax.xls'!I264","v":212.5},{"$f":"'2017legmax.xls'!K264","v":212.6},218.4,{"$f":"'2017legmax.xls'!O264","v":3},221.4,{"$f":"IF(ISNA(VLOOKUP($CO267,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T261,VLOOKUP($CO267,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO267,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U261,VLOOKUP($CO267,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH264","v":2.1},8089,0,{"$f":"'2017legmax.xls'!CJ264","v":0},0,{"$f":"'2017legmax.xls'!CI264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0482"]
[483,"Seward","Kismet-Plains ",5864166,0,0,0,0,681.7,0,16894,{"$f":"Weightings!K265","v":0},0,0,5847272,0,551895,433664,433664,null,6832831,0,16168,0,0,0,0,8319,{"$f":"'2017legmax.xls'!AV265","v":3},{"$f":"'2017legmax.xls'!AW265","v":"A"},{"$f":"'2017legmax.xls'!AX265","v":""},6857318,6857318,{"$f":"IF(Weightings!G265>0,Weightings!G265,'Preliminary SO66'!AB262)","v":7166471},6857318,6857318,7545875,{"$f":"'2017legmax.xls'!BM265","v":0.3},2263763,1379609,1379609,null,5887717,0,0,0,0,0,0,0,0,0,23551,0,0,5864166,{"$f":"'2017legmax.xls'!F265","v":679.5},{"$f":"'2017legmax.xls'!I265","v":667},{"$f":"'2017legmax.xls'!K265","v":656.5},667.7,{"$f":"'2017legmax.xls'!O265","v":14},681.7,{"$f":"IF(ISNA(VLOOKUP($CO268,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T262,VLOOKUP($CO268,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO268,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U262,VLOOKUP($CO268,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH265","v":0},0,0,{"$f":"'2017legmax.xls'!CJ265","v":0},0,{"$f":"'2017legmax.xls'!CI265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0483"]
[484,"Wilson","Fredonia ",4323603,22930,0,0,0,642.29999999999995,0,1087,{"$f":"Weightings!K266","v":-933},0,-933,4344513,0,476533,317466,317466,null,5138512,1713,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV266","v":7},{"$f":"'2017legmax.xls'!AW266","v":"A"},{"$f":"'2017legmax.xls'!AX266","v":""},5140225,5140225,{"$f":"IF(Weightings!G266>0,Weightings!G266,'Preliminary SO66'!AB263)","v":5362846},5140225,5140225,5731534,{"$f":"'2017legmax.xls'!BM266","v":0.3},1719460,1719460,1719460,null,4344434,0.9,3467,0,0,0,0,0,0,0,17364,0,0,4323603,{"$f":"'2017legmax.xls'!F266","v":642.5},{"$f":"'2017legmax.xls'!I266","v":631.29999999999995},{"$f":"'2017legmax.xls'!K266","v":630.5},634.79999999999995,{"$f":"'2017legmax.xls'!O266","v":7.5},642.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CO269,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T263,VLOOKUP($CO269,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO269,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U263,VLOOKUP($CO269,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},1530,1.5,1400,22930,{"$f":"'2017legmax.xls'!AH266","v":0},0,0,{"$f":"'2017legmax.xls'!CJ266","v":0},0,{"$f":"'2017legmax.xls'!CI266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0484"]
[487,"Dickinson","Herington ",3110697,26203,0,0,0,437.4,0,17,{"$f":"Weightings!K267","v":0},0,0,3136883,0,410089,226175,226175,null,3773147,0,55,0,0,0,3588,0,{"$f":"'2017legmax.xls'!AV267","v":17},{"$f":"'2017legmax.xls'!AW267","v":"A"},{"$f":"'2017legmax.xls'!AX267","v":""},3776790,3776790,{"$f":"IF(Weightings!G267>0,Weightings!G267,'Preliminary SO66'!AB264)","v":3987357},3776790,3776790,4104795,{"$f":"'2017legmax.xls'!BM267","v":0.3},1231439,1231439,1231439,null,3192526,18,69336,0,0,0,0,0,0,0,12493,0,0,3110697,{"$f":"'2017legmax.xls'!F267","v":442.5},{"$f":"'2017legmax.xls'!I267","v":421.5},{"$f":"'2017legmax.xls'!K267","v":428.6},430.9,{"$f":"'2017legmax.xls'!O267","v":6.5},437.4,{"$f":"IF(ISNA(VLOOKUP($CO270,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T264,VLOOKUP($CO270,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":4},20000,{"$f":"IF(ISNA(VLOOKUP($CO270,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U264,VLOOKUP($CO270,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},5270,1,933,26203,{"$f":"'2017legmax.xls'!AH267","v":0},0,0,{"$f":"'2017legmax.xls'!CJ267","v":0},0,{"$f":"'2017legmax.xls'!CI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0487"]
[489,"Ellis","Hays ",13486465,225710,0,483454,0,2875.6,0,4700,{"$f":"Weightings!K268","v":0},0,0,14190929,0,2326197,1580601,1580601,null,18097727,0,13911,0,0,0,71782,4382,23,{"$f":"'2017legmax.xls'!AW268","v":"A"},{"$f":"'2017legmax.xls'!AX268","v":""},18187802,18187802,{"$f":"IF(Weightings!G268>0,Weightings!G268,'Preliminary SO66'!AB265)","v":19457411},18187802,18187802,19501768,{"$f":"'2017legmax.xls'!BM268","v":0.3},5850530,5850530,5850530,null,14236299,55.1,212245,0,0,125.5,483426,0,0,483426,54163,0,0,13486465,{"$f":"'2017legmax.xls'!F268","v":2779.1},{"$f":"'2017legmax.xls'!I268","v":2787.5},{"$f":"'2017legmax.xls'!K268","v":2855.6},2855.6,{"$f":"'2017legmax.xls'!O268","v":20},2875.6,{"$f":"IF(ISNA(VLOOKUP($CO271,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T265,VLOOKUP($CO271,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":32},160000,{"$f":"IF(ISNA(VLOOKUP($CO271,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U265,VLOOKUP($CO271,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.9000000000000004},8330,61.5,57380,225710,{"$f":"'2017legmax.xls'!AH268","v":0},0,0,{"$f":"'2017legmax.xls'!CJ268","v":6.1000000000000004E-3},110946,{"$f":"'2017legmax.xls'!CI268","v":0},0,483454,483454,483454,483454,0,0,0,0,0,0,0,0,0,null,null,null,"D0489"]
[490,"Butler","El Dorado ",9893238,20263,0,0,0,1855.3,0,0,{"$f":"Weightings!K269","v":-2799},0,-2799,9910702,0,1393788,825038,825038,null,12129528,0,288,0,0,0,0,7459,{"$f":"'2017legmax.xls'!AV269","v":2},{"$f":"'2017legmax.xls'!AW269","v":"A"},{"$f":"'2017legmax.xls'!AX269","v":""},12137275,12137275,{"$f":"IF(Weightings!G269>0,Weightings!G269,'Preliminary SO66'!AB266)","v":12903603},12137275,12137275,13895050,{"$f":"'2017legmax.xls'!BM269","v":0.3},4168515,4168515,4168515,null,10366254,16.8,64714,0,0,0,0,0,0,0,41206,95.3,367096,9893238,{"$f":"'2017legmax.xls'!F269","v":1851},{"$f":"'2017legmax.xls'!I269","v":1834},{"$f":"'2017legmax.xls'!K269","v":1835.8},1840.3,{"$f":"'2017legmax.xls'!O269","v":15},1855.3,{"$f":"IF(ISNA(VLOOKUP($CO272,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T266,VLOOKUP($CO272,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO272,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U266,VLOOKUP($CO272,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,11,10263,20263,{"$f":"'2017legmax.xls'!AH269","v":0},0,0,{"$f":"'2017legmax.xls'!CJ269","v":0},0,{"$f":"'2017legmax.xls'!CI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0490"]
[491,"Douglas","Eudora ",7501331,93755,0,0,0,1630.6,0,0,{"$f":"Weightings!K270","v":-4199},0,-4199,7590887,0,1625237,707508,707508,null,9923632,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV270","v":2},{"$f":"'2017legmax.xls'!AW270","v":"A"},{"$f":"'2017legmax.xls'!AX270","v":""},9923632,9923632,{"$f":"IF(Weightings!G270>0,Weightings!G270,'Preliminary SO66'!AB267)","v":10618682},9923632,9923632,10311147,{"$f":"'2017legmax.xls'!BM270","v":0.3},3093344,3093344,3093344,null,7531457,0,0,0,0,0,0,0,0,0,30126,0,0,7501331,{"$f":"'2017legmax.xls'!F270","v":1589.7},{"$f":"'2017legmax.xls'!I270","v":1629.7},{"$f":"'2017legmax.xls'!K270","v":1630.6},1630.6,{"$f":"'2017legmax.xls'!O270","v":0},1630.6,{"$f":"IF(ISNA(VLOOKUP($CO273,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T267,VLOOKUP($CO273,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":15},75000,{"$f":"IF(ISNA(VLOOKUP($CO273,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U267,VLOOKUP($CO273,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.8},4760,15,13995,93755,{"$f":"'2017legmax.xls'!AH270","v":0},0,0,{"$f":"'2017legmax.xls'!CJ270","v":0},0,{"$f":"'2017legmax.xls'!CI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0491"]
[492,"Butler","Flinthills ",1886137,6530,0,0,0,263.2,0,144,{"$f":"Weightings!K271","v":0},0,0,1892523,0,289806,160556,160556,null,2342885,24,0,0,0,0,0,156,{"$f":"'2017legmax.xls'!AV271","v":12},{"$f":"'2017legmax.xls'!AW271","v":"A"},{"$f":"'2017legmax.xls'!AX271","v":""},2343065,2343065,{"$f":"IF(Weightings!G271>0,Weightings!G271,'Preliminary SO66'!AB268)","v":2477373},2343065,2343065,2530065,{"$f":"'2017legmax.xls'!BM271","v":0.3},759020,759020,759020,null,1981538,22.8,87826,0,0,0,0,0,0,0,7575,0,0,1886137,{"$f":"'2017legmax.xls'!F271","v":254.3},{"$f":"'2017legmax.xls'!I271","v":250.4},{"$f":"'2017legmax.xls'!K271","v":263.2},263.2,{"$f":"'2017legmax.xls'!O271","v":0},263.2,{"$f":"IF(ISNA(VLOOKUP($CO274,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T268,VLOOKUP($CO274,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO274,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U268,VLOOKUP($CO274,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},1530,0,0,6530,{"$f":"'2017legmax.xls'!AH271","v":0},0,0,{"$f":"'2017legmax.xls'!CJ271","v":0},0,{"$f":"'2017legmax.xls'!CI271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0492"]
[493,"Cherokee","Columbus ",6213800,0,0,0,0,948.3,0,0,{"$f":"Weightings!K272","v":0},0,0,6213800,0,992550,618386,618386,null,7824736,30,0,0,0,0,0,2414,23,{"$f":"'2017legmax.xls'!AW272","v":"A"},{"$f":"'2017legmax.xls'!AX272","v":""},7827180,7827180,{"$f":"IF(Weightings!G272>0,Weightings!G272,'Preliminary SO66'!AB269)","v":8164456},7827180,7827180,8320526,{"$f":"'2017legmax.xls'!BM272","v":0.3},2496158,2496158,2496158,null,6238755,0,0,0,0,0,0,0,0,0,24955,0,0,6213800,{"$f":"'2017legmax.xls'!F272","v":960.4},{"$f":"'2017legmax.xls'!I272","v":919},{"$f":"'2017legmax.xls'!K272","v":922},933.8,{"$f":"'2017legmax.xls'!O272","v":14.5},948.3,{"$f":"IF(ISNA(VLOOKUP($CO275,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T269,VLOOKUP($CO275,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO275,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U269,VLOOKUP($CO275,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH272","v":0},0,0,{"$f":"'2017legmax.xls'!CJ272","v":0},0,{"$f":"'2017legmax.xls'!CI272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0493"]
[494,"Hamilton","Syracuse ",3779212,0,11171,0,0,505,0,0,{"$f":"Weightings!K273","v":0},0,0,3790383,0,276072,224951,224951,null,4291406,0,3794,0,0,13215,3794,14596,{"$f":"'2017legmax.xls'!AV273","v":6},{"$f":"'2017legmax.xls'!AW273","v":"A"},{"$f":"'2017legmax.xls'!AX273","v":""},4313590,4326805,{"$f":"IF(Weightings!G273>0,Weightings!G273,'Preliminary SO66'!AB270)","v":4433411},4326805,4326805,4743393,{"$f":"'2017legmax.xls'!BM273","v":0.3},1423018,1423018,1423018,null,3794390,0,0,0,0,0,0,0,0,0,15178,0,0,3779212,{"$f":"'2017legmax.xls'!F273","v":490.5},{"$f":"'2017legmax.xls'!I273","v":495},{"$f":"'2017legmax.xls'!K273","v":487},495,{"$f":"'2017legmax.xls'!O273","v":10},505,{"$f":"IF(ISNA(VLOOKUP($CO276,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T270,VLOOKUP($CO276,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO276,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U270,VLOOKUP($CO276,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH273","v":2.9},11171,0,{"$f":"'2017legmax.xls'!CJ273","v":0},0,{"$f":"'2017legmax.xls'!CI273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0494"]
[495,"Pawnee","Ft Larned ",5600585,0,0,0,0,891.1,0,0,{"$f":"Weightings!K274","v":0},0,0,5600585,0,988277,646652,646652,null,7235514,298,6336,0,0,0,118752,14223,{"$f":"'2017legmax.xls'!AV274","v":12},{"$f":"'2017legmax.xls'!AW274","v":"A"},{"$f":"'2017legmax.xls'!AX274","v":""},7375123,7375123,{"$f":"IF(Weightings!G274>0,Weightings!G274,'Preliminary SO66'!AB271)","v":8201430},7375123,7375123,7692478,{"$f":"'2017legmax.xls'!BM274","v":0.3},2307743,2307743,2307743,null,5623077,0,0,0,0,0,0,0,0,0,22492,0,0,5600585,{"$f":"'2017legmax.xls'!F274","v":864.8},{"$f":"'2017legmax.xls'!I274","v":839.5},{"$f":"'2017legmax.xls'!K274","v":876.6},876.6,{"$f":"'2017legmax.xls'!O274","v":14.5},891.1,{"$f":"IF(ISNA(VLOOKUP($CO277,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T271,VLOOKUP($CO277,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO277,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U271,VLOOKUP($CO277,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH274","v":0},0,0,{"$f":"'2017legmax.xls'!CJ274","v":0},0,{"$f":"'2017legmax.xls'!CI274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0495"]
[496,"Pawnee","Pawnee Heights ",990684,22261,0,0,0,139,0,1,{"$f":"Weightings!K275","v":-12129},0,-12129,1000815,0,138249,81470,81470,null,1220534,0,2199,0,0,12903,11854,1466,{"$f":"'2017legmax.xls'!AV275","v":12},{"$f":"'2017legmax.xls'!AW275","v":"A"},{"$f":"'2017legmax.xls'!AX275","v":""},1236053,1248956,{"$f":"IF(Weightings!G275>0,Weightings!G275,'Preliminary SO66'!AB272)","v":1402828},1248956,1248956,1342420,{"$f":"'2017legmax.xls'!BM275","v":0.33},442999,442999,442999,null,1203441,54.2,208778,0,0,0,0,0,0,0,3979,0,0,990684,{"$f":"'2017legmax.xls'!F275","v":112.5},{"$f":"'2017legmax.xls'!I275","v":134.5},{"$f":"'2017legmax.xls'!K275","v":139},139,{"$f":"'2017legmax.xls'!O275","v":0},139,{"$f":"IF(ISNA(VLOOKUP($CO278,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T272,VLOOKUP($CO278,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO278,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U272,VLOOKUP($CO278,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,18.5,17261,22261,{"$f":"'2017legmax.xls'!AH275","v":0},0,0,{"$f":"'2017legmax.xls'!CJ275","v":0},0,{"$f":"'2017legmax.xls'!CI275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0496"]
[497,"Douglas","Lawrence ",48823571,5169530,908302,1307199,0,10353,0,7815,{"$f":"Weightings!K276","v":0},0,0,56200787,0,12156285,5944556,5944556,null,74301628,0,0,0,7801,2750000,15000,10664,{"$f":"'2017legmax.xls'!AV276","v":18},{"$f":"'2017legmax.xls'!AW276","v":"A"},{"$f":"'2017legmax.xls'!AX276","v":""},73027894,77085093,{"$f":"IF(Weightings!G276>0,Weightings!G276,'Preliminary SO66'!AB273)","v":81421861},77085093,77085093,70597520,{"$f":"'2017legmax.xls'!BM276","v":0.33},23297182,23297182,23297182,null,55094254,1242,4784184,335,1290420,0,0,0,0,1290420,196079,0,0,48823571,{"$f":"'2017legmax.xls'!F276","v":10088},{"$f":"'2017legmax.xls'!I276","v":10227.299999999999},{"$f":"'2017legmax.xls'!K276","v":10324},10324,{"$f":"'2017legmax.xls'!O276","v":29},10353,{"$f":"IF(ISNA(VLOOKUP($CO279,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T273,VLOOKUP($CO279,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1002},5010000,{"$f":"IF(ISNA(VLOOKUP($CO279,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U273,VLOOKUP($CO279,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":66.400000000000006},112880,50,46650,5169530,{"$f":"'2017legmax.xls'!AH276","v":235.8},908302,1290500,{"$f":"'2017legmax.xls'!CJ276","v":1.7899999999999999E-2},1307199,{"$f":"'2017legmax.xls'!CI276","v":1383462},1307199,0,0,0,0,0,0,0,0,0,0,50000,0,0,null,null,null,"D0497"]
[498,"Marshall","Valley Heights ",2907504,0,0,0,0,387.8,0,0,{"$f":"Weightings!K277","v":0},0,0,2907504,0,356909,214227,214227,null,3478640,0,0,0,0,0,10371,6516,{"$f":"'2017legmax.xls'!AV277","v":4},{"$f":"'2017legmax.xls'!AW277","v":"A"},{"$f":"'2017legmax.xls'!AX277","v":""},3495527,3495527,{"$f":"IF(Weightings!G277>0,Weightings!G277,'Preliminary SO66'!AB274)","v":3572152},3495527,3495527,3911676,{"$f":"'2017legmax.xls'!BM277","v":0.3},1173503,1173503,1173503,null,2919181,0,0,0,0,0,0,0,0,0,11677,0,0,2907504,{"$f":"'2017legmax.xls'!F277","v":403.5},{"$f":"'2017legmax.xls'!I277","v":372.5},{"$f":"'2017legmax.xls'!K277","v":377},384.3,{"$f":"'2017legmax.xls'!O277","v":3.5},387.8,{"$f":"IF(ISNA(VLOOKUP($CO280,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T274,VLOOKUP($CO280,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO280,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U274,VLOOKUP($CO280,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH277","v":0},0,0,{"$f":"'2017legmax.xls'!CJ277","v":0},0,{"$f":"'2017legmax.xls'!CI277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0498"]
[499,"Cherokee","Galena ",5255464,38266,0,0,0,795,0,0,{"$f":"Weightings!K278","v":-467},0,-467,5293263,0,750785,418808,418808,null,6462856,0,0,0,0,0,0,2608,{"$f":"'2017legmax.xls'!AV278","v":9},{"$f":"'2017legmax.xls'!AW278","v":"A"},{"$f":"'2017legmax.xls'!AX278","v":""},6465464,6465464,{"$f":"IF(Weightings!G278>0,Weightings!G278,'Preliminary SO66'!AB275)","v":6694788},6465464,6465464,6974731,{"$f":"'2017legmax.xls'!BM278","v":0.3},2092419,2092419,2092419,null,5365108,1.8,6934,0,0,0,0,0,0,0,21433,21.1,81277,5255464,{"$f":"'2017legmax.xls'!F278","v":785.2},{"$f":"'2017legmax.xls'!I278","v":767.2},{"$f":"'2017legmax.xls'!K278","v":785.5},785.5,{"$f":"'2017legmax.xls'!O278","v":9.5},795,{"$f":"IF(ISNA(VLOOKUP($CO281,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T275,VLOOKUP($CO281,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":7},35000,{"$f":"IF(ISNA(VLOOKUP($CO281,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U275,VLOOKUP($CO281,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,3.5,3266,38266,{"$f":"'2017legmax.xls'!AH278","v":0},0,0,{"$f":"'2017legmax.xls'!CJ278","v":0},0,{"$f":"'2017legmax.xls'!CI278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0499"]
[500,"Wyandotte","Kansas City ",128898033,621510,0,0,0,20393.099999999999,0,0,{"$f":"Weightings!K279","v":0},0,0,129519543,0,15141163,14506868,14506868,null,159167574,0,0,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV279","v":18},{"$f":"'2017legmax.xls'!AW279","v":"A"},{"$f":"'2017legmax.xls'!AX279","v":""},159167574,159167574,{"$f":"IF(Weightings!G279>0,Weightings!G279,'Preliminary SO66'!AB276)","v":165195932},159167574,159167574,166575112,{"$f":"'2017legmax.xls'!BM279","v":0.3},49972534,49972534,49972534,null,129415696,0,0,0,0,0,0,0,0,0,517663,0,0,128898033,{"$f":"'2017legmax.xls'!F279","v":20238.7},{"$f":"'2017legmax.xls'!I279","v":19981.5},{"$f":"'2017legmax.xls'!K279","v":20104},20108.099999999999,{"$f":"'2017legmax.xls'!O279","v":285},20393.099999999999,{"$f":"IF(ISNA(VLOOKUP($CO282,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T276,VLOOKUP($CO282,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":75},375000,{"$f":"IF(ISNA(VLOOKUP($CO282,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U276,VLOOKUP($CO282,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":7.8},13260,250,233250,621510,{"$f":"'2017legmax.xls'!AH279","v":0},0,0,{"$f":"'2017legmax.xls'!CJ279","v":0},0,{"$f":"'2017legmax.xls'!CI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0500"]
[501,"Shawnee","Topeka Public Schools ",74212990,280140,144835,0,0,12979.7,0,0,{"$f":"Weightings!K280","v":0},0,0,74637965,0,15219662,8298120,8298120,null,98155747,0,0,0,0,1952299,384412,7694,{"$f":"'2017legmax.xls'!AV280","v":5},{"$f":"'2017legmax.xls'!AW280","v":"A"},{"$f":"'2017legmax.xls'!AX280","v":""},98547853,100500152,{"$f":"IF(Weightings!G280>0,Weightings!G280,'Preliminary SO66'!AB277)","v":104956598},100500152,100500152,101868532,{"$f":"'2017legmax.xls'!BM280","v":0.33},33616616,33616616,33616616,null,75405854,232.3,894820,0,0,0,0,0,0,0,298044,0,0,74212990,{"$f":"'2017legmax.xls'!F280","v":12973.3},{"$f":"'2017legmax.xls'!I280","v":12872.5},{"$f":"'2017legmax.xls'!K280","v":12793.4},12879.7,{"$f":"'2017legmax.xls'!O280","v":100},12979.7,{"$f":"IF(ISNA(VLOOKUP($CO283,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T277,VLOOKUP($CO283,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":9},45000,{"$f":"IF(ISNA(VLOOKUP($CO283,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U277,VLOOKUP($CO283,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.7},1190,250.75,233950,280140,{"$f":"'2017legmax.xls'!AH280","v":37.6},144835,0,{"$f":"'2017legmax.xls'!CJ280","v":0},0,{"$f":"'2017legmax.xls'!CI280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0501"]
[502,"Edwards","Lewis ",963879,0,0,0,0,112,0,0,{"$f":"Weightings!K281","v":0},0,0,963879,0,128713,61247,61247,null,1153839,1,1567,0,0,0,1930,7186,{"$f":"'2017legmax.xls'!AV281","v":9},{"$f":"'2017legmax.xls'!AW281","v":"A"},{"$f":"'2017legmax.xls'!AX281","v":""},1164523,1164523,{"$f":"IF(Weightings!G281>0,Weightings!G281,'Preliminary SO66'!AB278)","v":1254606},1164523,1164523,1260744,{"$f":"'2017legmax.xls'!BM281","v":0.3},378223,378223,378223,null,967750,0,0,0,0,0,0,0,0,0,3871,0,0,963879,{"$f":"'2017legmax.xls'!F281","v":104},{"$f":"'2017legmax.xls'!I281","v":109.5},{"$f":"'2017legmax.xls'!K281","v":109},109.5,{"$f":"'2017legmax.xls'!O281","v":2.5},112,{"$f":"IF(ISNA(VLOOKUP($CO284,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T278,VLOOKUP($CO284,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO284,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U278,VLOOKUP($CO284,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH281","v":0},0,0,{"$f":"'2017legmax.xls'!CJ281","v":0},0,{"$f":"'2017legmax.xls'!CI281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0502"]
[503,"Labette","Parsons ",7281320,5000,0,0,0,1230.5,0,0,{"$f":"Weightings!K282","v":0},0,0,7286320,0,1139656,633551,633551,null,9059527,284376,9,0,0,0,0,22662,{"$f":"'2017legmax.xls'!AV282","v":1},{"$f":"'2017legmax.xls'!AW282","v":"A"},{"$f":"'2017legmax.xls'!AX282","v":""},9366574,9366574,{"$f":"IF(Weightings!G282>0,Weightings!G282,'Preliminary SO66'!AB279)","v":9660382},9366574,9366574,9799279,{"$f":"'2017legmax.xls'!BM282","v":0.3},2939784,2939784,2939784,null,7313644,0.8,3082,0,0,0,0,0,0,0,29242,0,0,7281320,{"$f":"'2017legmax.xls'!F282","v":1212.2},{"$f":"'2017legmax.xls'!I282","v":1207},{"$f":"'2017legmax.xls'!K282","v":1218.5},1218.5,{"$f":"'2017legmax.xls'!O282","v":12},1230.5,{"$f":"IF(ISNA(VLOOKUP($CO285,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T279,VLOOKUP($CO285,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":1},5000,{"$f":"IF(ISNA(VLOOKUP($CO285,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U279,VLOOKUP($CO285,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,5000,{"$f":"'2017legmax.xls'!AH282","v":0},0,0,{"$f":"'2017legmax.xls'!CJ282","v":0},0,{"$f":"'2017legmax.xls'!CI282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0503"]
[504,"Labette","Oswego ",3132691,0,0,0,0,450.7,0,0,{"$f":"Weightings!K283","v":0},0,0,3132691,0,431024,235046,235046,null,3798761,179,2,0,0,0,0,2021,{"$f":"'2017legmax.xls'!AV283","v":12},{"$f":"'2017legmax.xls'!AW283","v":"A"},{"$f":"'2017legmax.xls'!AX283","v":""},3800963,3800963,{"$f":"IF(Weightings!G283>0,Weightings!G283,'Preliminary SO66'!AB280)","v":3916607},3800963,3800963,4087972,{"$f":"'2017legmax.xls'!BM283","v":0.3},1226392,1226392,1226392,null,3145272,0,0,0,0,0,0,0,0,0,12581,0,0,3132691,{"$f":"'2017legmax.xls'!F283","v":462},{"$f":"'2017legmax.xls'!I283","v":441.5},{"$f":"'2017legmax.xls'!K283","v":430.5},444.7,{"$f":"'2017legmax.xls'!O283","v":6},450.7,{"$f":"IF(ISNA(VLOOKUP($CO286,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T280,VLOOKUP($CO286,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO286,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U280,VLOOKUP($CO286,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH283","v":0},0,0,{"$f":"'2017legmax.xls'!CJ283","v":0},0,{"$f":"'2017legmax.xls'!CI283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0504"]
[505,"Labette","Chetopa-St. Paul ",3032237,1866,0,0,0,430,0,538,{"$f":"Weightings!K284","v":-3732},0,-3732,3029833,0,437219,229779,229779,null,3696831,158,2,0,0,0,0,201,{"$f":"'2017legmax.xls'!AV284","v":17},{"$f":"'2017legmax.xls'!AW284","v":"A"},{"$f":"'2017legmax.xls'!AX284","v":""},3697192,3697192,{"$f":"IF(Weightings!G284>0,Weightings!G284,'Preliminary SO66'!AB281)","v":3926753},3697192,3697192,4086573,{"$f":"'2017legmax.xls'!BM284","v":0.3},1225972,1225972,1225972,null,3089098,11.6,44683,0,0,0,0,0,0,0,12178,0,0,3032237,{"$f":"'2017legmax.xls'!F284","v":436},{"$f":"'2017legmax.xls'!I284","v":424},{"$f":"'2017legmax.xls'!K284","v":404},424,{"$f":"'2017legmax.xls'!O284","v":6},430,{"$f":"IF(ISNA(VLOOKUP($CO287,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T281,VLOOKUP($CO287,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO287,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U281,VLOOKUP($CO287,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,2,1866,1866,{"$f":"'2017legmax.xls'!AH284","v":0},0,0,{"$f":"'2017legmax.xls'!CJ284","v":0},0,{"$f":"'2017legmax.xls'!CI284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0505"]
[506,"Labette","Labette County ",8354754,0,0,0,0,1500.5,0,0,{"$f":"Weightings!K285","v":0},0,0,8354754,0,1498937,686736,686736,null,10540427,796,947,0,0,0,890,0,{"$f":"'2017legmax.xls'!AV285","v":11},{"$f":"'2017legmax.xls'!AW285","v":"A"},{"$f":"'2017legmax.xls'!AX285","v":""},10543060,10543060,{"$f":"IF(Weightings!G285>0,Weightings!G285,'Preliminary SO66'!AB282)","v":11192048},10543060,10543060,11251829,{"$f":"'2017legmax.xls'!BM285","v":0.3},3375549,3375549,3375549,null,8388307,0,0,0,0,0,0,0,0,0,33553,0,0,8354754,{"$f":"'2017legmax.xls'!F285","v":1479.8},{"$f":"'2017legmax.xls'!I285","v":1475.7},{"$f":"'2017legmax.xls'!K285","v":1488.5},1488.5,{"$f":"'2017legmax.xls'!O285","v":12},1500.5,{"$f":"IF(ISNA(VLOOKUP($CO288,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T282,VLOOKUP($CO288,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO288,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U282,VLOOKUP($CO288,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH285","v":0},0,0,{"$f":"'2017legmax.xls'!CJ285","v":0},0,{"$f":"'2017legmax.xls'!CI285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0506"]
[507,"Haskell","Satanta ",2148425,0,0,0,0,300.5,0,0,{"$f":"Weightings!K286","v":0},0,0,2148425,0,172665,185798,185798,null,2506888,20202,88886,0,0,0,0,3914,{"$f":"'2017legmax.xls'!AV286","v":21},{"$f":"'2017legmax.xls'!AW286","v":"A"},{"$f":"'2017legmax.xls'!AX286","v":"R"},2619890,2619890,{"$f":"IF(Weightings!G286>0,Weightings!G286,'Preliminary SO66'!AB283)","v":2619890},2619890,2619890,3040440,{"$f":"'2017legmax.xls'!BM286","v":0.3},912132,912132,912132,null,2157053,0,0,0,0,0,0,0,0,0,8628,0,0,2148425,{"$f":"'2017legmax.xls'!F286","v":287.5},{"$f":"'2017legmax.xls'!I286","v":294.5},{"$f":"'2017legmax.xls'!K286","v":283.5},294.5,{"$f":"'2017legmax.xls'!O286","v":6},300.5,{"$f":"IF(ISNA(VLOOKUP($CO289,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T283,VLOOKUP($CO289,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO289,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U283,VLOOKUP($CO289,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH286","v":0},0,0,{"$f":"'2017legmax.xls'!CJ286","v":0},0,{"$f":"'2017legmax.xls'!CI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0507"]
[508,"Cherokee","Baxter Springs ",5930636,102434,0,0,0,982.5,0,0,{"$f":"Weightings!K287","v":0},0,0,6033070,0,938227,474090,474090,null,7445387,0,0,0,0,0,0,5379,{"$f":"'2017legmax.xls'!AV287","v":12},{"$f":"'2017legmax.xls'!AW287","v":"A"},{"$f":"'2017legmax.xls'!AX287","v":""},7450766,7450766,{"$f":"IF(Weightings!G287>0,Weightings!G287,'Preliminary SO66'!AB284)","v":7676611},7450766,7450766,8168904,{"$f":"'2017legmax.xls'!BM287","v":0.3},2450671,2450671,2450671,null,6345380,29.9,115175,0,0,0,0,0,0,0,24921,71.3,274648,5930636,{"$f":"'2017legmax.xls'!F287","v":943},{"$f":"'2017legmax.xls'!I287","v":971.5},{"$f":"'2017legmax.xls'!K287","v":936.5},971.5,{"$f":"'2017legmax.xls'!O287","v":11},982.5,{"$f":"IF(ISNA(VLOOKUP($CO290,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T284,VLOOKUP($CO290,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":18},90000,{"$f":"IF(ISNA(VLOOKUP($CO290,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U284,VLOOKUP($CO290,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.1},3570,9.5,8864,102434,{"$f":"'2017legmax.xls'!AH287","v":0},0,0,{"$f":"'2017legmax.xls'!CJ287","v":0},0,{"$f":"'2017legmax.xls'!CI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0508"]
[509,"Sumner","South Haven ",1490606,10000,0,0,0,195.5,0,265,{"$f":"Weightings!K288","v":0},0,0,1500341,0,256625,104232,104232,null,1861198,2609,1622,0,0,0,0,0,{"$f":"'2017legmax.xls'!AV288","v":13},{"$f":"'2017legmax.xls'!AW288","v":"A"},{"$f":"'2017legmax.xls'!AX288","v":""},1865429,1865429,{"$f":"IF(Weightings!G288>0,Weightings!G288,'Preliminary SO66'!AB285)","v":1980776},1865429,1865429,2074966,{"$f":"'2017legmax.xls'!BM288","v":0.33},684739,684739,684739,null,1496592,0,0,0,0,0,0,0,0,0,5986,0,0,1490606,{"$f":"'2017legmax.xls'!F288","v":177.5},{"$f":"'2017legmax.xls'!I288","v":185.7},{"$f":"'2017legmax.xls'!K288","v":193.5},193.5,{"$f":"'2017legmax.xls'!O288","v":2},195.5,{"$f":"IF(ISNA(VLOOKUP($CO291,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T285,VLOOKUP($CO291,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":2},10000,{"$f":"IF(ISNA(VLOOKUP($CO291,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U285,VLOOKUP($CO291,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,10000,{"$f":"'2017legmax.xls'!AH288","v":0},0,0,{"$f":"'2017legmax.xls'!CJ288","v":0},0,{"$f":"'2017legmax.xls'!CI288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0509"]
[511,"Harper","Attica ",1178535,0,0,0,0,165,0,12655,{"$f":"Weightings!K289","v":0},0,0,1165880,0,198346,84230,84230,null,1448456,0,16103,0,0,0,0,2400,{"$f":"'2017legmax.xls'!AV289","v":12},{"$f":"'2017legmax.xls'!AW289","v":"A"},{"$f":"'2017legmax.xls'!AX289","v":""},1466959,1466959,{"$f":"IF(Weightings!G289>0,Weightings!G289,'Preliminary SO66'!AB286)","v":1545274},1466959,1466959,1604623,{"$f":"'2017legmax.xls'!BM289","v":0.3},481387,481387,481387,null,1183268,0,0,0,0,0,0,0,0,0,4733,0,0,1178535,{"$f":"'2017legmax.xls'!F289","v":155.1},{"$f":"'2017legmax.xls'!I289","v":151.5},{"$f":"'2017legmax.xls'!K289","v":165},165,{"$f":"'2017legmax.xls'!O289","v":0},165,{"$f":"IF(ISNA(VLOOKUP($CO292,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T286,VLOOKUP($CO292,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO292,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U286,VLOOKUP($CO292,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH289","v":0},0,0,{"$f":"'2017legmax.xls'!CJ289","v":0},0,{"$f":"'2017legmax.xls'!CI289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"D0511"]
[512,"Johnson","Shawnee Mission Pub Sch",124053049,0,0,{"$f":"BX293+CB293+CF293","v":9150732},0,26465.599999999999,0,19418,{"$f":"Weightings!K290","v":0},0,0,133184363,0,18264684,14184842,14184842,null,165633889,9969,0,0,118516,0,0,80848,{"$f":"'2017legmax.xls'!AV290","v":5},{"$f":"'2017legmax.xls'!AW290","v":"A"},{"$f":"'2017legmax.xls'!AX290","v":""},159879709,165843222,{"$f":"IF(Weightings!G290>0,Weightings!G290,'Preliminary SO66'!AB287)","v":172207583},165843222,165843222,181175783,{"$f":"'2017legmax.xls'!BM290","v":0.33},59788008,59788008,59788008,null,132870804,0,0,1332.4,5132405,827.4,3187145,0,0,8319550,498205,0,0,124053049,{"$f":"'2017legmax.xls'!F290","v":26229.1},{"$f":"'2017legmax.xls'!I290","v":26413.1},{"$f":"'2017legmax.xls'!K290","v":26036.3},26413.1,{"$f":"'2017legmax.xls'!O290","v":52.5},26465.599999999999,{"$f":"IF(ISNA(VLOOKUP($CO293,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!T287,VLOOKUP($CO293,'Audit Values'!$A$2:$AF$318,20,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CO293,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!U287,VLOOKUP($CO293,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},0,0,0,0,{"$f":"'2017legmax.xls'!AH290","v":0},0,5267341,{"$f":"'2017legmax.xls'!CJ290","v":3.73E-2},5963513,{"$f":"'2017legmax.xls'!CI290","v":6192368},5963513,3187219,3187219,3187219,3187219,0,0,0,0,0,0,150000,0,0,null,null,null,"D0512"]

{"sheet":"2017legmax.xls","index":1,"n_rows":295,"n_cols":108,"rows_kept":295,"cut":false,"hidden":false,"merged":[[1,69,1,78],[1,84,1,89],[1,90,1,94],[1,95,1,105],[1,107,1,109]]}
[null,null,null,null,null,"Col 1",null,null,"Col 2",null,"Col 3","Col 4","Col 4(a)",null,"Col 4(b)",null,null,null,"Col 4(c) ","Col 5 ","Col 6",null,null,"Col 7","Col 7(a)","Col 8","Col 8(a)","Col 9","Col 9(a)","Col 9(b)",null,null,"Col 10","Col 10(a)","Col 11","Col 11(a)","Col 12","Col 13","Col 14","Col 15","Col 16","Col 17","Col 17(a)",null,null,"Col 18","Col 19",null,null,null,null,"Col 20","Col 20(a)",null,null,null,"Col 20(b)","NA","NA","NA","NA","Col 20(c) ","Col 20(d)","Col 21","Col 21(a)","Col 21(b)","Col 21(c) ","Col 21(d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Review","NA","NA","NA",null,null,null,null,null,null,null,null,null,"NA","NA","NA","NA","NA","NA"]
["","2017-07-14",null,null,null,null,null,null,null,null,null,null,"Not Applicable",null,null,null,null,null,null,null,null,null,null,"",null,"","","","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old Formula","New Formula SB7",null,null,null,"New Formula SB7",null,null,null,null,"NA",null,null,null,null,"",null,null,"Table I Low & High Enrollment",null,null,null,null,null,null,null,null,null,"Table II Transportation",null,null,null,null,"Table III Tax Appeal Amounts",null,null,null,null,null,"Table IV High Density At Risk",null,null,null,null,"Table V Virtual Weighting",null,null,null,null,null,null,null,null,null,null,null,"Extraordinary Payments"]
["USD #","County","District Name","FTE Enroll (exc 4 yr old at-risk & virtual) 9/20/2014","FTE Enroll (exc 4 yr old at-risk & virtual) 2/20/2015","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2014 2/20/2015","FTE Enroll (exc 4 yr old at-risk & virtual) 9/20/2016","FTE Enroll (exc 4 yr old at-risk & virtual) 2/20/2016","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2015","FTE Enroll (exc 4 yr old at-risk inc virtual) 9/20/2016","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2016","Declining Enrollment Provision","FTE Enroll (exc 4 yr old at-risk) 2/20/2017","Adjusted Enrollment (exc virtual)","4 yr old at-risk (9/20)","FTE Enroll (inc 4 yr old at-risk exc virtual) 9/20/2016","FTE Enroll (inc 4 yr old at-risk inc virtual) 9/20/2016","FTE Enroll (inc 4 yr old at-risk inc virtual inc 2/20) 9/20/2016","Total Adjusted Enrollment","Virtual FTE (Info Only) 9/20/16","Low and High Enroll Weighted FTE","Low Enroll","High Enroll","CTE Contact Hrs","CTE Weighted FTE","Bilingual Contact Hrs","Bilingual Weighted FTE","At-Risk Headcount","At-Risk Weighted FTE","High At-Risk Weighted FTE","Non-Proficient Headcount","Non-Proficient Weighted FTE","New Facilities FTE","New Facilities Weighted FTE","Transp Over 2.5 Current Year","Transp Weighted FTE","Ancillary Weighted FTE","Declining Enroll Weighted FTE","Cost of Living FTE","Virtual Weighted FTE","KAMS FTE","FY 17 Spec Ed State Aid","Spec Ed Weighted FTE","2016-17 Subtotal Weighted FTE (exc Spec Ed)","2016-17 Subtotal Weighted FTE (exc COL)","2016-17 Total Weighted FTE","Authorized Transfers","Sequence Number","Audit","Republished","Computed General Fund (exc Spec Ed)","Computed General Fund (inc Spec Ed)","Adopted General Fund (incl KPERS)","N/A","KPERS State Aid - Block Grant ",null,"Adopted General Fund (excl KPERS)","2016-17 General Fund (Before reductions)","2015-16 Budget Law Violation","2015-16 Trans Audit Adjust","2015-16 Bilingual Vocational At-Risk   Audit Adj","2015-16 Total Reduction","2016-17 Adjusted Legal General Fund Budget","2016-17 LOB Base General Fund ","2016-17 LOB Authorized Percent","Max Computed LOB Authorized","Adopted LOB","Legal LOB","LOB Percent Used","0-99.9",null,null,null,"100-299.9",null,null,null,"300-1621.9","1622 and higher","Area in Square Miles","Index","Density Cost Per Pupil","Transp Weighting Factor","Trans Weighted FTE","Board of Tax Appeals (Ancillary)","Board of Tax Appeals (Declining Enrollment)","Form 151-Board of Tax Appeals (Cost of Living)","Cost of Living Authorized Percent","Max Computed Cost of Living","Cost of Living Authority","2014-15 Percent of Free Lunch (Current Year)","Students Per Square mile","Ftee Lunch >=50%","Free Lunch >35.1% and >212 per square mile","Free Lunch >=35% <50%","Full-Time Virtual FTE 9/20/2016","Part-Time Virtual FTE 9/20/2016","Virtual FTE (19 & Over)","Virtual FTE","Virtual Non Proficient Headcount","Virtual Non Proficient Weighting","Virtual AP Course 1st Semester","1st Semester Weighting","Virtual AP Course 2nd Semester","2nd Semester Weighting","(KIDS ENRL) Virtual FTE (19 & Over)","D0 #","2016-17 pmts"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":452822.4},624.70000000000005,{"$f":"SUM(F5:F290)","v":453447.1},{"$f":"SUM(G5:G290)","v":452822.4},624.70000000000005,{"$f":"SUM(I5:I290)","v":450671.4},{"$f":"SUM(J5:J290)","v":456226.6},{"$f":"SUM(K5:K290)","v":449594.7},{"$f":"SUM(L5:L290)","v":454523.9},{"$f":"SUM(M5:M290)","v":0},{"$f":"SUM(N5:N290)","v":454523.9},{"$f":"SUM(O5:O290)","v":3423.5},{"$f":"SUM(P5:P290)","v":453018.2},{"$f":"SUM(Q5:Q290)","v":459650.1},{"$f":"SUM(R5:R290)","v":459650.1},{"$f":"SUM(S5:S290)","v":457947.4},{"$f":"SUM(T5:T290)","v":6631.9},{"$f":"SUM(U5:U290)","v":54114.5},{"$f":"SUM(V5:V290)","v":42070.8},{"$f":"SUM(W5:W290)","v":12043.7},{"$f":"SUM(X5:X290)","v":109293},{"$f":"SUM(Y5:Y290)","v":9107.6},{"$f":"SUM(Z5:Z290)","v":157574.5},{"$f":"SUM(AA5:AA290)","v":10373.9},{"$f":"SUM(AB5:AB290)","v":188689},{"$f":"SUM(AC5:AC290)","v":86042.1},{"$f":"SUM(AD5:AD290)","v":12863.3},{"$f":"SUM(AE5:AE290)","v":0},{"$f":"SUM(AF5:AF290)","v":0},{"$f":"SUM(AG5:AG290)","v":13661.6},{"$f":"SUM(AH5:AH290)","v":3415.9},{"$f":"SUM(AI5:AI290)","v":136916},{"$f":"SUM(AJ5:AJ290)","v":27111},{"$f":"SUM(AK5:AK290)","v":6270.6},{"$f":"SUM(AL5:AL290)","v":952.9},{"$f":"SUM(AM5:AM290)","v":5592.5},{"$f":"SUM(AN5:AN290)","v":6964.3},{"$f":"SUM(AO5:AO290)","v":46},{"$f":"SUM(AP5:AP290)","v":425819859},{"$f":"SUM(AQ5:AQ290)","v":110544.7},{"$f":"SUM(AR5:AR290)","v":680802},{"$f":"SUM(AS5:AS290)","v":785754.2},{"$f":"SUM(AT5:AT290)","v":791346.7},{"$f":"SUM(AU5:AU290)","v":14587318},null,null,null,{"$f":"SUM(AY5:AY290)","v":2637980504},{"$f":"SUM(AZ5:AZ290)","v":3062854806},{"$f":"SUM(BA5:BA290)","v":3487517425},0,253501811,0,3234015614,{"$f":"SUM(BF5:BF290)","v":3062714304},{"$f":"SUM(BG5:BG290)","v":0},{"$f":"SUM(BH5:BH290)","v":0},{"$f":"SUM(BI5:BI290)","v":0},{"$f":"SUM(BJ5:BJ290)","v":0},{"$f":"SUM(BK5:BK290)","v":3062714304},{"$f":"SUM(BL5:BL290)","v":3475609014},{"$f":"SUM(BM5:BM290)","v":86.76},{"$f":"SUM(BN5:BN290)","v":1072093195},{"$f":"SUM(BO5:BO290)","v":1067746822},{"$f":"SUM(BP5:BP290)","v":1056203093},{"$f":"SUM(BQ5:BQ290)/296","v":0.28770000000000001},{"$f":"SUM(BR5:BR290)","v":596.6},null,null,null,{"$f":"SUM(BV5:BV290)","v":9640.2999999999993},null,null,null,{"$f":"SUM(BZ5:BZ290)","v":31833.9},{"$f":"SUM(CA5:CA290)","v":12043.7},{"$f":"SUM(CB5:CB290)","v":82019.7},{"$f":"SUM(CC5:CC290)","v":1422.25},{"$f":"SUM(CD5:CD290)","v":343040.9},{"$f":"SUM(CE5:CE290)","v":89.055700000000002},{"$f":"SUM(CF5:CF290)","v":27111},{"$f":"SUM(CG5:CG290)","v":24155100},{"$f":"SUM(CH5:CH290)","v":3670673},{"$f":"SUM(CI5:CI290)","v":24440283},null,null,21542344,null,null,{"$f":"SUM(CO5:CO290)","v":10783.6},6671.6,2079.6999999999998,{"$f":"SUM(CR5:CR290)","v":4954},{"$f":"SUM(CS5:CS290)","v":917},760.9,6631.9,{"$f":"SUM(CV5:CV290)","v":0},{"$f":"SUM(CW5:CW290)","v":0},{"$f":"SUM(CX5:CX290)","v":0},{"$f":"SUM(CY5:CY290)","v":0},{"$f":"SUM(CZ5:CZ290)","v":0},{"$f":"SUM(DA5:DA290)","v":0},2536.5,null,{"$f":"SUM(DD5:DD290)","v":0}]
[101,"Neosho","Erie-Galesburg ",522.5,0,{"$f":"D5+E5","v":522.5},522.5,0,503,{"$f":"K5+T5","v":497},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":497},{"$f":"MAX(K5, I5,AVERAGE(F5, I5, K5))","v":507.5},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},{"$f":"L5+M5","v":507.5},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C2,IF(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC5,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},{"$f":"K5+O5","v":503},{"$f":"J5+O5","v":503},{"$f":"J5+O5+M5","v":503},{"$f":"L5+M5+O5","v":513.5},{"$f":"CU5","v":0},{"$f":"IF(L5>0,MAX(BR5,BV5,BZ5,CA5),0)","v":211.4},{"$f":"MAX(BR5,BV5,BZ5)","v":211.4},{"$f":"CA5","v":0},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$318,FALSE)),'Preliminary SO66'!D2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":118.7},{"$f":"ROUND((X5/6)*Weightings!$M$6,1)","v":9.9},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":3.5},{"$f":"ROUND((Z5/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":255},{"$f":"ROUND(AB5*Weightings!$M$8,1)","v":116.3},{"$f":"MAX(CO5,CP5,CQ5)","v":26.2},0,{"$f":"AE5*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG5*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":319},{"$f":"CF5","v":90.1},{"$f":"CG5/Weightings!$M$5","v":0},{"$f":"CH5/Weightings!$M$5","v":0},{"$f":"CL5/Weightings!$M$5","v":0},{"$f":"CU5*1.05","v":0},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},590432,{"$f":"AP5/Weightings!$M$5","v":153.30000000000001},{"$f":"SUM(S5+ U5+ Y5+ AA5+ AC5+ AH5+ AJ5+ AK5+ AL5+ AD5+AF5+AM5+AN5+AO5)","v":967.6},{"$f":"SUM(S5+U5+Y5+AA5+AC5+AH5+AJ5+AK5+AL5+AD5+AF5+AQ5+AN5+AO5)","v":1120.9000000000001},{"$f":"SUM(S5+U5+Y5+AA5+AC5+AH5+AJ5+AK5+AL5+AQ5+AD5+AF5+AM5+AN5+AO5)","v":1120.9000000000001},0,{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H5>0,VLOOKUP($DC5,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H5),Weightings!H5,VLOOKUP($DC5,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC5,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G5=\"\",\"\",IF(Weightings!I5=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR5*Weightings!$M$5+AU5","v":3727195},{"$f":"AT5*Weightings!$M$5+AU5","v":4317707},{"$f":"IF(Weightings!G5>0,Weightings!G5,'Preliminary SO66'!AB2)","v":4738042},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R8","v":252707},null,{"$f":"BA5-BB5-BC5-BD5","v":4485335},{"$f":"MIN(AZ5,BA5)","v":4317707},null,{"$f":"Weightings!E5","v":0},{"$f":"Weightings!F5","v":" "},{"$f":"SUM(BG5:BI5)","v":0},{"$f":"BF5+BJ5","v":4317707},{"$f":"MAX(ROUND(((AR5-AN5-AO5)*Weightings!$M$12)+'2017legmax.xls'!AP5,0),ROUND((('2017legmax.xls'!AR5-'2017legmax.xls'!AN5-'2017legmax.xls'!AO5)*Weightings!$M$12)+Weightings!B5,0))","v":5075691},0.3,{"$f":"BL5*BM5","v":1522707},1539410,{"$f":"MIN(BN5,BO5)","v":1522707},{"$f":"BP5/BL5","v":0.3},{"$f":"ROUND(IF(S5<=99.9,(S5*1.014331),0),1)","v":0},{"$f":"AND(S5>99.9,S5<=299.9)","v":false},{"$f":"IF(BS5=TRUE,ROUND((S5-100)*9.655,3),0)","v":0},{"$f":"IF(BS5=TRUE,ROUND(((7337-BT5)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(S5*BU5,1)","v":0},{"$f":"AND(S5>299.9,S5<=1621.9)","v":true},{"$f":"IF(BW5=TRUE,ROUND((S5-300)*1.2375,4),0)","v":264.2063},{"$f":"IF(BW5=TRUE,ROUND(((5406-BX5)/3642.4)-1,6),0)","v":0.41165000000000002},{"$f":"ROUND(BY5*S5,1)","v":211.4},{"$f":"ROUND(IF(S5>=1622,(S5*0.03504),0),1)","v":0},325,{"$f":"AI5/CB5","v":0.98},{"$f":"IF(ROUND((Weightings!$P$5*CC5^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC5^Weightings!$P$6*Weightings!$P$8 ),2))","v":1087.42},{"$f":"ROUND(CD5/Weightings!$M$5,4)","v":0.2823},{"$f":"ROUND(IF(AI5>0,CE5*AI5,0),1)","v":90.1},0,0,0,0,{"$f":"AS5*Weightings!$M$5*CJ5","v":0},{"$f":"IF(CI5>CK5,CK5,CI5)","v":0},{"$f":"ROUND(AB5/S5,3)","v":0.497},{"$f":"ROUND(S5/CB5,1)","v":1.6},{"$f":"IF(CM5>=50%,AB5*10.5%,0)","v":0},{"$f":"IF(AND(CM5>=35.1%,CN5>212),AB5*0.105,0)","v":0},{"$f":"IF(AND((CM5-0.35)>0,CM5<0.5),AB5*(CM5-0.35)*0.7,0)","v":26.2},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC5,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U2,VLOOKUP($DC5,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO8/6","v":0},{"$f":"SUM(CR5:CT5)","v":0},null,null,null,null,null,null,0,"D0101",0]
[102,"Gray","Cimmaron-Ensign",626.70000000000005,0,{"$f":"D6+E6","v":626.70000000000005},626.70000000000005,0,619,622.5,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":622.5},622.70000000000005,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},622.70000000000005,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C3,IF(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC6,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},626,626,626,626.20000000000005,{"$f":"CU6","v":0},233.8,233.8,0,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":121.9},{"$f":"ROUND((X6/6)*Weightings!$M$6,1)","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":652.70000000000005},{"$f":"ROUND((Z6/6)*Weightings!$M$7,1)","v":43},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":227},{"$f":"ROUND(AB6*Weightings!$M$8,1)","v":103.5},{"$f":"MAX(CO6,CP6,CQ6)","v":2.1},0,{"$f":"AE6*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG6*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":93},39,{"$f":"CG6/Weightings!$M$5","v":0},{"$f":"CH6/Weightings!$M$5","v":0},{"$f":"CL6/Weightings!$M$5","v":0},{"$f":"CU6*1.05","v":0},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},473011,{"$f":"AP6/Weightings!$M$5","v":122.8},1057.8,1180.5999999999999,1180.5999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H6>0,VLOOKUP($DC6,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H6),Weightings!H6,VLOOKUP($DC6,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC6,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G6=\"\",\"\",IF(Weightings!I6=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR6*Weightings!$M$5+AU6","v":4074646},{"$f":"AT6*Weightings!$M$5+AU6","v":4547671},{"$f":"IF(Weightings!G6>0,Weightings!G6,'Preliminary SO66'!AB3)","v":5193101},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R9","v":323024},null,4870077,4547671,null,{"$f":"Weightings!E6","v":0},{"$f":"Weightings!F6","v":0},0,{"$f":"BF6+BJ6","v":4547671},{"$f":"MAX(ROUND(((AR6-AN6-AO6)*Weightings!$M$12)+'2017legmax.xls'!AP6,0),ROUND((('2017legmax.xls'!AR6-'2017legmax.xls'!AN6-'2017legmax.xls'!AO6)*Weightings!$M$12)+Weightings!B6,0))","v":5287905},0.3,1586372,1671502,1586372,{"$f":"BP6/BL6","v":0.3},0,false,0,0,0,true,403.67250000000001,0.37336000000000003,233.8,0,538,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC6^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC6^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD6/Weightings!$M$5,4)","v":0.41959999999999997},39,0,0,0,0,{"$f":"AS6*Weightings!$M$5*CJ6","v":0},{"$f":"IF(CI6>CK6,CK6,CI6)","v":0},0.36299999999999999,1.2,0,0,2.1,{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC6,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U3,VLOOKUP($DC6,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO9/6","v":0},{"$f":"SUM(CR6:CT6)","v":0},null,null,null,null,null,null,0,"D0102",0]
[103,"Cheyenne","Cheylin ",137,0,137,137,0,133.5,122.5,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":122.5},133.5,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},133.5,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C4,IF(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC7,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},122.5,122.5,122.5,133.5,0,123.6,123.6,0,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":75.099999999999994},{"$f":"ROUND((X7/6)*Weightings!$M$6,1)","v":6.3},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":130.9},{"$f":"ROUND((Z7/6)*Weightings!$M$7,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":61},{"$f":"ROUND(AB7*Weightings!$M$8,1)","v":27.8},4.5999999999999996,0,{"$f":"AE7*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG7*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":55},27.4,{"$f":"CG7/Weightings!$M$5","v":0},{"$f":"CH7/Weightings!$M$5","v":0},{"$f":"CL7/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},122525,{"$f":"AP7/Weightings!$M$5","v":31.8},331.8,363.6,363.6,0,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H7>0,VLOOKUP($DC7,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H7),Weightings!H7,VLOOKUP($DC7,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC7,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G7=\"\",\"\",IF(Weightings!I7=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR7*Weightings!$M$5+AU7","v":1278094},{"$f":"AT7*Weightings!$M$5+AU7","v":1400587},{"$f":"IF(Weightings!G7>0,Weightings!G7,'Preliminary SO66'!AB4)","v":1513838},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R10","v":74192},null,1439646,1400587,null,{"$f":"Weightings!E7","v":0},{"$f":"Weightings!F7","v":0},0,1400587,{"$f":"MAX(ROUND(((AR7-AN7-AO7)*Weightings!$M$12)+'2017legmax.xls'!AP7,0),ROUND((('2017legmax.xls'!AR7-'2017legmax.xls'!AN7-'2017legmax.xls'!AO7)*Weightings!$M$12)+Weightings!B7,0))","v":1680037},0.3,504011,520040,504011,0.3,0,true,323.44299999999998,0.92553200000000002,123.6,false,0,0,0,0,688,0.08,{"$f":"IF(ROUND((Weightings!$P$5*CC7^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC7^Weightings!$P$6*Weightings!$P$8 ),2))","v":1916.65},{"$f":"ROUND(CD7/Weightings!$M$5,4)","v":0.49759999999999999},27.4,0,0,0,0,{"$f":"AS7*Weightings!$M$5*CJ7","v":0},0,0.45700000000000002,0.2,0,0,4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC7,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U4,VLOOKUP($DC7,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO10/6","v":0},0,null,null,null,null,null,null,0,"D0103",0]
[105,"Rawlins","Rawlins County ",323.5,0,323.5,323.5,0,333.4,320.5,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":320.5},333.4,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},333.4,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C5,IF(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC8,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},320.5,320.5,320.5,333.4,0,157.6,157.6,0,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":97.3},{"$f":"ROUND((X8/6)*Weightings!$M$6,1)","v":8.1},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":88.2},{"$f":"ROUND((Z8/6)*Weightings!$M$7,1)","v":5.8},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":111},{"$f":"ROUND(AB8*Weightings!$M$8,1)","v":50.6},0,0,{"$f":"AE8*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG8*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":127},53.3,{"$f":"CG8/Weightings!$M$5","v":0},{"$f":"CH8/Weightings!$M$5","v":0},{"$f":"CL8/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},275568,{"$f":"AP8/Weightings!$M$5","v":71.5},608.79999999999995,680.3,680.3,0,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H8>0,VLOOKUP($DC8,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H8),Weightings!H8,VLOOKUP($DC8,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC8,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G8=\"\",\"\",IF(Weightings!I8=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR8*Weightings!$M$5+AU8","v":2345098},{"$f":"AT8*Weightings!$M$5+AU8","v":2620516},{"$f":"IF(Weightings!G8>0,Weightings!G8,'Preliminary SO66'!AB5)","v":2799576},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R11","v":177548},null,2622028,2620516,null,{"$f":"Weightings!E8","v":0},{"$f":"Weightings!F8","v":0},0,2620516,{"$f":"MAX(ROUND(((AR8-AN8-AO8)*Weightings!$M$12)+'2017legmax.xls'!AP8,0),ROUND((('2017legmax.xls'!AR8-'2017legmax.xls'!AN8-'2017legmax.xls'!AO8)*Weightings!$M$12)+Weightings!B8,0))","v":3067115},0.3,920135,923233,920135,0.3,0,false,0,0,0,true,41.332500000000003,0.47283900000000001,157.6,0,740.1,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC8^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC8^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD8/Weightings!$M$5,4)","v":0.41959999999999997},53.3,0,0,0,0,{"$f":"AS8*Weightings!$M$5*CJ8","v":0},0,0.33300000000000002,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC8,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U5,VLOOKUP($DC8,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO11/6","v":0},0,null,null,null,null,null,null,0,"D0105",0]
[106,"Ness","Western Plains ",118,0,118,118,0,104,100.3,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":100.3},107.4,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},107.4,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C6,IF(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC9,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},100.3,100.3,100.3,107.4,0,106.8,106.8,0,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":5.4},{"$f":"ROUND((X9/6)*Weightings!$M$6,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":52},{"$f":"ROUND((Z9/6)*Weightings!$M$7,1)","v":3.4},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":60},{"$f":"ROUND(AB9*Weightings!$M$8,1)","v":27.4},6.3,0,{"$f":"AE9*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG9*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":42},21.5,{"$f":"CG9/Weightings!$M$5","v":0},{"$f":"CH9/Weightings!$M$5","v":0},{"$f":"CL9/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},84954,{"$f":"AP9/Weightings!$M$5","v":22.1},273.3,295.39999999999998,295.39999999999998,0,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H9>0,VLOOKUP($DC9,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H9),Weightings!H9,VLOOKUP($DC9,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC9,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G9=\"\",\"\",IF(Weightings!I9=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR9*Weightings!$M$5+AU9","v":1052752},{"$f":"AT9*Weightings!$M$5+AU9","v":1137881},{"$f":"IF(Weightings!G9>0,Weightings!G9,'Preliminary SO66'!AB6)","v":1485997},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R12","v":85167},null,1400830,1137881,null,{"$f":"Weightings!E9","v":0},{"$f":"Weightings!F9","v":0},0,1137881,{"$f":"MAX(ROUND(((AR9-AN9-AO9)*Weightings!$M$12)+'2017legmax.xls'!AP9,0),ROUND((('2017legmax.xls'!AR9-'2017legmax.xls'!AN9-'2017legmax.xls'!AO9)*Weightings!$M$12)+Weightings!B9,0))","v":1378459},0.3,413538,484121,413538,0.3,0,true,71.447000000000003,0.99471600000000004,106.8,false,0,0,0,0,601.20000000000005,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*CC9^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC9^Weightings!$P$6*Weightings!$P$8 ),2))","v":1975.42},{"$f":"ROUND(CD9/Weightings!$M$5,4)","v":0.51280000000000003},21.5,0,0,0,0,{"$f":"AS9*Weightings!$M$5*CJ9","v":0},0,0.55900000000000005,0.2,6.3,0,0,{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC9,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U6,VLOOKUP($DC9,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO12/6","v":0},0,null,null,null,null,null,null,0,"D0106",0]
[107,"Jewell","Rock Hills ",274.5,0,274.5,274.5,0,269.5,282.5,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":282.5},282.5,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},282.5,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C7,IF(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC10,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},289,289,289,289,0,148.4,148.4,0,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":57.6},{"$f":"ROUND((X10/6)*Weightings!$M$6,1)","v":4.8},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z10/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":131},{"$f":"ROUND(AB10*Weightings!$M$8,1)","v":59.7},9.4,0,{"$f":"AE10*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG10*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":137},56.7,{"$f":"CG10/Weightings!$M$5","v":0},{"$f":"CH10/Weightings!$M$5","v":0},{"$f":"CL10/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},329559,{"$f":"AP10/Weightings!$M$5","v":85.6},568,653.6,653.6,0,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H10>0,VLOOKUP($DC10,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H10),Weightings!H10,VLOOKUP($DC10,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC10,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G10=\"\",\"\",IF(Weightings!I10=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR10*Weightings!$M$5+AU10","v":2187936},{"$f":"AT10*Weightings!$M$5+AU10","v":2517667},{"$f":"IF(Weightings!G10>0,Weightings!G10,'Preliminary SO66'!AB7)","v":2901404},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R13","v":173221},null,2728183,2517667,null,{"$f":"Weightings!E10","v":0},{"$f":"Weightings!F10","v":0},0,2517667,{"$f":"MAX(ROUND(((AR10-AN10-AO10)*Weightings!$M$12)+'2017legmax.xls'!AP10,0),ROUND((('2017legmax.xls'!AR10-'2017legmax.xls'!AN10-'2017legmax.xls'!AO10)*Weightings!$M$12)+Weightings!B10,0))","v":2879879},0.23799999999999999,685411,700125,685411,0.23799999999999999,0,true,1824.7950000000001,0.51334400000000002,148.4,false,0,0,0,0,762,0.18,{"$f":"IF(ROUND((Weightings!$P$5*CC10^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC10^Weightings!$P$6*Weightings!$P$8 ),2))","v":1595.42},{"$f":"ROUND(CD10/Weightings!$M$5,4)","v":0.41420000000000001},56.7,0,0,0,0,{"$f":"AS10*Weightings!$M$5*CJ10","v":0},0,0.45300000000000001,0.4,0,0,9.4,{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC10,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U7,VLOOKUP($DC10,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO13/6","v":0},0,null,null,null,null,null,null,0,"D0107",0]
[108,"Washington","Washington Co. Schools ",343,0,343,343,0,337,323,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":323},337,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},337,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C8,IF(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC11,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},323,323,323,337,0,158.9,158.9,0,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":75.2},{"$f":"ROUND((X11/6)*Weightings!$M$6,1)","v":6.3},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z11/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":125},{"$f":"ROUND(AB11*Weightings!$M$8,1)","v":57},1.8,0,{"$f":"AE11*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG11*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":136},48.5,{"$f":"CG11/Weightings!$M$5","v":0},{"$f":"CH11/Weightings!$M$5","v":0},{"$f":"CL11/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},318923,{"$f":"AP11/Weightings!$M$5","v":82.8},609.5,692.3,692.3,0,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H11>0,VLOOKUP($DC11,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H11),Weightings!H11,VLOOKUP($DC11,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC11,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G11=\"\",\"\",IF(Weightings!I11=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR11*Weightings!$M$5+AU11","v":2347794},{"$f":"AT11*Weightings!$M$5+AU11","v":2666740},{"$f":"IF(Weightings!G11>0,Weightings!G11,'Preliminary SO66'!AB8)","v":3055371},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R14","v":146917},null,2908454,2666740,null,{"$f":"Weightings!E11","v":0},{"$f":"Weightings!F11","v":0},0,2666740,{"$f":"MAX(ROUND(((AR11-AN11-AO11)*Weightings!$M$12)+'2017legmax.xls'!AP11,0),ROUND((('2017legmax.xls'!AR11-'2017legmax.xls'!AN11-'2017legmax.xls'!AO11)*Weightings!$M$12)+Weightings!B11,0))","v":3284986},0.3,985496,1006913,985496,0.3,0,false,0,0,0,true,45.787500000000001,0.47161599999999998,158.9,0,389,0.35,{"$f":"IF(ROUND((Weightings!$P$5*CC11^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC11^Weightings!$P$6*Weightings!$P$8 ),2))","v":1372.61},{"$f":"ROUND(CD11/Weightings!$M$5,4)","v":0.35630000000000001},48.5,0,0,0,0,{"$f":"AS11*Weightings!$M$5*CJ11","v":0},0,0.371,0.9,0,0,1.8,{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC11,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U8,VLOOKUP($DC11,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO14/6","v":0},0,null,null,null,null,null,null,0,"D0108",0]
[109,"Republic","Republic County ",466.5,0,466.5,466.5,0,466,498.1,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":497.1},497.1,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},497.1,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C9,IF(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC12,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},497.1,498.1,498.1,497.1,1,207.4,207.4,0,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":114.4},{"$f":"ROUND((X12/6)*Weightings!$M$6,1)","v":9.5},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z12/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":211},{"$f":"ROUND(AB12*Weightings!$M$8,1)","v":96.2},10.9,0,{"$f":"AE12*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG12*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":171.5},62.8,{"$f":"CG12/Weightings!$M$5","v":0},{"$f":"CH12/Weightings!$M$5","v":0},{"$f":"CL12/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},424499,{"$f":"AP12/Weightings!$M$5","v":110.2},885,995.2,995.2,5000,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H12>0,VLOOKUP($DC12,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H12),Weightings!H12,VLOOKUP($DC12,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC12,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G12=\"\",\"\",IF(Weightings!I12=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR12*Weightings!$M$5+AU12","v":3414020},{"$f":"AT12*Weightings!$M$5+AU12","v":3838510},{"$f":"IF(Weightings!G12>0,Weightings!G12,'Preliminary SO66'!AB9)","v":4015778},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R15","v":223528},null,3792250,3838510,null,{"$f":"Weightings!E12","v":0},{"$f":"Weightings!F12","v":0},0,3838510,{"$f":"MAX(ROUND(((AR12-AN12-AO12)*Weightings!$M$12)+'2017legmax.xls'!AP12,0),ROUND((('2017legmax.xls'!AR12-'2017legmax.xls'!AN12-'2017legmax.xls'!AO12)*Weightings!$M$12)+Weightings!B12,0))","v":4583971},0.3,1375191,1302588,1302588,0.28420000000000001,0,false,0,0,0,true,243.91130000000001,0.41722199999999998,207.4,0,560,0.31,{"$f":"IF(ROUND((Weightings!$P$5*CC12^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC12^Weightings!$P$6*Weightings!$P$8 ),2))","v":1410.82},{"$f":"ROUND(CD12/Weightings!$M$5,4)","v":0.36630000000000001},62.8,0,0,0,0,{"$f":"AS12*Weightings!$M$5*CJ12","v":0},0,0.42399999999999999,0.9,0,0,10.9,{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC12,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U9,VLOOKUP($DC12,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO15/6","v":0},1,null,null,null,null,null,null,0,"D0109",0]
[110,"Phillips","Thunder Ridge Schools ",217,0,217,217,0,214,205,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":205},214,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},214,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C10,IF(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC13,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},207.5,207.5,207.5,216.5,0,152.69999999999999,152.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":56.4},{"$f":"ROUND((X13/6)*Weightings!$M$6,1)","v":4.7},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z13/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":108},{"$f":"ROUND(AB13*Weightings!$M$8,1)","v":49.2},11.3,0,{"$f":"AE13*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG13*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":143},53.2,{"$f":"CG13/Weightings!$M$5","v":0},{"$f":"CH13/Weightings!$M$5","v":0},{"$f":"CL13/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},260586,{"$f":"AP13/Weightings!$M$5","v":67.599999999999994},487.6,555.20000000000005,555.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H13>0,VLOOKUP($DC13,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H13),Weightings!H13,VLOOKUP($DC13,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC13,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G13=\"\",\"\",IF(Weightings!I13=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR13*Weightings!$M$5+AU13","v":1878235},{"$f":"AT13*Weightings!$M$5+AU13","v":2138630},{"$f":"IF(Weightings!G13>0,Weightings!G13,'Preliminary SO66'!AB10)","v":2349291},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R16","v":118730},null,2230561,2138630,null,{"$f":"Weightings!E13","v":0},{"$f":"Weightings!F13","v":0},0,2138630,{"$f":"MAX(ROUND(((AR13-AN13-AO13)*Weightings!$M$12)+'2017legmax.xls'!AP13,0),ROUND((('2017legmax.xls'!AR13-'2017legmax.xls'!AN13-'2017legmax.xls'!AO13)*Weightings!$M$12)+Weightings!B13,0))","v":2523255},0.3,756977,767887,{"$f":"MIN(BN13,BO13)","v":756977},0.3,0,true,1124.808,0.70552199999999998,152.69999999999999,false,0,0,0,0,491,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC13^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC13^Weightings!$P$6*Weightings!$P$8 ),2))","v":1432.26},{"$f":"ROUND(CD13/Weightings!$M$5,4)","v":0.37180000000000002},53.2,0,0,0,0,{"$f":"AS13*Weightings!$M$5*CJ13","v":0},{"$f":"IF(CI13>CK13,CK13,CI13)","v":0},0.499,0.4,0,0,11.3,{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC13,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U10,VLOOKUP($DC13,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO16/6","v":0},0,null,null,null,null,null,null,0,"D0110",0]
[111,"Doniphan","Doniphan West Schools ",313,0,313,313,0,309,304.5,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":304.5},309,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},309,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C11,IF(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC14,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},310.5,310.5,310.5,315,0,150.9,{"$f":"MAX(BR14,BV14,BZ14)","v":150.9},{"$f":"CA14","v":0},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":110.5},{"$f":"ROUND((X14/6)*Weightings!$M$6,1)","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z14/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":122},{"$f":"ROUND(AB14*Weightings!$M$8,1)","v":55.6},3.2,0,{"$f":"AE14*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG14*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":275.5},74.3,{"$f":"CG14/Weightings!$M$5","v":0},{"$f":"CH14/Weightings!$M$5","v":0},{"$f":"CL14/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},265802,{"$f":"AP14/Weightings!$M$5","v":69},608.20000000000005,677.2,677.2,0,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H14>0,VLOOKUP($DC14,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H14),Weightings!H14,VLOOKUP($DC14,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC14,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G14=\"\",\"\",IF(Weightings!I14=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR14*Weightings!$M$5+AU14","v":2342786},{"$f":"AT14*Weightings!$M$5+AU14","v":2608574},{"$f":"IF(Weightings!G14>0,Weightings!G14,'Preliminary SO66'!AB11)","v":3075499},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R17","v":194715},null,2880784,2608574,null,{"$f":"Weightings!E14","v":0},{"$f":"Weightings!F14","v":0},0,2608574,{"$f":"MAX(ROUND(((AR14-AN14-AO14)*Weightings!$M$12)+'2017legmax.xls'!AP14,0),ROUND((('2017legmax.xls'!AR14-'2017legmax.xls'!AN14-'2017legmax.xls'!AO14)*Weightings!$M$12)+Weightings!B14,0))","v":3286039},0.3,985812,1005747,985812,0.3,0,false,0,{"$f":"IF(BS14=TRUE,ROUND(((7337-BT14)/3642.4)-1,6),0)","v":0},0,true,18.5625,{"$f":"IF(BW14=TRUE,ROUND(((5406-BX14)/3642.4)-1,6),0)","v":0.47909000000000002},150.9,0,229,1.2,{"$f":"IF(ROUND((Weightings!$P$5*CC14^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC14^Weightings!$P$6*Weightings!$P$8 ),2))","v":1038.73},{"$f":"ROUND(CD14/Weightings!$M$5,4)","v":0.2697},74.3,0,0,0,0,{"$f":"AS14*Weightings!$M$5*CJ14","v":0},0,0.38700000000000001,1.4,0,0,3.2,{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC14,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U11,VLOOKUP($DC14,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO17/6","v":0},0,null,null,null,null,null,null,0,"D0111",0]
[112,"Ellsworth","Central Plains ",430,0,430,430,0,443.5,503.8,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":468.9},468.9,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},468.9,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C12,IF(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC15,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},474.9,509.8,509.8,474.9,34.9,201.7,{"$f":"MAX(BR15,BV15,BZ15)","v":201.7},{"$f":"CA15","v":0},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":158.4},{"$f":"ROUND((X15/6)*Weightings!$M$6,1)","v":13.2},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z15/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":178},{"$f":"ROUND(AB15*Weightings!$M$8,1)","v":81.2},{"$f":"MAX(CO15,CP15,CQ15)","v":3.1},0,{"$f":"AE15*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG15*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":252},85.7,{"$f":"CG15/Weightings!$M$5","v":0},{"$f":"CH15/Weightings!$M$5","v":0},{"$f":"CL15/Weightings!$M$5","v":0},36.6,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},375620,{"$f":"AP15/Weightings!$M$5","v":97.5},896.4,993.9,993.9,18000,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H15>0,VLOOKUP($DC15,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H15),Weightings!H15,VLOOKUP($DC15,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC15,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G15=\"\",\"\",IF(Weightings!I15=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR15*Weightings!$M$5+AU15","v":3470933},{"$f":"AT15*Weightings!$M$5+AU15","v":3846503},{"$f":"IF(Weightings!G15>0,Weightings!G15,'Preliminary SO66'!AB12)","v":4255982},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R18","v":303583},null,3952399,3846503,null,{"$f":"Weightings!E15","v":0},{"$f":"Weightings!F15","v":0},0,3846503,{"$f":"MAX(ROUND(((AR15-AN15-AO15)*Weightings!$M$12)+'2017legmax.xls'!AP15,0),ROUND((('2017legmax.xls'!AR15-'2017legmax.xls'!AN15-'2017legmax.xls'!AO15)*Weightings!$M$12)+Weightings!B15,0))","v":4546478},0.3,1363943,1304810,1304810,0.28699999999999998,0,false,0,{"$f":"IF(BS15=TRUE,ROUND(((7337-BT15)/3642.4)-1,6),0)","v":0},0,true,216.43879999999999,{"$f":"IF(BW15=TRUE,ROUND(((5406-BX15)/3642.4)-1,6),0)","v":0.42476399999999997},201.7,0,582.79999999999995,0.43,{"$f":"IF(ROUND((Weightings!$P$5*CC15^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC15^Weightings!$P$6*Weightings!$P$8 ),2))","v":1310.1600000000001},{"$f":"ROUND(CD15/Weightings!$M$5,4)","v":0.34010000000000001},85.7,0,0,0,0,{"$f":"AS15*Weightings!$M$5*CJ15","v":0},0,0.375,0.8,0,0,3.1,{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":25},{"$f":"IF(ISNA(VLOOKUP($DC15,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U12,VLOOKUP($DC15,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.4000000000000004},{"$f":"'2017Block Grant-legalmax.xlsm'!BO18/6","v":5.5},34.9,null,null,null,null,null,null,0,"D0112",0]
[113,"Nemaha","Prairie Hills ",1078.9000000000001,0,1078.9000000000001,1078.9000000000001,0,1099.2,1053.3,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1053.3},1099.2,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1099.2,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C13,IF(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC16,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},1063.8,1063.8,1063.8,1109.7,0,232,{"$f":"MAX(BR16,BV16,BZ16)","v":232},{"$f":"CA16","v":0},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":389.6},{"$f":"ROUND((X16/6)*Weightings!$M$6,1)","v":32.5},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z16/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":307},{"$f":"ROUND(AB16*Weightings!$M$8,1)","v":140},{"$f":"MAX(CO16,CP16,CQ16)","v":0},0,{"$f":"AE16*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG16*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":380.5},115.9,{"$f":"CG16/Weightings!$M$5","v":0},{"$f":"CH16/Weightings!$M$5","v":0},{"$f":"CL16/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},854906,{"$f":"AP16/Weightings!$M$5","v":221.9},1630.1,1852,1852,0,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H16>0,VLOOKUP($DC16,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H16),Weightings!H16,VLOOKUP($DC16,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC16,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G16=\"\",\"\",IF(Weightings!I16=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR16*Weightings!$M$5+AU16","v":6279145},{"$f":"AT16*Weightings!$M$5+AU16","v":7133904},{"$f":"IF(Weightings!G16>0,Weightings!G16,'Preliminary SO66'!AB13)","v":7826772},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R19","v":539117},null,7287655,7133904,null,{"$f":"Weightings!E16","v":0},{"$f":"Weightings!F16","v":0},0,7133904,{"$f":"MAX(ROUND(((AR16-AN16-AO16)*Weightings!$M$12)+'2017legmax.xls'!AP16,0),ROUND((('2017legmax.xls'!AR16-'2017legmax.xls'!AN16-'2017legmax.xls'!AO16)*Weightings!$M$12)+Weightings!B16,0))","v":8419942},0.3,2525983,2488805,2488805,0.29559999999999997,0,false,0,{"$f":"IF(BS16=TRUE,ROUND(((7337-BT16)/3642.4)-1,6),0)","v":0},0,true,1002.0038,{"$f":"IF(BW16=TRUE,ROUND(((5406-BX16)/3642.4)-1,6),0)","v":0.209092},232,0,543,0.7,{"$f":"IF(ROUND((Weightings!$P$5*CC16^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC16^Weightings!$P$6*Weightings!$P$8 ),2))","v":1173.42},{"$f":"ROUND(CD16/Weightings!$M$5,4)","v":0.30459999999999998},115.9,0,0,0,0,{"$f":"AS16*Weightings!$M$5*CJ16","v":0},0,0.27700000000000002,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC16,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U13,VLOOKUP($DC16,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO19/6","v":0},0,null,null,null,null,null,null,0,"D0113",0]
[114,"Doniphan","Riverside ",635.6,0,635.6,635.6,0,594.79999999999995,581,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":570.20000000000005},600.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},600.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C14,IF(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC17,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},578.20000000000005,589,589,608.20000000000005,10.8,230.8,{"$f":"MAX(BR17,BV17,BZ17)","v":230.8},{"$f":"CA17","v":0},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":272.3},{"$f":"ROUND((X17/6)*Weightings!$M$6,1)","v":22.7},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z17/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":285},{"$f":"ROUND(AB17*Weightings!$M$8,1)","v":130},{"$f":"MAX(CO17,CP17,CQ17)","v":23.7},0,{"$f":"AE17*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG17*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":299.5},63.8,{"$f":"CG17/Weightings!$M$5","v":0},{"$f":"CH17/Weightings!$M$5","v":0},{"$f":"CL17/Weightings!$M$5","v":0},11.3,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},593030,{"$f":"AP17/Weightings!$M$5","v":154},1090.5,1244.5,1244.5,0,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H17>0,VLOOKUP($DC17,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H17),Weightings!H17,VLOOKUP($DC17,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC17,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G17=\"\",\"\",IF(Weightings!I17=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR17*Weightings!$M$5+AU17","v":4200606},{"$f":"AT17*Weightings!$M$5+AU17","v":4793814},{"$f":"IF(Weightings!G17>0,Weightings!G17,'Preliminary SO66'!AB14)","v":5879639},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R20","v":332995},null,5546644,4793814,null,{"$f":"Weightings!E17","v":0},{"$f":"Weightings!F17","v":0},0,4793814,{"$f":"MAX(ROUND(((AR17-AN17-AO17)*Weightings!$M$12)+'2017legmax.xls'!AP17,0),ROUND((('2017legmax.xls'!AR17-'2017legmax.xls'!AN17-'2017legmax.xls'!AO17)*Weightings!$M$12)+Weightings!B17,0))","v":5477163},0.3,1643149,1747132,1643149,0.3,0,false,0,{"$f":"IF(BS17=TRUE,ROUND(((7337-BT17)/3642.4)-1,6),0)","v":0},0,true,381.39749999999998,{"$f":"IF(BW17=TRUE,ROUND(((5406-BX17)/3642.4)-1,6),0)","v":0.37947599999999998},230.8,0,88,3.4,{"$f":"IF(ROUND((Weightings!$P$5*CC17^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC17^Weightings!$P$6*Weightings!$P$8 ),2))","v":820.71},{"$f":"ROUND(CD17/Weightings!$M$5,4)","v":0.21310000000000001},63.8,0,0,0,0,{"$f":"AS17*Weightings!$M$5*CJ17","v":0},0,0.46899999999999997,6.9,0,0,23.7,{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC17,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U14,VLOOKUP($DC17,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO20/6","v":1.3},10.8,null,null,null,null,null,null,12,"D0114",0]
[115,"Nemaha","Nemaha Central ",537.9,0,537.9,537.9,0,565.29999999999995,549.79999999999995,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":549.79999999999995},565.29999999999995,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},565.29999999999995,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C15,IF(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC18,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9},558.79999999999995,558.79999999999995,558.79999999999995,574.29999999999995,0,224.5,{"$f":"MAX(BR18,BV18,BZ18)","v":224.5},{"$f":"CA18","v":0},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":545.6},{"$f":"ROUND((X18/6)*Weightings!$M$6,1)","v":45.5},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.2},{"$f":"ROUND((Z18/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":85},{"$f":"ROUND(AB18*Weightings!$M$8,1)","v":38.799999999999997},{"$f":"MAX(CO18,CP18,CQ18)","v":0},0,{"$f":"AE18*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG18*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":234.5},65,{"$f":"CG18/Weightings!$M$5","v":0},{"$f":"CH18/Weightings!$M$5","v":0},{"$f":"CL18/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},385432,{"$f":"AP18/Weightings!$M$5","v":100.1},948.1,1048.2,1048.2,20000,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H18>0,VLOOKUP($DC18,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H18),Weightings!H18,VLOOKUP($DC18,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC18,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G18=\"\",\"\",IF(Weightings!I18=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR18*Weightings!$M$5+AU18","v":3672081},{"$f":"AT18*Weightings!$M$5+AU18","v":4057666},{"$f":"IF(Weightings!G18>0,Weightings!G18,'Preliminary SO66'!AB15)","v":4665545},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R21","v":358738},null,4306807,4057666,null,{"$f":"Weightings!E18","v":0},{"$f":"Weightings!F18","v":0},0,4057666,{"$f":"MAX(ROUND(((AR18-AN18-AO18)*Weightings!$M$12)+'2017legmax.xls'!AP18,0),ROUND((('2017legmax.xls'!AR18-'2017legmax.xls'!AN18-'2017legmax.xls'!AO18)*Weightings!$M$12)+Weightings!B18,0))","v":4834202},0.3,1450261,1170000,1170000,{"$f":"BP18/BL18","v":0.24199999999999999},0,false,0,{"$f":"IF(BS18=TRUE,ROUND(((7337-BT18)/3642.4)-1,6),0)","v":0},0,true,339.44630000000001,{"$f":"IF(BW18=TRUE,ROUND(((5406-BX18)/3642.4)-1,6),0)","v":0.39099299999999998},224.5,0,222,1.06,{"$f":"IF(ROUND((Weightings!$P$5*CC18^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC18^Weightings!$P$6*Weightings!$P$8 ),2))","v":1068.29},{"$f":"ROUND(CD18/Weightings!$M$5,4)","v":0.27729999999999999},65,0,0,0,0,{"$f":"AS18*Weightings!$M$5*CJ18","v":0},0,0.14799999999999999,2.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC18,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U15,VLOOKUP($DC18,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO21/6","v":0},0,null,null,null,null,null,null,0,"D0115",0]
[200,"Greeley","Greeley County Schools ",241.4,0,{"$f":"D19+E19","v":241.4},241.4,0,241.5,234.8,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":234.8},241.5,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},241.5,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C16,IF(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC19,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},237.3,237.3,237.3,244,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":21.5},{"$f":"ROUND((X19/6)*Weightings!$M$6,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":131.19999999999999},{"$f":"ROUND((Z19/6)*Weightings!$M$7,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":90},{"$f":"ROUND(AB19*Weightings!$M$8,1)","v":41},1.2,0,{"$f":"AE19*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG19*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":74},35.9,{"$f":"CG19/Weightings!$M$5","v":0},{"$f":"CH19/Weightings!$M$5","v":0},{"$f":"CL19/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},143327,{"$f":"AP19/Weightings!$M$5","v":37.200000000000003},486.9,524.1,524.1,0,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H19>0,VLOOKUP($DC19,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H19),Weightings!H19,VLOOKUP($DC19,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC19,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G19=\"\",\"\",IF(Weightings!I19=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR19*Weightings!$M$5+AU19","v":1875539},{"$f":"AT19*Weightings!$M$5+AU19","v":2018833},{"$f":"IF(Weightings!G19>0,Weightings!G19,'Preliminary SO66'!AB16)","v":2307474},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R22","v":142427},null,2165047,2018833,null,{"$f":"Weightings!E19","v":0},{"$f":"Weightings!F19","v":0},0,2018833,{"$f":"MAX(ROUND(((AR19-AN19-AO19)*Weightings!$M$12)+'2017legmax.xls'!AP19,0),ROUND((('2017legmax.xls'!AR19-'2017legmax.xls'!AN19-'2017legmax.xls'!AO19)*Weightings!$M$12)+Weightings!B19,0))","v":2352032},0.3,{"$f":"BL19*BM19","v":705610},737264,705610,0.3,0,true,1390.32,0.63262700000000005,154.4,false,0,0,0,0,780,0.09,{"$f":"IF(ROUND((Weightings!$P$5*CC19^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC19^Weightings!$P$6*Weightings!$P$8 ),2))","v":1866.26},{"$f":"ROUND(CD19/Weightings!$M$5,4)","v":0.48449999999999999},35.9,0,0,0,0,{"$f":"AS19*Weightings!$M$5*CJ19","v":0},0,0.36899999999999999,0.3,0,0,1.2,{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC19,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U16,VLOOKUP($DC19,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO22/6","v":0},0,null,null,null,null,null,null,0,"D0200",0]
[202,"Wyandotte","Turner-Kansas City ",3888.6,0,{"$f":"D20+E20","v":3888.6},3888.6,0,3871.2,3789.4,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":3764.4},3871.2,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},3871.2,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C17,IF(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC20,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":81.5},3845.9,3870.9,3870.9,3952.7,25,138.5,0,138.5,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":888.3},{"$f":"ROUND((X20/6)*Weightings!$M$6,1)","v":74},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1741.6},{"$f":"ROUND((Z20/6)*Weightings!$M$7,1)","v":114.7},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":2588},{"$f":"ROUND(AB20*Weightings!$M$8,1)","v":1180.0999999999999},271.7,0,{"$f":"AE20*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":493.5},{"$f":"ROUND(AG20*Weightings!$M$10,1)","v":123.4},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1225},179.3,{"$f":"CG20/Weightings!$M$5","v":0},{"$f":"CH20/Weightings!$M$5","v":0},{"$f":"CL20/Weightings!$M$5","v":0},26.3,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2830707,{"$f":"AP20/Weightings!$M$5","v":734.9},6060.7,6795.6,6795.6,0,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H20>0,VLOOKUP($DC20,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H20),Weightings!H20,VLOOKUP($DC20,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC20,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G20=\"\",\"\",IF(Weightings!I20=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR20*Weightings!$M$5+AU20","v":23345816},{"$f":"AT20*Weightings!$M$5+AU20","v":26176651},{"$f":"IF(Weightings!G20>0,Weightings!G20,'Preliminary SO66'!AB17)","v":30021387},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R23","v":2092370},null,27929017,26176651,null,{"$f":"Weightings!E20","v":0},{"$f":"Weightings!F20","v":0},0,26176651,{"$f":"MAX(ROUND(((AR20-AN20-AO20)*Weightings!$M$12)+'2017legmax.xls'!AP20,0),ROUND((('2017legmax.xls'!AR20-'2017legmax.xls'!AN20-'2017legmax.xls'!AO20)*Weightings!$M$12)+Weightings!B20,0))","v":30328458},0.3,9098537,9053413,9053413,0.29849999999999999,0,false,0,0,0,false,0,0,0,138.5,17,72.06,{"$f":"IF(ROUND((Weightings!$P$5*CC20^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC20^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD20/Weightings!$M$5,4)","v":0.1464},179.3,0,0,0,0,{"$f":"AS20*Weightings!$M$5*CJ20","v":0},0,0.65500000000000003,232.5,271.7,271.7,0,{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC20,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U17,VLOOKUP($DC20,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO23/6","v":25},25,null,null,null,null,null,null,3,"D0202",0]
[203,"Wyandotte","Piper-Kansas City ",1889.5,0,1889.5,1889.5,0,1955,2071.4,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2071.4},2071.4,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2071.4,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C18,IF(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC21,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},2075.4,2075.4,2075.4,2075.4,0,72.7,0,72.7,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":613},{"$f":"ROUND((X21/6)*Weightings!$M$6,1)","v":51.1},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":208.8},{"$f":"ROUND((Z21/6)*Weightings!$M$7,1)","v":13.7},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":284},{"$f":"ROUND(AB21*Weightings!$M$8,1)","v":129.5},0,0,{"$f":"AE21*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG21*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1238},181.2,{"$f":"CG21/Weightings!$M$5","v":0},{"$f":"CH21/Weightings!$M$5","v":0},{"$f":"CL21/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2314371,{"$f":"AP21/Weightings!$M$5","v":600.79999999999995},2523.6,3124.4,3124.4,0,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H21>0,VLOOKUP($DC21,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H21),Weightings!H21,VLOOKUP($DC21,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC21,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G21=\"\",\"\",IF(Weightings!I21=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR21*Weightings!$M$5+AU21","v":9720907},{"$f":"AT21*Weightings!$M$5+AU21","v":12035189},{"$f":"IF(Weightings!G21>0,Weightings!G21,'Preliminary SO66'!AB18)","v":12747250},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R24","v":779825},null,11967425,12035189,null,{"$f":"Weightings!E21","v":0},{"$f":"Weightings!F21","v":0},0,12035189,{"$f":"MAX(ROUND(((AR21-AN21-AO21)*Weightings!$M$12)+'2017legmax.xls'!AP21,0),ROUND((('2017legmax.xls'!AR21-'2017legmax.xls'!AN21-'2017legmax.xls'!AO21)*Weightings!$M$12)+Weightings!B21,0))","v":13645335},0.31,4230054,3726052,3726052,0.27310000000000001,0,false,0,0,0,false,0,0,0,72.7,31.4,39.43,{"$f":"IF(ROUND((Weightings!$P$5*CC21^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC21^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD21/Weightings!$M$5,4)","v":0.1464},181.2,0,0,0,3.0700000000000002E-2,{"$f":"AS21*Weightings!$M$5*CJ21","v":369480},0,0.13700000000000001,66.099999999999994,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC21,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U18,VLOOKUP($DC21,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO24/6","v":0},0,null,null,null,null,null,null,1,"D0203",0]
[204,"Wyandotte","Bonner Springs ",2507.1,0,2507.1,2507.1,0,2570.5,2573.3000000000002,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2532.5},2570.5,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2570.5,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C19,IF(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC22,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},2543,2583.8000000000002,2583.8000000000002,2581,40.799999999999997,90.4,0,90.4,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":636.6},{"$f":"ROUND((X22/6)*Weightings!$M$6,1)","v":53.1},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":545.4},{"$f":"ROUND((Z22/6)*Weightings!$M$7,1)","v":35.9},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1060},{"$f":"ROUND(AB22*Weightings!$M$8,1)","v":483.4},45.3,0,{"$f":"AE22*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG22*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":980},143.5,{"$f":"CG22/Weightings!$M$5","v":0},{"$f":"CH22/Weightings!$M$5","v":0},{"$f":"CL22/Weightings!$M$5","v":0},42.8,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},3108721,{"$f":"AP22/Weightings!$M$5","v":807},3475.4,4282.3999999999996,4282.3999999999996,0,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H22>0,VLOOKUP($DC22,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H22),Weightings!H22,VLOOKUP($DC22,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC22,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G22=\"\",\"\",IF(Weightings!I22=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR22*Weightings!$M$5+AU22","v":13387241},{"$f":"AT22*Weightings!$M$5+AU22","v":16495805},{"$f":"IF(Weightings!G22>0,Weightings!G22,'Preliminary SO66'!AB19)","v":19089013},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R25","v":1427810},null,17661203,16495805,null,{"$f":"Weightings!E22","v":0},{"$f":"Weightings!F22","v":0},0,16495805,{"$f":"MAX(ROUND(((AR22-AN22-AO22)*Weightings!$M$12)+'2017legmax.xls'!AP22,0),ROUND((('2017legmax.xls'!AR22-'2017legmax.xls'!AN22-'2017legmax.xls'!AO22)*Weightings!$M$12)+Weightings!B22,0))","v":18521095},0.3,5556329,5426138,5426138,0.29299999999999998,0,false,0,0,0,false,0,0,0,90.4,38,25.79,{"$f":"IF(ROUND((Weightings!$P$5*CC22^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC22^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD22/Weightings!$M$5,4)","v":0.1464},143.5,0,0,0,0,{"$f":"AS22*Weightings!$M$5*CJ22","v":0},0,0.41099999999999998,67.900000000000006,0,0,45.3,{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($DC22,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U19,VLOOKUP($DC22,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO25/6","v":5.8},40.799999999999997,null,null,null,null,null,null,18,"D0204",0]
[205,"Butler","Bluestem ",507.8,0,507.8,507.8,0,486.3,473.5,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":473.5},489.2,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},489.2,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C20,IF(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC23,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},473.5,473.5,473.5,489.2,0,205.4,205.4,0,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":41.1},{"$f":"ROUND((X23/6)*Weightings!$M$6,1)","v":3.4},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z23/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":215},{"$f":"ROUND(AB23*Weightings!$M$8,1)","v":98},13.4,0,{"$f":"AE23*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG23*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":270},80.5,{"$f":"CG23/Weightings!$M$5","v":0},{"$f":"CH23/Weightings!$M$5","v":0},{"$f":"CL23/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},496512,{"$f":"AP23/Weightings!$M$5","v":128.9},889.9,1018.8,1018.8,0,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H23>0,VLOOKUP($DC23,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H23),Weightings!H23,VLOOKUP($DC23,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC23,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G23=\"\",\"\",IF(Weightings!I23=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR23*Weightings!$M$5+AU23","v":3427895},{"$f":"AT23*Weightings!$M$5+AU23","v":3924418},{"$f":"IF(Weightings!G23>0,Weightings!G23,'Preliminary SO66'!AB20)","v":4646619},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R26","v":264443},null,4382176,3924418,null,{"$f":"Weightings!E23","v":0},{"$f":"Weightings!F23","v":0},0,3924418,{"$f":"MAX(ROUND(((AR23-AN23-AO23)*Weightings!$M$12)+'2017legmax.xls'!AP23,0),ROUND((('2017legmax.xls'!AR23-'2017legmax.xls'!AN23-'2017legmax.xls'!AO23)*Weightings!$M$12)+Weightings!B23,0))","v":4602125},0.3,1380638,1444620,1380638,0.3,0,false,0,0,0,true,234.13499999999999,0.419906,205.4,0,348.6,0.77,{"$f":"IF(ROUND((Weightings!$P$5*CC23^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC23^Weightings!$P$6*Weightings!$P$8 ),2))","v":1148.3900000000001},{"$f":"ROUND(CD23/Weightings!$M$5,4)","v":0.29809999999999998},80.5,0,0,0,0,{"$f":"AS23*Weightings!$M$5*CJ23","v":0},0,0.439,1.4,0,0,13.4,{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC23,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U20,VLOOKUP($DC23,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO26/6","v":0},0,null,null,null,null,null,null,0,"D0205",0]
[206,"Butler","Remington-Whitewater ",473.4,0,473.4,473.4,0,491.7,491.1,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":487.9},491.7,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},491.7,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C21,IF(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC24,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},491.9,495.1,495.1,495.7,3.2,207.1,207.1,0,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":103.8},{"$f":"ROUND((X24/6)*Weightings!$M$6,1)","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":80.099999999999994},{"$f":"ROUND((Z24/6)*Weightings!$M$7,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":152},{"$f":"ROUND(AB24*Weightings!$M$8,1)","v":69.3},0,0,{"$f":"AE24*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG24*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":350},91.5,{"$f":"CG24/Weightings!$M$5","v":0},{"$f":"CH24/Weightings!$M$5","v":0},{"$f":"CL24/Weightings!$M$5","v":0},3.4,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},516424,{"$f":"AP24/Weightings!$M$5","v":134.1},882,1016.1,1016.1,0,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H24>0,VLOOKUP($DC24,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H24),Weightings!H24,VLOOKUP($DC24,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC24,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G24=\"\",\"\",IF(Weightings!I24=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR24*Weightings!$M$5+AU24","v":3397464},{"$f":"AT24*Weightings!$M$5+AU24","v":3914017},{"$f":"IF(Weightings!G24>0,Weightings!G24,'Preliminary SO66'!AB21)","v":4310367},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R27","v":265553},null,4044814,3914017,null,{"$f":"Weightings!E24","v":0},{"$f":"Weightings!F24","v":0},0,3914017,{"$f":"MAX(ROUND(((AR24-AN24-AO24)*Weightings!$M$12)+'2017legmax.xls'!AP24,0),ROUND((('2017legmax.xls'!AR24-'2017legmax.xls'!AN24-'2017legmax.xls'!AO24)*Weightings!$M$12)+Weightings!B24,0))","v":4472132},0.3,1341640,1338988,1338988,0.2994,0,false,0,0,0,true,242.1788,0.41769699999999998,207.1,0,253,1.38,{"$f":"IF(ROUND((Weightings!$P$5*CC24^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC24^Weightings!$P$6*Weightings!$P$8 ),2))","v":1006.4},{"$f":"ROUND(CD24/Weightings!$M$5,4)","v":0.26129999999999998},91.5,0,0,0,0,{"$f":"AS24*Weightings!$M$5*CJ24","v":0},0,0.307,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC24,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U21,VLOOKUP($DC24,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO27/6","v":3.2},3.2,null,null,null,null,null,null,0,"D0206",0]
[207,"Leavenworth","Ft Leavenworth ",1661.4,77.5,1738.9,1661.4,77.5,1597.1,1567.5,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1567.5},1634.5,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1634.5,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C22,IF(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC25,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1567.5,1567.5,1567.5,1634.5,0,57.3,0,57.3,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X25/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":80},{"$f":"ROUND((Z25/6)*Weightings!$M$7,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":72},{"$f":"ROUND(AB25*Weightings!$M$8,1)","v":32.799999999999997},0,0,{"$f":"AE25*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":472},{"$f":"ROUND(AG25*Weightings!$M$10,1)","v":118},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":171},25,{"$f":"CG25/Weightings!$M$5","v":0},{"$f":"CH25/Weightings!$M$5","v":0},{"$f":"CL25/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1407944,{"$f":"AP25/Weightings!$M$5","v":365.5},1872.9,2238.4,2238.4,0,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H25>0,VLOOKUP($DC25,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H25),Weightings!H25,VLOOKUP($DC25,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC25,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G25=\"\",\"\",IF(Weightings!I25=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR25*Weightings!$M$5+AU25","v":7214411},{"$f":"AT25*Weightings!$M$5+AU25","v":8622317},{"$f":"IF(Weightings!G25>0,Weightings!G25,'Preliminary SO66'!AB22)","v":12135507},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R28","v":973073},null,11162434,8622317,null,{"$f":"Weightings!E25","v":0},{"$f":"Weightings!F25","v":0},0,8622317,{"$f":"MAX(ROUND(((AR25-AN25-AO25)*Weightings!$M$12)+'2017legmax.xls'!AP25,0),ROUND((('2017legmax.xls'!AR25-'2017legmax.xls'!AN25-'2017legmax.xls'!AO25)*Weightings!$M$12)+Weightings!B25,0))","v":9817265},0.33,3239697,3539416,3239697,0.33,0,false,0,0,0,false,0,0,0,57.3,8.5,20.12,{"$f":"IF(ROUND((Weightings!$P$5*CC25^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC25^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD25/Weightings!$M$5,4)","v":0.1464},25,0,0,0,0,{"$f":"AS25*Weightings!$M$5*CJ25","v":0},0,4.3999999999999997E-2,192.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC25,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U22,VLOOKUP($DC25,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO28/6","v":0},0,null,null,null,null,null,null,0,"D0207",0]
[208,"Trego","Wakeeney ",370.3,0,370.3,370.3,0,367,371.5,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":371.5},371.5,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},371.5,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C23,IF(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC26,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},371.5,371.5,371.5,371.5,0,170.9,170.9,0,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":69.8},{"$f":"ROUND((X26/6)*Weightings!$M$6,1)","v":5.8},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z26/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":105},{"$f":"ROUND(AB26*Weightings!$M$8,1)","v":47.9},0,0,{"$f":"AE26*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG26*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":82},37.200000000000003,{"$f":"CG26/Weightings!$M$5","v":0},{"$f":"CH26/Weightings!$M$5","v":0},{"$f":"CL26/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},460714,{"$f":"AP26/Weightings!$M$5","v":119.6},634.29999999999995,753.9,753.9,0,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H26>0,VLOOKUP($DC26,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H26),Weightings!H26,VLOOKUP($DC26,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC26,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G26=\"\",\"\",IF(Weightings!I26=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR26*Weightings!$M$5+AU26","v":2443324},{"$f":"AT26*Weightings!$M$5+AU26","v":2904023},{"$f":"IF(Weightings!G26>0,Weightings!G26,'Preliminary SO66'!AB23)","v":3211683},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R29","v":212856},null,2998827,2904023,null,{"$f":"Weightings!E26","v":0},{"$f":"Weightings!F26","v":0},0,2904023,{"$f":"MAX(ROUND(((AR26-AN26-AO26)*Weightings!$M$12)+'2017legmax.xls'!AP26,0),ROUND((('2017legmax.xls'!AR26-'2017legmax.xls'!AN26-'2017legmax.xls'!AO26)*Weightings!$M$12)+Weightings!B26,0))","v":3353515},0.3,1006055,1002148,1002148,0.29880000000000001,0,false,0,0,0,true,88.481300000000005,0.45989400000000002,170.9,0,706.7,0.12,{"$f":"IF(ROUND((Weightings!$P$5*CC26^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC26^Weightings!$P$6*Weightings!$P$8 ),2))","v":1748.68},{"$f":"ROUND(CD26/Weightings!$M$5,4)","v":0.45400000000000001},37.200000000000003,0,0,0,0,{"$f":"AS26*Weightings!$M$5*CJ26","v":0},0,0.28299999999999997,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC26,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U23,VLOOKUP($DC26,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO29/6","v":0},0,null,null,null,null,null,null,0,"D0208",0]
[209,"Stevens","Moscow Public Schools ",185.7,0,185.7,185.7,0,163.19999999999999,164,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":164},171,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},171,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C24,IF(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC27,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},166,166,166,173,0,142,142,0,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":3.8},{"$f":"ROUND((X27/6)*Weightings!$M$6,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":207.9},{"$f":"ROUND((Z27/6)*Weightings!$M$7,1)","v":13.7},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":106},{"$f":"ROUND(AB27*Weightings!$M$8,1)","v":48.3},11.1,0,{"$f":"AE27*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG27*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":42.4},17.3,{"$f":"CG27/Weightings!$M$5","v":0},{"$f":"CH27/Weightings!$M$5","v":0},{"$f":"CL27/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},103887,{"$f":"AP27/Weightings!$M$5","v":27},405.7,432.7,432.7,0,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H27>0,VLOOKUP($DC27,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H27),Weightings!H27,VLOOKUP($DC27,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC27,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G27=\"\",\"\",IF(Weightings!I27=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR27*Weightings!$M$5+AU27","v":1562756},{"$f":"AT27*Weightings!$M$5+AU27","v":1666760},{"$f":"IF(Weightings!G27>0,Weightings!G27,'Preliminary SO66'!AB24)","v":1901317},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R30","v":123865},null,1777452,1666760,null,{"$f":"Weightings!E27","v":0},{"$f":"Weightings!F27","v":0},0,1666760,{"$f":"MAX(ROUND(((AR27-AN27-AO27)*Weightings!$M$12)+'2017legmax.xls'!AP27,0),ROUND((('2017legmax.xls'!AR27-'2017legmax.xls'!AN27-'2017legmax.xls'!AO27)*Weightings!$M$12)+Weightings!B27,0))","v":1959754},0.33,646719,674130,646719,0.33,0,true,704.81500000000005,0.820828,142,false,0,0,0,0,223,0.19,{"$f":"IF(ROUND((Weightings!$P$5*CC27^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC27^Weightings!$P$6*Weightings!$P$8 ),2))","v":1576.03},{"$f":"ROUND(CD27/Weightings!$M$5,4)","v":0.40910000000000002},17.3,0,0,0,0,{"$f":"AS27*Weightings!$M$5*CJ27","v":0},0,0.61299999999999999,0.8,11.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC27,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U24,VLOOKUP($DC27,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO30/6","v":0},0,null,null,null,null,null,null,0,"D0209",0]
[210,"Stevens","Hugoton Public Schools ",1036.8,0,1036.8,1036.8,0,1010.4,952.4,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":950.1},1010.4,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1010.4,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C25,IF(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC28,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":19},969.1,971.4,971.4,1029.4000000000001,2.2999999999999998,243.3,243.3,0,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":259.7},{"$f":"ROUND((X28/6)*Weightings!$M$6,1)","v":21.6},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1394.5},{"$f":"ROUND((Z28/6)*Weightings!$M$7,1)","v":91.8},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":526},{"$f":"ROUND(AB28*Weightings!$M$8,1)","v":239.9},55.2,0,{"$f":"AE28*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG28*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":158},59.7,{"$f":"CG28/Weightings!$M$5","v":0},{"$f":"CH28/Weightings!$M$5","v":0},{"$f":"CL28/Weightings!$M$5","v":0},2.4,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},531463,{"$f":"AP28/Weightings!$M$5","v":138},1743.3,1881.3,1881.3,0,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H28>0,VLOOKUP($DC28,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H28),Weightings!H28,VLOOKUP($DC28,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC28,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G28=\"\",\"\",IF(Weightings!I28=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR28*Weightings!$M$5+AU28","v":6715192},{"$f":"AT28*Weightings!$M$5+AU28","v":7246768},{"$f":"IF(Weightings!G28>0,Weightings!G28,'Preliminary SO66'!AB25)","v":8032343},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R31","v":529204},null,7503139,7246768,null,{"$f":"Weightings!E28","v":0},{"$f":"Weightings!F28","v":0},0,7246768,{"$f":"MAX(ROUND(((AR28-AN28-AO28)*Weightings!$M$12)+'2017legmax.xls'!AP28,0),ROUND((('2017legmax.xls'!AR28-'2017legmax.xls'!AN28-'2017legmax.xls'!AO28)*Weightings!$M$12)+Weightings!B28,0))","v":8439420},0.3,2531826,2554725,2531826,0.3,0,false,0,0,0,true,902.63250000000005,0.236374,243.3,0,575,0.27,{"$f":"IF(ROUND((Weightings!$P$5*CC28^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC28^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.6},{"$f":"ROUND(CD28/Weightings!$M$5,4)","v":0.37790000000000001},59.7,0,0,0,0,{"$f":"AS28*Weightings!$M$5*CJ28","v":0},0,0.51100000000000001,1.8,55.2,0,0,{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC28,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U25,VLOOKUP($DC28,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO31/6","v":2.2999999999999998},2.2999999999999998,null,null,null,null,null,null,5,"D0210",0]
[211,"Norton","Norton Community Schools ",689.1,0,689.1,689.1,0,677.7,635.5,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":635.5},677.7,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},677.7,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C26,IF(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC29,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},635.5,635.5,635.5,677.7,0,241.2,241.2,0,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":129.1},{"$f":"ROUND((X29/6)*Weightings!$M$6,1)","v":10.8},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z29/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":208},{"$f":"ROUND(AB29*Weightings!$M$8,1)","v":94.8},0,0,{"$f":"AE29*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG29*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":151},59.8,{"$f":"CG29/Weightings!$M$5","v":0},{"$f":"CH29/Weightings!$M$5","v":0},{"$f":"CL29/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},827060,{"$f":"AP29/Weightings!$M$5","v":214.7},1084.3,1299,1299,150000,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H29>0,VLOOKUP($DC29,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H29),Weightings!H29,VLOOKUP($DC29,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC29,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G29=\"\",\"\",IF(Weightings!I29=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR29*Weightings!$M$5+AU29","v":4326724},{"$f":"AT29*Weightings!$M$5+AU29","v":5153748},{"$f":"IF(Weightings!G29>0,Weightings!G29,'Preliminary SO66'!AB26)","v":5793267},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R32","v":331248},null,5462019,5153748,null,{"$f":"Weightings!E29","v":0},{"$f":"Weightings!F29","v":0},0,5153748,{"$f":"MAX(ROUND(((AR29-AN29-AO29)*Weightings!$M$12)+'2017legmax.xls'!AP29,0),ROUND((('2017legmax.xls'!AR29-'2017legmax.xls'!AN29-'2017legmax.xls'!AO29)*Weightings!$M$12)+Weightings!B29,0))","v":5735041},0.3,1720512,1759037,1720512,0.3,0,false,0,0,0,true,467.40379999999999,0.35586299999999998,241.2,0,678,0.22,{"$f":"IF(ROUND((Weightings!$P$5*CC29^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC29^Weightings!$P$6*Weightings!$P$8 ),2))","v":1524.62},{"$f":"ROUND(CD29/Weightings!$M$5,4)","v":0.39579999999999999},59.8,0,0,0,0,{"$f":"AS29*Weightings!$M$5*CJ29","v":0},0,0.307,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC29,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U26,VLOOKUP($DC29,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO32/6","v":0},0,null,null,null,null,null,null,0,"D0211",0]
[212,"Norton","Northern Valley ",169.5,0,169.5,169.5,0,163,143,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":143},163,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},163,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C27,IF(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC30,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},145.5,145.5,145.5,165.5,0,139.1,139.1,0,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X30/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z30/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":57},{"$f":"ROUND(AB30*Weightings!$M$8,1)","v":26},0,0,{"$f":"AE30*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG30*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":76},28.3,{"$f":"CG30/Weightings!$M$5","v":0},{"$f":"CH30/Weightings!$M$5","v":0},{"$f":"CL30/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},201789,{"$f":"AP30/Weightings!$M$5","v":52.4},358.9,411.3,411.3,0,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H30>0,VLOOKUP($DC30,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H30),Weightings!H30,VLOOKUP($DC30,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC30,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G30=\"\",\"\",IF(Weightings!I30=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR30*Weightings!$M$5+AU30","v":1382483},{"$f":"AT30*Weightings!$M$5+AU30","v":1584328},{"$f":"IF(Weightings!G30>0,Weightings!G30,'Preliminary SO66'!AB27)","v":1844852},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R33","v":108455},null,1736397,1584328,null,{"$f":"Weightings!E30","v":0},{"$f":"Weightings!F30","v":0},0,1584328,{"$f":"MAX(ROUND(((AR30-AN30-AO30)*Weightings!$M$12)+'2017legmax.xls'!AP30,0),ROUND((('2017legmax.xls'!AR30-'2017legmax.xls'!AN30-'2017legmax.xls'!AO30)*Weightings!$M$12)+Weightings!B30,0))","v":1858561},0.3,557568,585990,557568,0.3,0,true,632.40300000000002,0.84070900000000004,139.1,false,0,0,0,0,263,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC30^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC30^Weightings!$P$6*Weightings!$P$8 ),2))","v":1432.26},{"$f":"ROUND(CD30/Weightings!$M$5,4)","v":0.37180000000000002},28.3,0,0,0,0,{"$f":"AS30*Weightings!$M$5*CJ30","v":0},0,0.34399999999999997,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC30,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U27,VLOOKUP($DC30,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO33/6","v":0},0,null,null,null,null,null,null,0,"D0212",0]
[214,"Grant","Ulysses ",1670.3,0,1670.3,1670.3,0,1626,1593.1,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1575.5},1626,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1626,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C28,IF(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC31,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":21.5},1597,1614.6,1614.6,1647.5,17.600000000000001,57.7,0,57.7,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":663.9},{"$f":"ROUND((X31/6)*Weightings!$M$6,1)","v":55.3},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1940.3},{"$f":"ROUND((Z31/6)*Weightings!$M$7,1)","v":127.7},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":887},{"$f":"ROUND(AB31*Weightings!$M$8,1)","v":404.5},93.1,0,{"$f":"AE31*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG31*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":166},60.4,{"$f":"CG31/Weightings!$M$5","v":0},{"$f":"CH31/Weightings!$M$5","v":0},{"$f":"CL31/Weightings!$M$5","v":0},18.5,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},866872,{"$f":"AP31/Weightings!$M$5","v":225},2464.6999999999998,2689.7,2689.7,0,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H31>0,VLOOKUP($DC31,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H31),Weightings!H31,VLOOKUP($DC31,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC31,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G31=\"\",\"\",IF(Weightings!I31=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR31*Weightings!$M$5+AU31","v":9494024},{"$f":"AT31*Weightings!$M$5+AU31","v":10360724},{"$f":"IF(Weightings!G31>0,Weightings!G31,'Preliminary SO66'!AB28)","v":11665243},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R34","v":764700},null,10900543,10360724,null,{"$f":"Weightings!E31","v":0},{"$f":"Weightings!F31","v":0},0,10360724,{"$f":"MAX(ROUND(((AR31-AN31-AO31)*Weightings!$M$12)+'2017legmax.xls'!AP31,0),ROUND((('2017legmax.xls'!AR31-'2017legmax.xls'!AN31-'2017legmax.xls'!AO31)*Weightings!$M$12)+Weightings!B31,0))","v":11977668},0.3,3593300,3649066,3593300,0.3,0,false,0,0,0,false,0,0,0,57.7,517,0.32,{"$f":"IF(ROUND((Weightings!$P$5*CC31^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC31^Weightings!$P$6*Weightings!$P$8 ),2))","v":1400.72},{"$f":"ROUND(CD31/Weightings!$M$5,4)","v":0.36359999999999998},60.4,0,0,0,0,{"$f":"AS31*Weightings!$M$5*CJ31","v":0},0,0.53800000000000003,3.2,93.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC31,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U28,VLOOKUP($DC31,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":5.0999999999999996},{"$f":"'2017Block Grant-legalmax.xlsm'!BO34/6","v":10.5},17.600000000000001,null,null,null,null,null,null,49.9,"D0214",0]
[215,"Kearny","Lakin ",635.6,0,635.6,635.6,0,586,616,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":596},605.9,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},605.9,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C29,IF(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC32,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},602.5,622.5,622.5,612.4,20,231.5,231.5,0,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":71.3},{"$f":"ROUND((X32/6)*Weightings!$M$6,1)","v":5.9},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":532.1},{"$f":"ROUND((Z32/6)*Weightings!$M$7,1)","v":35},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":271},{"$f":"ROUND(AB32*Weightings!$M$8,1)","v":123.6},17.600000000000001,0,{"$f":"AE32*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG32*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":82},36.6,{"$f":"CG32/Weightings!$M$5","v":0},{"$f":"CH32/Weightings!$M$5","v":0},{"$f":"CL32/Weightings!$M$5","v":0},21,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},320802,{"$f":"AP32/Weightings!$M$5","v":83.3},1083.5999999999999,1166.9000000000001,1166.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H32>0,VLOOKUP($DC32,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H32),Weightings!H32,VLOOKUP($DC32,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC32,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G32=\"\",\"\",IF(Weightings!I32=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR32*Weightings!$M$5+AU32","v":4174027},{"$f":"AT32*Weightings!$M$5+AU32","v":4494899},{"$f":"IF(Weightings!G32>0,Weightings!G32,'Preliminary SO66'!AB29)","v":5224434},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R35","v":330064},null,4894370,4494899,null,{"$f":"Weightings!E32","v":0},{"$f":"Weightings!F32","v":0},0,4494899,{"$f":"MAX(ROUND(((AR32-AN32-AO32)*Weightings!$M$12)+'2017legmax.xls'!AP32,0),ROUND((('2017legmax.xls'!AR32-'2017legmax.xls'!AN32-'2017legmax.xls'!AO32)*Weightings!$M$12)+Weightings!B32,0))","v":5167625},0.3,1550288,1622083,1550288,0.3,0,false,0,0,0,true,386.59500000000003,0.37804900000000002,231.5,0,646,0.13,{"$f":"IF(ROUND((Weightings!$P$5*CC32^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC32^Weightings!$P$6*Weightings!$P$8 ),2))","v":1717.3},{"$f":"ROUND(CD32/Weightings!$M$5,4)","v":0.44579999999999997},36.6,0,0,0,0,{"$f":"AS32*Weightings!$M$5*CJ32","v":0},0,0.443,0.9,0,0,17.600000000000001,{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC32,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U29,VLOOKUP($DC32,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO35/6","v":20},20,null,null,null,null,null,null,0,"D0215",0]
[216,"Kearny","Deerfield ",192,0,192,192,0,184.5,189,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":189},189,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},189,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C30,IF(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC33,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},195,195,195,195,0,148.69999999999999,148.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":84.5},{"$f":"ROUND((X33/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":449.2},{"$f":"ROUND((Z33/6)*Weightings!$M$7,1)","v":29.6},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":143},{"$f":"ROUND(AB33*Weightings!$M$8,1)","v":65.2},15,0,{"$f":"AE33*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG33*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":15},7.7,{"$f":"CG33/Weightings!$M$5","v":0},{"$f":"CH33/Weightings!$M$5","v":0},{"$f":"CL33/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},121250,{"$f":"AP33/Weightings!$M$5","v":31.5},468.2,499.7,499.7,0,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H33>0,VLOOKUP($DC33,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H33),Weightings!H33,VLOOKUP($DC33,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC33,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G33=\"\",\"\",IF(Weightings!I33=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR33*Weightings!$M$5+AU33","v":1803506},{"$f":"AT33*Weightings!$M$5+AU33","v":1924844},{"$f":"IF(Weightings!G33>0,Weightings!G33,'Preliminary SO66'!AB30)","v":2319513},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R36","v":168274},null,2151239,1924844,null,{"$f":"Weightings!E33","v":0},{"$f":"Weightings!F33","v":0},0,1924844,{"$f":"MAX(ROUND(((AR33-AN33-AO33)*Weightings!$M$12)+'2017legmax.xls'!AP33,0),ROUND((('2017legmax.xls'!AR33-'2017legmax.xls'!AN33-'2017legmax.xls'!AO33)*Weightings!$M$12)+Weightings!B33,0))","v":2308107},0.3,692432,741598,692432,0.3,0,true,917.22500000000002,0.76251199999999997,148.69999999999999,false,0,0,0,0,216,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*CC33^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC33^Weightings!$P$6*Weightings!$P$8 ),2))","v":1975.42},{"$f":"ROUND(CD33/Weightings!$M$5,4)","v":0.51280000000000003},7.7,0,0,0,0,{"$f":"AS33*Weightings!$M$5*CJ33","v":0},0,0.73299999999999998,0.9,15,0,0,{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC33,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U30,VLOOKUP($DC33,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO36/6","v":0},0,null,null,null,null,null,null,0,"D0216",0]
[217,"Morton","Rolla ",183.6,0,183.6,183.6,0,164,131,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":131},164,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},164,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C31,IF(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC34,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},131,131,131,164,0,138.5,138.5,0,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":47.4},{"$f":"ROUND((X34/6)*Weightings!$M$6,1)","v":4},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":164.6},{"$f":"ROUND((Z34/6)*Weightings!$M$7,1)","v":10.8},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":45},{"$f":"ROUND(AB34*Weightings!$M$8,1)","v":20.5},0,0,{"$f":"AE34*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG34*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":19},9.5,{"$f":"CG34/Weightings!$M$5","v":0},{"$f":"CH34/Weightings!$M$5","v":0},{"$f":"CL34/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},104369,{"$f":"AP34/Weightings!$M$5","v":27.1},347.3,374.4,374.4,0,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H34>0,VLOOKUP($DC34,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H34),Weightings!H34,VLOOKUP($DC34,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC34,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G34=\"\",\"\",IF(Weightings!I34=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR34*Weightings!$M$5+AU34","v":1337800},{"$f":"AT34*Weightings!$M$5+AU34","v":1442189},{"$f":"IF(Weightings!G34>0,Weightings!G34,'Preliminary SO66'!AB31)","v":1818820},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R37","v":116858},null,1701962,1442189,null,{"$f":"Weightings!E34","v":0},{"$f":"Weightings!F34","v":0},0,1442189,{"$f":"MAX(ROUND(((AR34-AN34-AO34)*Weightings!$M$12)+'2017legmax.xls'!AP34,0),ROUND((('2017legmax.xls'!AR34-'2017legmax.xls'!AN34-'2017legmax.xls'!AO34)*Weightings!$M$12)+Weightings!B34,0))","v":1705717},0.3,511715,588359,511715,0.3,0,true,617.91999999999996,0.84468500000000002,138.5,false,0,0,0,0,252,0.08,{"$f":"IF(ROUND((Weightings!$P$5*CC34^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC34^Weightings!$P$6*Weightings!$P$8 ),2))","v":1916.65},{"$f":"ROUND(CD34/Weightings!$M$5,4)","v":0.49759999999999999},9.5,0,0,0,0,{"$f":"AS34*Weightings!$M$5*CJ34","v":0},0,0.27400000000000002,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC34,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U31,VLOOKUP($DC34,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO37/6","v":0},0,null,null,null,null,null,null,0,"D0217",0]
[218,"Morton","Elkhart ",469.8,0,469.8,469.8,0,450.4,1093.3,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":430.9},450.4,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},450.4,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C32,IF(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC35,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8.5},439.4,1101.8,1101.8,458.9,662.4,197.4,197.4,0,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":96.7},{"$f":"ROUND((X35/6)*Weightings!$M$6,1)","v":8.1},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":430.1},{"$f":"ROUND((Z35/6)*Weightings!$M$7,1)","v":28.3},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":187},{"$f":"ROUND(AB35*Weightings!$M$8,1)","v":85.3},7.5,0,{"$f":"AE35*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG35*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":39},18.5,{"$f":"CG35/Weightings!$M$5","v":0},{"$f":"CH35/Weightings!$M$5","v":0},{"$f":"CL35/Weightings!$M$5","v":0},695.5,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},281868,{"$f":"AP35/Weightings!$M$5","v":73.2},1499.5,1572.7,1572.7,0,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H35>0,VLOOKUP($DC35,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H35),Weightings!H35,VLOOKUP($DC35,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC35,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G35=\"\",\"\",IF(Weightings!I35=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR35*Weightings!$M$5+AU35","v":5776074},{"$f":"AT35*Weightings!$M$5+AU35","v":6058040},{"$f":"IF(Weightings!G35>0,Weightings!G35,'Preliminary SO66'!AB32)","v":7445665},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R38","v":275495},null,7170170,6058040,null,{"$f":"Weightings!E35","v":0},{"$f":"Weightings!F35","v":0},0,6058040,{"$f":"MAX(ROUND(((AR35-AN35-AO35)*Weightings!$M$12)+'2017legmax.xls'!AP35,0),ROUND((('2017legmax.xls'!AR35-'2017legmax.xls'!AN35-'2017legmax.xls'!AO35)*Weightings!$M$12)+Weightings!B35,0))","v":4000749},0.3,1200225,1288319,1200225,0.3,0,false,0,0,0,true,196.6388,0.43020000000000003,197.4,0,376,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC35^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC35^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD35/Weightings!$M$5,4)","v":0.47310000000000002},18.5,0,0,0,0,{"$f":"AS35*Weightings!$M$5*CJ35","v":0},0,0.40699999999999997,1.2,0,0,7.5,{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":637},{"$f":"IF(ISNA(VLOOKUP($DC35,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U32,VLOOKUP($DC35,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":22.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO38/6","v":2.5},662.4,null,null,null,null,null,null,3,"D0218",0]
[219,"Clark","Minneola ",248.5,0,248.5,248.5,0,233.7,235.5,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":235.5},239.2,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},239.2,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C33,IF(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC36,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},235.5,235.5,235.5,239.2,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X36/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z36/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":124},{"$f":"ROUND(AB36*Weightings!$M$8,1)","v":56.5},13,0,{"$f":"AE36*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG36*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":41},18,{"$f":"CG36/Weightings!$M$5","v":0},{"$f":"CH36/Weightings!$M$5","v":0},{"$f":"CL36/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},185073,{"$f":"AP36/Weightings!$M$5","v":48},481.1,529.1,529.1,0,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H36>0,VLOOKUP($DC36,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H36),Weightings!H36,VLOOKUP($DC36,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC36,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G36=\"\",\"\",IF(Weightings!I36=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR36*Weightings!$M$5+AU36","v":1853197},{"$f":"AT36*Weightings!$M$5+AU36","v":2038093},{"$f":"IF(Weightings!G36>0,Weightings!G36,'Preliminary SO66'!AB33)","v":2279886},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R39","v":145591},null,2134295,2038093,null,{"$f":"Weightings!E36","v":0},{"$f":"Weightings!F36","v":0},0,2038093,{"$f":"MAX(ROUND(((AR36-AN36-AO36)*Weightings!$M$12)+'2017legmax.xls'!AP36,0),ROUND((('2017legmax.xls'!AR36-'2017legmax.xls'!AN36-'2017legmax.xls'!AO36)*Weightings!$M$12)+Weightings!B36,0))","v":2407962},0.3,722389,722119,722119,0.2999,0,true,1343.9760000000001,0.64534999999999998,154.4,false,0,0,0,0,292,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC36^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC36^Weightings!$P$6*Weightings!$P$8 ),2))","v":1688.75},{"$f":"ROUND(CD36/Weightings!$M$5,4)","v":0.43840000000000001},18,0,0,0,0,{"$f":"AS36*Weightings!$M$5*CJ36","v":0},0,0.51800000000000002,0.8,13,0,0,{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC36,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U33,VLOOKUP($DC36,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO39/6","v":0},0,null,null,null,null,null,null,0,"D0219",0]
[220,"Clark","Ashland ",192.6,0,192.6,192.6,0,189.9,184.1,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":184.1},189.9,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},189.9,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C34,IF(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC37,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1},185.1,185.1,185.1,190.9,0,147.6,147.6,0,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":53},{"$f":"ROUND((X37/6)*Weightings!$M$6,1)","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":40},{"$f":"ROUND((Z37/6)*Weightings!$M$7,1)","v":2.6},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":61},{"$f":"ROUND(AB37*Weightings!$M$8,1)","v":27.8},0,0,{"$f":"AE37*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG37*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":48},24.6,{"$f":"CG37/Weightings!$M$5","v":0},{"$f":"CH37/Weightings!$M$5","v":0},{"$f":"CL37/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},158408,{"$f":"AP37/Weightings!$M$5","v":41.1},397.9,439,439,40258,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H37>0,VLOOKUP($DC37,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H37),Weightings!H37,VLOOKUP($DC37,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC37,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G37=\"\",\"\",IF(Weightings!I37=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR37*Weightings!$M$5+AU37","v":1572969},{"$f":"AT37*Weightings!$M$5+AU37","v":1731286},{"$f":"IF(Weightings!G37>0,Weightings!G37,'Preliminary SO66'!AB34)","v":1935381},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R40","v":133440},null,1801941,1731286,null,{"$f":"Weightings!E37","v":0},{"$f":"Weightings!F37","v":0},0,1731286,{"$f":"MAX(ROUND(((AR37-AN37-AO37)*Weightings!$M$12)+'2017legmax.xls'!AP37,0),ROUND((('2017legmax.xls'!AR37-'2017legmax.xls'!AN37-'2017legmax.xls'!AO37)*Weightings!$M$12)+Weightings!B37,0))","v":1985252},0.3,595576,606082,595576,0.3,0,true,877.64,0.77337999999999996,147.6,false,0,0,0,0,660,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*CC37^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC37^Weightings!$P$6*Weightings!$P$8 ),2))","v":1975.42},{"$f":"ROUND(CD37/Weightings!$M$5,4)","v":0.51280000000000003},24.6,0,0,0,0,{"$f":"AS37*Weightings!$M$5*CJ37","v":0},0,0.32,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC37,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U34,VLOOKUP($DC37,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO40/6","v":0},0,null,null,null,null,null,null,0,"D0220",0]
[223,"Washington","Barnes ",340,0,340,340,0,347.4,354.4,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":354.4},354.4,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},354.4,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C35,IF(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC38,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},354.4,354.4,354.4,354.4,0,165,165,0,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":111.5},{"$f":"ROUND((X38/6)*Weightings!$M$6,1)","v":9.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":128.4},{"$f":"ROUND((Z38/6)*Weightings!$M$7,1)","v":8.5},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":99},{"$f":"ROUND(AB38*Weightings!$M$8,1)","v":45.1},0,0,{"$f":"AE38*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG38*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":133.80000000000001},47.7,{"$f":"CG38/Weightings!$M$5","v":0},{"$f":"CH38/Weightings!$M$5","v":0},{"$f":"CL38/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},441110,{"$f":"AP38/Weightings!$M$5","v":114.5},630,744.5,744.5,0,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H38>0,VLOOKUP($DC38,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H38),Weightings!H38,VLOOKUP($DC38,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC38,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G38=\"\",\"\",IF(Weightings!I38=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR38*Weightings!$M$5+AU38","v":2426760},{"$f":"AT38*Weightings!$M$5+AU38","v":2867814},{"$f":"IF(Weightings!G38>0,Weightings!G38,'Preliminary SO66'!AB35)","v":3276662},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R41","v":194449},null,3082213,2867814,null,{"$f":"Weightings!E38","v":0},{"$f":"Weightings!F38","v":0},0,2867814,{"$f":"MAX(ROUND(((AR38-AN38-AO38)*Weightings!$M$12)+'2017legmax.xls'!AP38,0),ROUND((('2017legmax.xls'!AR38-'2017legmax.xls'!AN38-'2017legmax.xls'!AO38)*Weightings!$M$12)+Weightings!B38,0))","v":3269810},0.3,980943,1011921,980943,0.3,0,false,0,0,0,true,67.319999999999993,0.46570400000000001,165,0,378,0.35,{"$f":"IF(ROUND((Weightings!$P$5*CC38^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC38^Weightings!$P$6*Weightings!$P$8 ),2))","v":1372.61},{"$f":"ROUND(CD38/Weightings!$M$5,4)","v":0.35630000000000001},47.7,0,0,0,0,{"$f":"AS38*Weightings!$M$5*CJ38","v":0},0,0.27900000000000003,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC38,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U35,VLOOKUP($DC38,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO41/6","v":0},0,null,null,null,null,null,null,0,"D0223",0]
[224,"Washington","Clifton-Clyde ",311.5,0,311.5,311.5,0,309,305,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":305},309,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},309,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C36,IF(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC39,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0.5},305.5,305.5,305.5,309.5,0,148.9,148.9,0,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":135.30000000000001},{"$f":"ROUND((X39/6)*Weightings!$M$6,1)","v":11.3},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z39/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":92},{"$f":"ROUND(AB39*Weightings!$M$8,1)","v":42},0,0,{"$f":"AE39*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG39*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":165},51.1,{"$f":"CG39/Weightings!$M$5","v":0},{"$f":"CH39/Weightings!$M$5","v":0},{"$f":"CL39/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},275822,{"$f":"AP39/Weightings!$M$5","v":71.599999999999994},562.79999999999995,634.4,634.4,0,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H39>0,VLOOKUP($DC39,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H39),Weightings!H39,VLOOKUP($DC39,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC39,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G39=\"\",\"\",IF(Weightings!I39=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR39*Weightings!$M$5+AU39","v":2167906},{"$f":"AT39*Weightings!$M$5+AU39","v":2443709},{"$f":"IF(Weightings!G39>0,Weightings!G39,'Preliminary SO66'!AB36)","v":2690683},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R42","v":164612},null,2526071,2443709,null,{"$f":"Weightings!E39","v":0},{"$f":"Weightings!F39","v":0},0,2443709,{"$f":"MAX(ROUND(((AR39-AN39-AO39)*Weightings!$M$12)+'2017legmax.xls'!AP39,0),ROUND((('2017legmax.xls'!AR39-'2017legmax.xls'!AN39-'2017legmax.xls'!AO39)*Weightings!$M$12)+Weightings!B39,0))","v":2874830},0.3,862449,856388,856388,0.2979,0,false,0,0,0,true,11.7563,0.48095900000000003,148.9,0,255,0.65,{"$f":"IF(ROUND((Weightings!$P$5*CC39^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC39^Weightings!$P$6*Weightings!$P$8 ),2))","v":1193.26},{"$f":"ROUND(CD39/Weightings!$M$5,4)","v":0.30980000000000002},51.1,0,0,0,0,{"$f":"AS39*Weightings!$M$5*CJ39","v":0},0,0.29699999999999999,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC39,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U36,VLOOKUP($DC39,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO42/6","v":0},0,null,null,null,null,null,null,0,"D0224",0]
[225,"Meade","Fowler ",151,0,151,151,0,133,139.5,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":139.5},141.19999999999999,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},141.19999999999999,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C37,IF(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC40,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},143.5,143.5,143.5,145.19999999999999,0,129.9,129.9,0,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.4},{"$f":"ROUND((X40/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2.5},{"$f":"ROUND((Z40/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":55},{"$f":"ROUND(AB40*Weightings!$M$8,1)","v":25.1},1.1000000000000001,0,{"$f":"AE40*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG40*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":21},10.8,{"$f":"CG40/Weightings!$M$5","v":0},{"$f":"CH40/Weightings!$M$5","v":0},{"$f":"CL40/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},110922,{"$f":"AP40/Weightings!$M$5","v":28.8},312.3,341.1,341.1,0,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H40>0,VLOOKUP($DC40,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H40),Weightings!H40,VLOOKUP($DC40,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC40,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G40=\"\",\"\",IF(Weightings!I40=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR40*Weightings!$M$5+AU40","v":1202980},{"$f":"AT40*Weightings!$M$5+AU40","v":1313917},{"$f":"IF(Weightings!G40>0,Weightings!G40,'Preliminary SO66'!AB37)","v":1636804},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R43","v":99856},null,1536948,1313917,null,{"$f":"Weightings!E40","v":0},{"$f":"Weightings!F40","v":0},0,1313917,{"$f":"MAX(ROUND(((AR40-AN40-AO40)*Weightings!$M$12)+'2017legmax.xls'!AP40,0),ROUND((('2017legmax.xls'!AR40-'2017legmax.xls'!AN40-'2017legmax.xls'!AO40)*Weightings!$M$12)+Weightings!B40,0))","v":1555014},0.33,513155,577905,513155,0.33,0,true,436.40600000000001,0.89451800000000004,129.9,false,0,0,0,0,281,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*CC40^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC40^Weightings!$P$6*Weightings!$P$8 ),2))","v":1975.42},{"$f":"ROUND(CD40/Weightings!$M$5,4)","v":0.51280000000000003},10.8,0,0,0,0,{"$f":"AS40*Weightings!$M$5*CJ40","v":0},0,0.379,0.5,0,0,1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC40,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U37,VLOOKUP($DC40,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO43/6","v":0},0,null,null,null,null,null,null,0,"D0225",0]
[226,"Meade","Meade ",392.7,0,392.7,392.7,0,372.5,375.4,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":375.4},380.2,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},380.2,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C38,IF(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC41,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},379.4,379.4,379.4,384.2,0,175,175,0,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":86.9},{"$f":"ROUND((X41/6)*Weightings!$M$6,1)","v":7.2},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":43.3},{"$f":"ROUND((Z41/6)*Weightings!$M$7,1)","v":2.9},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":105},{"$f":"ROUND(AB41*Weightings!$M$8,1)","v":47.9},0,0,{"$f":"AE41*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG41*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":53.5},24.3,{"$f":"CG41/Weightings!$M$5","v":0},{"$f":"CH41/Weightings!$M$5","v":0},{"$f":"CL41/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},296854,{"$f":"AP41/Weightings!$M$5","v":77.099999999999994},641.5,718.6,718.6,0,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H41>0,VLOOKUP($DC41,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H41),Weightings!H41,VLOOKUP($DC41,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC41,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G41=\"\",\"\",IF(Weightings!I41=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR41*Weightings!$M$5+AU41","v":2471058},{"$f":"AT41*Weightings!$M$5+AU41","v":2768047},{"$f":"IF(Weightings!G41>0,Weightings!G41,'Preliminary SO66'!AB38)","v":3207375},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R44","v":221900},null,2985475,2768047,null,{"$f":"Weightings!E41","v":0},{"$f":"Weightings!F41","v":0},0,2768047,{"$f":"MAX(ROUND(((AR41-AN41-AO41)*Weightings!$M$12)+'2017legmax.xls'!AP41,0),ROUND((('2017legmax.xls'!AR41-'2017legmax.xls'!AN41-'2017legmax.xls'!AO41)*Weightings!$M$12)+Weightings!B41,0))","v":3273929},0.33,1080397,1138479,1080397,0.33,0,false,0,0,0,true,104.19750000000001,0.45557900000000001,175,0,440,0.12,{"$f":"IF(ROUND((Weightings!$P$5*CC41^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC41^Weightings!$P$6*Weightings!$P$8 ),2))","v":1748.68},{"$f":"ROUND(CD41/Weightings!$M$5,4)","v":0.45400000000000001},24.3,0,0,0,0,{"$f":"AS41*Weightings!$M$5*CJ41","v":0},0,0.27300000000000002,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC41,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U38,VLOOKUP($DC41,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO44/6","v":0},0,null,null,null,null,null,null,0,"D0226",0]
[227,"Hodgeman","Hodgeman County Schools ",287,0,287,287,0,286.5,276,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":276},286.5,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},286.5,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C39,IF(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC42,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},276,276,276,286.5,0,149,149,0,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":78.400000000000006},{"$f":"ROUND((X42/6)*Weightings!$M$6,1)","v":6.5},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":17},{"$f":"ROUND((Z42/6)*Weightings!$M$7,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":72},{"$f":"ROUND(AB42*Weightings!$M$8,1)","v":32.799999999999997},0,0,{"$f":"AE42*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG42*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":128},54.5,{"$f":"CG42/Weightings!$M$5","v":0},{"$f":"CH42/Weightings!$M$5","v":0},{"$f":"CL42/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},207833,{"$f":"AP42/Weightings!$M$5","v":54},530.4,584.4,584.4,0,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H42>0,VLOOKUP($DC42,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H42),Weightings!H42,VLOOKUP($DC42,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC42,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G42=\"\",\"\",IF(Weightings!I42=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR42*Weightings!$M$5+AU42","v":2043101},{"$f":"AT42*Weightings!$M$5+AU42","v":2251109},{"$f":"IF(Weightings!G42>0,Weightings!G42,'Preliminary SO66'!AB39)","v":2560695},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R45","v":150438},null,2410257,2251109,null,{"$f":"Weightings!E42","v":0},{"$f":"Weightings!F42","v":0},0,2251109,{"$f":"MAX(ROUND(((AR42-AN42-AO42)*Weightings!$M$12)+'2017legmax.xls'!AP42,0),ROUND((('2017legmax.xls'!AR42-'2017legmax.xls'!AN42-'2017legmax.xls'!AO42)*Weightings!$M$12)+Weightings!B42,0))","v":2702148},0.3,810644,820208,810644,0.3,0,true,1800.6579999999999,0.51997099999999996,149,false,0,0,0,0,807.5,0.16,{"$f":"IF(ROUND((Weightings!$P$5*CC42^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC42^Weightings!$P$6*Weightings!$P$8 ),2))","v":1638.5},{"$f":"ROUND(CD42/Weightings!$M$5,4)","v":0.4254},54.5,0,0,0,0,{"$f":"AS42*Weightings!$M$5*CJ42","v":0},0,0.251,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC42,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U39,VLOOKUP($DC42,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO45/6","v":0},0,null,null,null,null,null,null,0,"D0227",0]
[229,"Johnson","Blue Valley ",21375.1,0,21375.1,21375.1,0,21563.7,21619.599999999999,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":21600.3},21600.3,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},21600.3,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C40,IF(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC43,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},21600.3,21619.599999999999,21619.599999999999,21600.3,19.3,756.9,0,756.9,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":4927.2},{"$f":"ROUND((X43/6)*Weightings!$M$6,1)","v":410.6},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1239.9000000000001},{"$f":"ROUND((Z43/6)*Weightings!$M$7,1)","v":81.599999999999994},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1165},{"$f":"ROUND(AB43*Weightings!$M$8,1)","v":531.20000000000005},0,0,{"$f":"AE43*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG43*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":4428},648.29999999999995,{"$f":"CG43/Weightings!$M$5","v":2743.4},{"$f":"CH43/Weightings!$M$5","v":0},{"$f":"CL43/Weightings!$M$5","v":1615.1},20.3,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},21220859,{"$f":"AP43/Weightings!$M$5","v":5509},28407.7,32301.599999999999,33916.699999999997,174427,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H43>0,VLOOKUP($DC43,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H43),Weightings!H43,VLOOKUP($DC43,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC43,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G43=\"\",\"\",IF(Weightings!I43=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR43*Weightings!$M$5+AU43","v":109600887},{"$f":"AT43*Weightings!$M$5+AU43","v":130821555},{"$f":"IF(Weightings!G43>0,Weightings!G43,'Preliminary SO66'!AB40)","v":149477854},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R46","v":11804180},null,137673674,130821555,null,{"$f":"Weightings!E43","v":0},{"$f":"Weightings!F43","v":0},0,130821555,{"$f":"MAX(ROUND(((AR43-AN43-AO43)*Weightings!$M$12)+'2017legmax.xls'!AP43,0),ROUND((('2017legmax.xls'!AR43-'2017legmax.xls'!AN43-'2017legmax.xls'!AO43)*Weightings!$M$12)+Weightings!B43,0))","v":148680285},0.33,49064494,48519957,48519957,0.32629999999999998,0,false,0,0,0,false,0,0,0,756.9,91,48.66,{"$f":"IF(ROUND((Weightings!$P$5*CC43^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC43^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD43/Weightings!$M$5,4)","v":0.1464},648.29999999999995,10567670,0,7110787,0.05,{"$f":"AS43*Weightings!$M$5*CJ43","v":6221288},6221288,5.3999999999999999E-2,237.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC43,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U40,VLOOKUP($DC43,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":19.3},{"$f":"'2017Block Grant-legalmax.xlsm'!BO46/6","v":0},19.3,null,null,null,null,null,null,0,"D0229",0]
[230,"Johnson","Spring Hill ",2365,0,2365,2365,0,2490.4,3663,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2622.1},2622.1,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2622.1,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C41,IF(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC44,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},2630.1,3671,3671,2630.1,1040.9000000000001,92.2,0,92.2,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":416.2},{"$f":"ROUND((X44/6)*Weightings!$M$6,1)","v":34.700000000000003},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":12.7},{"$f":"ROUND((Z44/6)*Weightings!$M$7,1)","v":0.8},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":441},{"$f":"ROUND(AB44*Weightings!$M$8,1)","v":201.1},0,0,{"$f":"AE44*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG44*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1339},196,{"$f":"CG44/Weightings!$M$5","v":656.4},{"$f":"CH44/Weightings!$M$5","v":0},{"$f":"CL44/Weightings!$M$5","v":0},1092.9000000000001,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2618967,{"$f":"AP44/Weightings!$M$5","v":679.9},4904.2,5584.1,5584.1,0,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H44>0,VLOOKUP($DC44,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H44),Weightings!H44,VLOOKUP($DC44,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC44,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G44=\"\",\"\",IF(Weightings!I44=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR44*Weightings!$M$5+AU44","v":18890978},{"$f":"AT44*Weightings!$M$5+AU44","v":21509953},{"$f":"IF(Weightings!G44>0,Weightings!G44,'Preliminary SO66'!AB41)","v":24746488},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R47","v":1469449},null,23277039,21509953,null,{"$f":"Weightings!E44","v":0},{"$f":"Weightings!F44","v":0},0,21509953,{"$f":"MAX(ROUND(((AR44-AN44-AO44)*Weightings!$M$12)+'2017legmax.xls'!AP44,0),ROUND((('2017legmax.xls'!AR44-'2017legmax.xls'!AN44-'2017legmax.xls'!AO44)*Weightings!$M$12)+Weightings!B44,0))","v":19731704},0.3,5919511,5261457,5261457,0.2666,0,false,0,0,0,false,0,0,0,92.2,71,18.86,{"$f":"IF(ROUND((Weightings!$P$5*CC44^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC44^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD44/Weightings!$M$5,4)","v":0.1464},196,2528640,0,0,3.7100000000000001E-2,{"$f":"AS44*Weightings!$M$5*CJ44","v":798019},0,0.16800000000000001,37,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":933},{"$f":"IF(ISNA(VLOOKUP($DC44,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U41,VLOOKUP($DC44,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":59.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO47/6","v":48.8},1040.9000000000001,null,null,null,null,null,null,110,"D0230",0]
[231,"Johnson","Gardner Edgerton ",5350.5,0,5350.5,5350.5,0,5443.7,5615.5,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":5615.5},5615.5,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},5615.5,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C42,IF(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC45,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9},5624.5,5624.5,5624.5,5624.5,0,197.1,0,197.1,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":900.8},{"$f":"ROUND((X45/6)*Weightings!$M$6,1)","v":75.099999999999994},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":324.10000000000002},{"$f":"ROUND((Z45/6)*Weightings!$M$7,1)","v":21.3},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1337},{"$f":"ROUND(AB45*Weightings!$M$8,1)","v":609.70000000000005},0,0,{"$f":"AE45*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG45*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1162},188.7,{"$f":"CG45/Weightings!$M$5","v":399.8},{"$f":"CH45/Weightings!$M$5","v":0},{"$f":"CL45/Weightings!$M$5","v":34.6},0,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},5889368,{"$f":"AP45/Weightings!$M$5","v":1528.9},7151.8,8646.1,8680.7000000000007,420000,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H45>0,VLOOKUP($DC45,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H45),Weightings!H45,VLOOKUP($DC45,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC45,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G45=\"\",\"\",IF(Weightings!I45=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR45*Weightings!$M$5+AU45","v":27968734},{"$f":"AT45*Weightings!$M$5+AU45","v":33858056},{"$f":"IF(Weightings!G45>0,Weightings!G45,'Preliminary SO66'!AB42)","v":37625675},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R48","v":3258519},null,34367156,33858056,null,{"$f":"Weightings!E45","v":0},{"$f":"Weightings!F45","v":0},0,33858056,{"$f":"MAX(ROUND(((AR45-AN45-AO45)*Weightings!$M$12)+'2017legmax.xls'!AP45,0),ROUND((('2017legmax.xls'!AR45-'2017legmax.xls'!AN45-'2017legmax.xls'!AO45)*Weightings!$M$12)+Weightings!B45,0))","v":37996460},0.33,12538832,11590874,11590874,0.30509999999999998,0,false,0,0,0,false,0,0,0,197.1,103,11.28,{"$f":"IF(ROUND((Weightings!$P$5*CC45^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC45^Weightings!$P$6*Weightings!$P$8 ),2))","v":625.71},{"$f":"ROUND(CD45/Weightings!$M$5,4)","v":0.16239999999999999},188.7,1540199,0,148230,4.0000000000000001E-3,{"$f":"AS45*Weightings!$M$5*CJ45","v":133219},133219,0.23799999999999999,54.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC45,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U42,VLOOKUP($DC45,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO48/6","v":0},0,null,null,null,null,null,null,0,"D0231",0]
[232,"Johnson","De Soto ",6740.1,0,6740.1,6740.1,0,6713.1,6858.7,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6851.6},6851.6,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6851.6,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C43,IF(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC46,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9.5},6861.1,6868.2,6868.2,6861.1,7.1,240.4,0,240.4,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":2085.1999999999998},{"$f":"ROUND((X46/6)*Weightings!$M$6,1)","v":173.8},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":960.4},{"$f":"ROUND((Z46/6)*Weightings!$M$7,1)","v":63.2},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":643},{"$f":"ROUND(AB46*Weightings!$M$8,1)","v":293.2},0,0,{"$f":"AE46*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":470.9},{"$f":"ROUND(AG46*Weightings!$M$10,1)","v":117.7},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2029},297,{"$f":"CG46/Weightings!$M$5","v":2.7},{"$f":"CH46/Weightings!$M$5","v":0},{"$f":"CL46/Weightings!$M$5","v":463.9},7.5,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},4708736,{"$f":"AP46/Weightings!$M$5","v":1222.4000000000001},8520.5,9279,9742.9,0,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H46>0,VLOOKUP($DC46,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H46),Weightings!H46,VLOOKUP($DC46,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC46,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G46=\"\",\"\",IF(Weightings!I46=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR46*Weightings!$M$5+AU46","v":32820966},{"$f":"AT46*Weightings!$M$5+AU46","v":37529651},{"$f":"IF(Weightings!G46>0,Weightings!G46,'Preliminary SO66'!AB43)","v":41888316},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R49","v":3212314},null,38676002,37529651,null,{"$f":"Weightings!E46","v":0},{"$f":"Weightings!F46","v":0},0,37529651,{"$f":"MAX(ROUND(((AR46-AN46-AO46)*Weightings!$M$12)+'2017legmax.xls'!AP46,0),ROUND((('2017legmax.xls'!AR46-'2017legmax.xls'!AN46-'2017legmax.xls'!AO46)*Weightings!$M$12)+Weightings!B46,0))","v":42932106},0.33,14167595,13812173,13812173,0.32169999999999999,0,false,0,0,0,false,0,0,0,240.4,100,20.29,{"$f":"IF(ROUND((Weightings!$P$5*CC46^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC46^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD46/Weightings!$M$5,4)","v":0.1464},297,10585,0,1994682,0.05,{"$f":"AS46*Weightings!$M$5*CJ46","v":1787135},1787135,9.4E-2,68.599999999999994,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC46,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U43,VLOOKUP($DC46,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO49/6","v":0},7.1,null,null,null,null,null,null,0,"D0232",0]
[233,"Johnson","Olathe ",27571.4,0,27571.4,27571.4,0,27799.1,27820.7,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":27820.7},27820.7,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},27820.7,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C44,IF(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC47,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":30},27850.7,27850.7,27850.7,27850.7,0,975.9,0,975.9,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":5458.1},{"$f":"ROUND((X47/6)*Weightings!$M$6,1)","v":454.8},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":6047.6},{"$f":"ROUND((Z47/6)*Weightings!$M$7,1)","v":398.1},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":5964},{"$f":"ROUND(AB47*Weightings!$M$8,1)","v":2719.6},0,0,{"$f":"AE47*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":209.1},{"$f":"ROUND(AG47*Weightings!$M$10,1)","v":52.3},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":5201},761.4,{"$f":"CG47/Weightings!$M$5","v":2468.3000000000002},{"$f":"CH47/Weightings!$M$5","v":0},{"$f":"CL47/Weightings!$M$5","v":1737.7},0,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},26617578,{"$f":"AP47/Weightings!$M$5","v":6910.1},37418.800000000003,42591.199999999997,44328.9,4747054,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H47>0,VLOOKUP($DC47,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H47),Weightings!H47,VLOOKUP($DC47,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC47,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G47=\"\",\"\",IF(Weightings!I47=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR47*Weightings!$M$5+AU47","v":148884272},{"$f":"AT47*Weightings!$M$5+AU47","v":175501977},{"$f":"IF(Weightings!G47>0,Weightings!G47,'Preliminary SO66'!AB44)","v":194148830},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R50","v":15546581},null,178602249,175501977,null,{"$f":"Weightings!E47","v":0},{"$f":"Weightings!F47","v":0},0,175501977,{"$f":"MAX(ROUND(((AR47-AN47-AO47)*Weightings!$M$12)+'2017legmax.xls'!AP47,0),ROUND((('2017legmax.xls'!AR47-'2017legmax.xls'!AN47-'2017legmax.xls'!AO47)*Weightings!$M$12)+Weightings!B47,0))","v":195532584},0.33,64525753,64120804,64120804,0.32790000000000002,0,false,0,0,0,false,0,0,0,975.9,75.3,69.069999999999993,{"$f":"IF(ROUND((Weightings!$P$5*CC47^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC47^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD47/Weightings!$M$5,4)","v":0.1464},761.4,9508006,0,7610754,4.0800000000000003E-2,{"$f":"AS47*Weightings!$M$5*CJ47","v":6693701},6693701,0.214,369.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC47,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U44,VLOOKUP($DC47,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO50/6","v":0},0,null,null,null,null,null,null,0,"D0233",0]
[234,"Bourbon","Fort Scott ",1801.1,0,1801.1,1801.1,0,1797.1,1783.4,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1777.5},1797.1,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1797.1,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C45,IF(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC48,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":18},1795.5,1801.4,1801.4,1815.1,5.9,63.6,0,63.6,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":341},{"$f":"ROUND((X48/6)*Weightings!$M$6,1)","v":28.4},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9.6},{"$f":"ROUND((Z48/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":933},{"$f":"ROUND(AB48*Weightings!$M$8,1)","v":425.4},98,0,{"$f":"AE48*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG48*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":550},134.80000000000001,{"$f":"CG48/Weightings!$M$5","v":0},{"$f":"CH48/Weightings!$M$5","v":0},{"$f":"CL48/Weightings!$M$5","v":0},6.2,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1224520,{"$f":"AP48/Weightings!$M$5","v":317.89999999999998},2572.1,2890,2890,0,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H48>0,VLOOKUP($DC48,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H48),Weightings!H48,VLOOKUP($DC48,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC48,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G48=\"\",\"\",IF(Weightings!I48=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR48*Weightings!$M$5+AU48","v":9907729},{"$f":"AT48*Weightings!$M$5+AU48","v":11132280},{"$f":"IF(Weightings!G48>0,Weightings!G48,'Preliminary SO66'!AB45)","v":12638951},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R51","v":1002576},null,11636375,11132280,null,{"$f":"Weightings!E48","v":0},{"$f":"Weightings!F48","v":0},0,11132280,{"$f":"MAX(ROUND(((AR48-AN48-AO48)*Weightings!$M$12)+'2017legmax.xls'!AP48,0),ROUND((('2017legmax.xls'!AR48-'2017legmax.xls'!AN48-'2017legmax.xls'!AO48)*Weightings!$M$12)+Weightings!B48,0))","v":12745411},0.3,3823623,3607179,3607179,0.28299999999999997,0,false,0,0,0,false,0,0,0,63.6,300,1.83,{"$f":"IF(ROUND((Weightings!$P$5*CC48^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC48^Weightings!$P$6*Weightings!$P$8 ),2))","v":944.16},{"$f":"ROUND(CD48/Weightings!$M$5,4)","v":0.24510000000000001},134.80000000000001,0,0,0,0,{"$f":"AS48*Weightings!$M$5*CJ48","v":0},0,0.51400000000000001,6.1,98,0,0,{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC48,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U45,VLOOKUP($DC48,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO51/6","v":0},5.9,null,null,null,null,null,null,0,"D0234",0]
[235,"Bourbon","Uniontown ",430,0,430,430,0,420,412.5,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":412.5},420.8,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},420.8,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C46,IF(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC49,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5.5},418,418,418,426.3,0,188.1,188.1,0,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":181.8},{"$f":"ROUND((X49/6)*Weightings!$M$6,1)","v":15.2},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z49/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":199},{"$f":"ROUND(AB49*Weightings!$M$8,1)","v":90.7},16.3,0,{"$f":"AE49*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG49*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":311},87.2,{"$f":"CG49/Weightings!$M$5","v":0},{"$f":"CH49/Weightings!$M$5","v":0},{"$f":"CL49/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},384979,{"$f":"AP49/Weightings!$M$5","v":99.9},823.8,923.7,923.7,0,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H49>0,VLOOKUP($DC49,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H49),Weightings!H49,VLOOKUP($DC49,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC49,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G49=\"\",\"\",IF(Weightings!I49=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR49*Weightings!$M$5+AU49","v":3173278},{"$f":"AT49*Weightings!$M$5+AU49","v":3558092},{"$f":"IF(Weightings!G49>0,Weightings!G49,'Preliminary SO66'!AB46)","v":4007433},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R52","v":247042},null,3760391,3558092,null,{"$f":"Weightings!E49","v":0},{"$f":"Weightings!F49","v":0},0,3558092,{"$f":"MAX(ROUND(((AR49-AN49-AO49)*Weightings!$M$12)+'2017legmax.xls'!AP49,0),ROUND((('2017legmax.xls'!AR49-'2017legmax.xls'!AN49-'2017legmax.xls'!AO49)*Weightings!$M$12)+Weightings!B49,0))","v":4083841},0.3,1225152,1246690,1225152,0.3,0,false,0,0,0,true,156.2963,0.441276,188.1,0,309,1.01,{"$f":"IF(ROUND((Weightings!$P$5*CC49^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC49^Weightings!$P$6*Weightings!$P$8 ),2))","v":1080.03},{"$f":"ROUND(CD49/Weightings!$M$5,4)","v":0.28039999999999998},87.2,0,0,0,0,{"$f":"AS49*Weightings!$M$5*CJ49","v":0},0,0.46700000000000003,1.4,0,0,16.3,{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC49,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U46,VLOOKUP($DC49,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO52/6","v":0},0,null,null,null,null,null,null,0,"D0235",0]
[237,"Smith","Smith Center ",380.8,0,380.8,380.8,0,369.5,382.5,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":381.5},381.5,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},381.5,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C47,IF(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC50,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},381.5,382.5,382.5,381.5,1,174.2,174.2,0,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":182.6},{"$f":"ROUND((X50/6)*Weightings!$M$6,1)","v":15.2},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z50/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":148},{"$f":"ROUND(AB50*Weightings!$M$8,1)","v":67.5},3.9,0,{"$f":"AE50*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG50*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":125},50,{"$f":"CG50/Weightings!$M$5","v":0},{"$f":"CH50/Weightings!$M$5","v":0},{"$f":"CL50/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},478331,{"$f":"AP50/Weightings!$M$5","v":124.2},693.4,817.6,817.6,0,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H50>0,VLOOKUP($DC50,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H50),Weightings!H50,VLOOKUP($DC50,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC50,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G50=\"\",\"\",IF(Weightings!I50=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR50*Weightings!$M$5+AU50","v":2670977},{"$f":"AT50*Weightings!$M$5+AU50","v":3149395},{"$f":"IF(Weightings!G50>0,Weightings!G50,'Preliminary SO66'!AB47)","v":3482186},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R53","v":198675},null,3283511,3149395,null,{"$f":"Weightings!E50","v":0},{"$f":"Weightings!F50","v":0},0,3149395,{"$f":"MAX(ROUND(((AR50-AN50-AO50)*Weightings!$M$12)+'2017legmax.xls'!AP50,0),ROUND((('2017legmax.xls'!AR50-'2017legmax.xls'!AN50-'2017legmax.xls'!AO50)*Weightings!$M$12)+Weightings!B50,0))","v":3694462},0.33,1219172,1211171,1211171,0.32779999999999998,0,false,0,0,0,true,100.8563,0.45649699999999999,174.2,0,599,0.21,{"$f":"IF(ROUND((Weightings!$P$5*CC50^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC50^Weightings!$P$6*Weightings!$P$8 ),2))","v":1540.75},{"$f":"ROUND(CD50/Weightings!$M$5,4)","v":0.4},50,0,0,0,0,{"$f":"AS50*Weightings!$M$5*CJ50","v":0},0,0.38800000000000001,0.6,0,0,3.9,{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC50,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U47,VLOOKUP($DC50,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO53/6","v":0},1,null,null,null,null,null,null,0,"D0237",0]
[239,"Ottawa","North Ottawa County ",603.79999999999995,0,603.79999999999995,603.79999999999995,0,599.9,594.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":594.20000000000005},599.9,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},599.9,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C48,IF(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC51,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},594.20000000000005,594.20000000000005,594.20000000000005,599.9,0,229.3,{"$f":"MAX(BR51,BV51,BZ51)","v":229.3},{"$f":"CA51","v":0},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":106.3},{"$f":"ROUND((X51/6)*Weightings!$M$6,1)","v":8.9},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z51/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":195},{"$f":"ROUND(AB51*Weightings!$M$8,1)","v":88.9},0,0,{"$f":"AE51*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG51*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":175},59.8,{"$f":"CG51/Weightings!$M$5","v":0},{"$f":"CH51/Weightings!$M$5","v":0},{"$f":"CL51/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},649217,{"$f":"AP51/Weightings!$M$5","v":168.5},986.8,1155.3,1155.3,0,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H51>0,VLOOKUP($DC51,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H51),Weightings!H51,VLOOKUP($DC51,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC51,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G51=\"\",\"\",IF(Weightings!I51=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR51*Weightings!$M$5+AU51","v":3801154},{"$f":"AT51*Weightings!$M$5+AU51","v":4450216},{"$f":"IF(Weightings!G51>0,Weightings!G51,'Preliminary SO66'!AB48)","v":5031452},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R54","v":309066},null,4722386,4450216,null,{"$f":"Weightings!E51","v":0},{"$f":"Weightings!F51","v":0},0,4450216,{"$f":"MAX(ROUND(((AR51-AN51-AO51)*Weightings!$M$12)+'2017legmax.xls'!AP51,0),ROUND((('2017legmax.xls'!AR51-'2017legmax.xls'!AN51-'2017legmax.xls'!AO51)*Weightings!$M$12)+Weightings!B51,0))","v":5079949},0.33,1676383,1698503,1676383,0.33,0,false,0,{"$f":"IF(BS51=TRUE,ROUND(((7337-BT51)/3642.4)-1,6),0)","v":0},0,true,371.12630000000001,{"$f":"IF(BW51=TRUE,ROUND(((5406-BX51)/3642.4)-1,6),0)","v":0.38229600000000002},229.3,0,418.5,0.42,{"$f":"IF(ROUND((Weightings!$P$5*CC51^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC51^Weightings!$P$6*Weightings!$P$8 ),2))","v":1317.16},{"$f":"ROUND(CD51/Weightings!$M$5,4)","v":0.34189999999999998},59.8,0,0,0,0,{"$f":"AS51*Weightings!$M$5*CJ51","v":0},{"$f":"IF(CI51>CK51,CK51,CI51)","v":0},0.32500000000000001,1.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC51,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U48,VLOOKUP($DC51,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO54/6","v":0},0,null,null,null,null,null,null,0,"D0239",0]
[240,"Ottawa","Twin Valley ",577,0,577,577,0,562.70000000000005,561.5,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":561.5},567.1,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},567.1,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C49,IF(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC52,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":11},572.5,572.5,572.5,578.1,0,225.3,225.3,0,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":137.6},{"$f":"ROUND((X52/6)*Weightings!$M$6,1)","v":11.5},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z52/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":205},{"$f":"ROUND(AB52*Weightings!$M$8,1)","v":93.5},0.7,0,{"$f":"AE52*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG52*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":192},58.3,{"$f":"CG52/Weightings!$M$5","v":0},{"$f":"CH52/Weightings!$M$5","v":0},{"$f":"CL52/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},520343,{"$f":"AP52/Weightings!$M$5","v":135.1},967.4,1102.5,1102.5,0,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H52>0,VLOOKUP($DC52,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H52),Weightings!H52,VLOOKUP($DC52,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC52,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G52=\"\",\"\",IF(Weightings!I52=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR52*Weightings!$M$5+AU52","v":3726425},{"$f":"AT52*Weightings!$M$5+AU52","v":4246830},{"$f":"IF(Weightings!G52>0,Weightings!G52,'Preliminary SO66'!AB49)","v":4699927},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R55","v":266507},null,4433420,4246830,null,{"$f":"Weightings!E52","v":0},{"$f":"Weightings!F52","v":0},0,4246830,{"$f":"MAX(ROUND(((AR52-AN52-AO52)*Weightings!$M$12)+'2017legmax.xls'!AP52,0),ROUND((('2017legmax.xls'!AR52-'2017legmax.xls'!AN52-'2017legmax.xls'!AO52)*Weightings!$M$12)+Weightings!B52,0))","v":4937710},0.33,1629444,1632260,1629444,0.33,0,false,0,0,0,true,344.14879999999999,0.38970199999999999,225.3,0,269.3,0.71,{"$f":"IF(ROUND((Weightings!$P$5*CC52^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC52^Weightings!$P$6*Weightings!$P$8 ),2))","v":1169.6600000000001},{"$f":"ROUND(CD52/Weightings!$M$5,4)","v":0.30370000000000003},58.3,0,0,0,0,{"$f":"AS52*Weightings!$M$5*CJ52","v":0},0,0.35499999999999998,2.1,0,0,0.7,{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC52,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U49,VLOOKUP($DC52,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO55/6","v":0},0,null,null,null,null,null,null,0,"D0240",0]
[241,"Wallace","Wallace County Schools ",185.5,0,185.5,185.5,0,172.5,193,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":193},193,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},193,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C50,IF(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC53,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},193,193,193,193,0,148.19999999999999,148.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.3},{"$f":"ROUND((X53/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z53/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":59},{"$f":"ROUND(AB53*Weightings!$M$8,1)","v":26.9},0,0,{"$f":"AE53*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG53*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":59},28.6,{"$f":"CG53/Weightings!$M$5","v":0},{"$f":"CH53/Weightings!$M$5","v":0},{"$f":"CL53/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},146198,{"$f":"AP53/Weightings!$M$5","v":38},396.7,434.7,434.7,0,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H53>0,VLOOKUP($DC53,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H53),Weightings!H53,VLOOKUP($DC53,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC53,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G53=\"\",\"\",IF(Weightings!I53=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR53*Weightings!$M$5+AU53","v":1528088},{"$f":"AT53*Weightings!$M$5+AU53","v":1674464},{"$f":"IF(Weightings!G53>0,Weightings!G53,'Preliminary SO66'!AB50)","v":2059681},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R56","v":126524},null,1933157,1674464,null,{"$f":"Weightings!E53","v":0},{"$f":"Weightings!F53","v":0},0,1674464,{"$f":"MAX(ROUND(((AR53-AN53-AO53)*Weightings!$M$12)+'2017legmax.xls'!AP53,0),ROUND((('2017legmax.xls'!AR53-'2017legmax.xls'!AN53-'2017legmax.xls'!AO53)*Weightings!$M$12)+Weightings!B53,0))","v":1937957},0.3,581387,566166,566166,0.29210000000000003,0,true,897.91499999999996,0.767814,148.19999999999999,false,0,0,0,0,681.5,0.09,{"$f":"IF(ROUND((Weightings!$P$5*CC53^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC53^Weightings!$P$6*Weightings!$P$8 ),2))","v":1866.26},{"$f":"ROUND(CD53/Weightings!$M$5,4)","v":0.48449999999999999},28.6,0,0,0,0,{"$f":"AS53*Weightings!$M$5*CJ53","v":0},0,0.30599999999999999,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC53,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U50,VLOOKUP($DC53,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO56/6","v":0},0,null,null,null,null,null,null,0,"D0241",0]
[242,"Wallace","Weskan ",95.7,0,95.7,95.7,0,92.5,96.5,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":96.5},96.5,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},96.5,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C51,IF(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC54,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},96.5,96.5,96.5,96.5,0,97.9,97.9,0,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X54/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9.8000000000000007},{"$f":"ROUND((Z54/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":27},{"$f":"ROUND(AB54*Weightings!$M$8,1)","v":12.3},0,0,{"$f":"AE54*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG54*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":32},14.3,{"$f":"CG54/Weightings!$M$5","v":0},{"$f":"CH54/Weightings!$M$5","v":0},{"$f":"CL54/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},108253,{"$f":"AP54/Weightings!$M$5","v":28.1},221.6,249.7,249.7,0,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H54>0,VLOOKUP($DC54,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H54),Weightings!H54,VLOOKUP($DC54,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC54,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G54=\"\",\"\",IF(Weightings!I54=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR54*Weightings!$M$5+AU54","v":853603},{"$f":"AT54*Weightings!$M$5+AU54","v":961844},{"$f":"IF(Weightings!G54>0,Weightings!G54,'Preliminary SO66'!AB51)","v":1047421},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R57","v":55973},null,991448,961844,null,{"$f":"Weightings!E54","v":0},{"$f":"Weightings!F54","v":0},0,961844,{"$f":"MAX(ROUND(((AR54-AN54-AO54)*Weightings!$M$12)+'2017legmax.xls'!AP54,0),ROUND((('2017legmax.xls'!AR54-'2017legmax.xls'!AN54-'2017legmax.xls'!AO54)*Weightings!$M$12)+Weightings!B54,0))","v":1103237},0.33,364068,357775,357775,0.32429999999999998,97.9,false,0,0,0,false,0,0,0,0,243,0.13,{"$f":"IF(ROUND((Weightings!$P$5*CC54^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC54^Weightings!$P$6*Weightings!$P$8 ),2))","v":1717.3},{"$f":"ROUND(CD54/Weightings!$M$5,4)","v":0.44579999999999997},14.3,0,0,0,0,{"$f":"AS54*Weightings!$M$5*CJ54","v":0},0,0.28000000000000003,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC54,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U51,VLOOKUP($DC54,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO57/6","v":0},0,null,null,null,null,null,null,0,"D0242",0]
[243,"Coffey","Lebo-Waverly ",452.5,0,452.5,452.5,0,414.7,407,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":407},424.7,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},424.7,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C52,IF(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC55,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},407,407,407,424.7,0,187.6,187.6,0,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":173.4},{"$f":"ROUND((X55/6)*Weightings!$M$6,1)","v":14.5},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1},{"$f":"ROUND((Z55/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":129},{"$f":"ROUND(AB55*Weightings!$M$8,1)","v":58.8},0,0,{"$f":"AE55*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG55*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":114},38.200000000000003,{"$f":"CG55/Weightings!$M$5","v":0},{"$f":"CH55/Weightings!$M$5","v":0},{"$f":"CL55/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},456154,{"$f":"AP55/Weightings!$M$5","v":118.4},723.9,842.3,842.3,0,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H55>0,VLOOKUP($DC55,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H55),Weightings!H55,VLOOKUP($DC55,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC55,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G55=\"\",\"\",IF(Weightings!I55=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR55*Weightings!$M$5+AU55","v":2788463},{"$f":"AT55*Weightings!$M$5+AU55","v":3244540},{"$f":"IF(Weightings!G55>0,Weightings!G55,'Preliminary SO66'!AB52)","v":3852454},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R58","v":217868},null,3634586,3244540,null,{"$f":"Weightings!E55","v":0},{"$f":"Weightings!F55","v":0},0,3244540,{"$f":"MAX(ROUND(((AR55-AN55-AO55)*Weightings!$M$12)+'2017legmax.xls'!AP55,0),ROUND((('2017legmax.xls'!AR55-'2017legmax.xls'!AN55-'2017legmax.xls'!AO55)*Weightings!$M$12)+Weightings!B55,0))","v":3706465},0.3,1111940,1280739,1111940,0.3,0,false,0,0,0,true,154.31630000000001,0.44181999999999999,187.6,0,248,0.46,{"$f":"IF(ROUND((Weightings!$P$5*CC55^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC55^Weightings!$P$6*Weightings!$P$8 ),2))","v":1290.33},{"$f":"ROUND(CD55/Weightings!$M$5,4)","v":0.33500000000000002},38.200000000000003,0,0,0,0,{"$f":"AS55*Weightings!$M$5*CJ55","v":0},0,0.30399999999999999,1.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC55,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U52,VLOOKUP($DC55,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO58/6","v":0},0,null,null,null,null,null,null,0,"D0243",0]
[244,"Coffey","Burlington ",815,0,815,815,0,815.5,825.5,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":825.5},825.5,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},825.5,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C53,IF(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC56,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},828.5,828.5,828.5,828.5,0,252.4,252.4,0,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":309.10000000000002},{"$f":"ROUND((X56/6)*Weightings!$M$6,1)","v":25.8},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2.2999999999999998},{"$f":"ROUND((Z56/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":257},{"$f":"ROUND(AB56*Weightings!$M$8,1)","v":117.2},0,0,{"$f":"AE56*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG56*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":235},59.4,{"$f":"CG56/Weightings!$M$5","v":0},{"$f":"CH56/Weightings!$M$5","v":0},{"$f":"CL56/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1199928,{"$f":"AP56/Weightings!$M$5","v":311.5},1283.5,1595,1595,0,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H56>0,VLOOKUP($DC56,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H56),Weightings!H56,VLOOKUP($DC56,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC56,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G56=\"\",\"\",IF(Weightings!I56=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR56*Weightings!$M$5+AU56","v":4944042},{"$f":"AT56*Weightings!$M$5+AU56","v":6143940},{"$f":"IF(Weightings!G56>0,Weightings!G56,'Preliminary SO66'!AB53)","v":7057432},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R59","v":630759},null,6426673,6143940,null,{"$f":"Weightings!E56","v":0},{"$f":"Weightings!F56","v":0},0,6143940,{"$f":"MAX(ROUND(((AR56-AN56-AO56)*Weightings!$M$12)+'2017legmax.xls'!AP56,0),ROUND((('2017legmax.xls'!AR56-'2017legmax.xls'!AN56-'2017legmax.xls'!AO56)*Weightings!$M$12)+Weightings!B56,0))","v":7063265},0.3,2118980,2081264,2081264,0.29470000000000002,0,false,0,0,0,true,654.01880000000006,0.30462899999999998,252.4,0,147,1.6,{"$f":"IF(ROUND((Weightings!$P$5*CC56^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC56^Weightings!$P$6*Weightings!$P$8 ),2))","v":973.29},{"$f":"ROUND(CD56/Weightings!$M$5,4)","v":0.25269999999999998},59.4,0,0,0,0,{"$f":"AS56*Weightings!$M$5*CJ56","v":0},0,0.31,5.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC56,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U53,VLOOKUP($DC56,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO59/6","v":0},0,null,null,null,null,null,null,0,"D0244",0]
[245,"Coffey","LeRoy-Gridley ",214.1,0,214.1,214.1,0,206.5,195.5,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":195.5},206.5,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},206.5,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C54,IF(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC57,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},195.5,195.5,195.5,206.5,0,151.19999999999999,151.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":76.099999999999994},{"$f":"ROUND((X57/6)*Weightings!$M$6,1)","v":6.3},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z57/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":66},{"$f":"ROUND(AB57*Weightings!$M$8,1)","v":30.1},0,0,{"$f":"AE57*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG57*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":100},33.200000000000003,{"$f":"CG57/Weightings!$M$5","v":0},{"$f":"CH57/Weightings!$M$5","v":0},{"$f":"CL57/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},231191,{"$f":"AP57/Weightings!$M$5","v":60},427.3,487.3,487.3,0,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H57>0,VLOOKUP($DC57,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H57),Weightings!H57,VLOOKUP($DC57,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC57,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G57=\"\",\"\",IF(Weightings!I57=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR57*Weightings!$M$5+AU57","v":1645960},{"$f":"AT57*Weightings!$M$5+AU57","v":1877080},{"$f":"IF(Weightings!G57>0,Weightings!G57,'Preliminary SO66'!AB54)","v":2188911},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R60","v":108707},null,2080204,1877080,null,{"$f":"Weightings!E57","v":0},{"$f":"Weightings!F57","v":0},0,1877080,{"$f":"MAX(ROUND(((AR57-AN57-AO57)*Weightings!$M$12)+'2017legmax.xls'!AP57,0),ROUND((('2017legmax.xls'!AR57-'2017legmax.xls'!AN57-'2017legmax.xls'!AO57)*Weightings!$M$12)+Weightings!B57,0))","v":2219128},0.3,665738,695103,665738,0.3,0,true,1028.258,0.73202900000000004,151.19999999999999,false,0,0,0,0,207,0.48,{"$f":"IF(ROUND((Weightings!$P$5*CC57^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC57^Weightings!$P$6*Weightings!$P$8 ),2))","v":1277.97},{"$f":"ROUND(CD57/Weightings!$M$5,4)","v":0.33179999999999998},33.200000000000003,0,0,0,0,{"$f":"AS57*Weightings!$M$5*CJ57","v":0},0,0.32,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC57,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U54,VLOOKUP($DC57,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO60/6","v":0},0,null,null,null,null,null,null,0,"D0245",0]
[246,"Crawford","Northeast ",480.5,0,480.5,480.5,0,451.1,458.5,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":451},460.9,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},460.9,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C55,IF(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC58,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},457,464.5,464.5,466.9,7.5,199.6,199.6,0,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1.9},{"$f":"ROUND((X58/6)*Weightings!$M$6,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z58/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":285},{"$f":"ROUND(AB58*Weightings!$M$8,1)","v":130},29.9,0,{"$f":"AE58*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG58*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":219.5},52.3,{"$f":"CG58/Weightings!$M$5","v":0},{"$f":"CH58/Weightings!$M$5","v":0},{"$f":"CL58/Weightings!$M$5","v":0},7.9,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},492442,{"$f":"AP58/Weightings!$M$5","v":127.8},886.8,1014.6,1014.6,0,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H58>0,VLOOKUP($DC58,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H58),Weightings!H58,VLOOKUP($DC58,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC58,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G58=\"\",\"\",IF(Weightings!I58=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR58*Weightings!$M$5+AU58","v":3415954},{"$f":"AT58*Weightings!$M$5+AU58","v":3908239},{"$f":"IF(Weightings!G58>0,Weightings!G58,'Preliminary SO66'!AB55)","v":4632205},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R61","v":286599},null,4345606,3908239,null,{"$f":"Weightings!E58","v":0},{"$f":"Weightings!F58","v":0},0,3908239,{"$f":"MAX(ROUND(((AR58-AN58-AO58)*Weightings!$M$12)+'2017legmax.xls'!AP58,0),ROUND((('2017legmax.xls'!AR58-'2017legmax.xls'!AN58-'2017legmax.xls'!AO58)*Weightings!$M$12)+Weightings!B58,0))","v":4467257},0.3,1340177,1383416,1340177,0.3,0,false,0,0,0,true,206.53880000000001,0.42748199999999997,199.6,0,106,2.0699999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC58^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC58^Weightings!$P$6*Weightings!$P$8 ),2))","v":918.2},{"$f":"ROUND(CD58/Weightings!$M$5,4)","v":0.2384},52.3,0,0,0,0,{"$f":"AS58*Weightings!$M$5*CJ58","v":0},0,0.61,4.4000000000000004,29.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC58,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U55,VLOOKUP($DC58,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO61/6","v":2.5},7.5,null,null,null,null,null,null,8,"D0246",0]
[247,"Crawford","Cherokee ",559.4,0,559.4,559.4,0,503.1,458.5,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":457.5},506.7,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},506.7,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C56,IF(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC59,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},463.5,464.5,464.5,512.70000000000005,1,211.2,211.2,0,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":228},{"$f":"ROUND((X59/6)*Weightings!$M$6,1)","v":19},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z59/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":221},{"$f":"ROUND(AB59*Weightings!$M$8,1)","v":100.8},12.5,0,{"$f":"AE59*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG59*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":314},87.3,{"$f":"CG59/Weightings!$M$5","v":0},{"$f":"CH59/Weightings!$M$5","v":0},{"$f":"CL59/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},605453,{"$f":"AP59/Weightings!$M$5","v":157.19999999999999},944.6,1101.8,1101.8,0,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H59>0,VLOOKUP($DC59,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H59),Weightings!H59,VLOOKUP($DC59,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC59,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G59=\"\",\"\",IF(Weightings!I59=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR59*Weightings!$M$5+AU59","v":3638599},{"$f":"AT59*Weightings!$M$5+AU59","v":4244134},{"$f":"IF(Weightings!G59>0,Weightings!G59,'Preliminary SO66'!AB56)","v":5541873},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R62","v":339498},null,5202375,4244134,null,{"$f":"Weightings!E59","v":0},{"$f":"Weightings!F59","v":0},0,4244134,{"$f":"MAX(ROUND(((AR59-AN59-AO59)*Weightings!$M$12)+'2017legmax.xls'!AP59,0),ROUND((('2017legmax.xls'!AR59-'2017legmax.xls'!AN59-'2017legmax.xls'!AO59)*Weightings!$M$12)+Weightings!B59,0))","v":4892955},0.3,1467887,1684619,1467887,0.3,0,false,0,0,0,true,263.21629999999999,0.41192200000000001,211.2,0,300,1.05,{"$f":"IF(ROUND((Weightings!$P$5*CC59^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC59^Weightings!$P$6*Weightings!$P$8 ),2))","v":1070.58},{"$f":"ROUND(CD59/Weightings!$M$5,4)","v":0.27789999999999998},87.3,0,0,0,0,{"$f":"AS59*Weightings!$M$5*CJ59","v":0},0,0.43099999999999999,1.7,0,0,12.5,{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC59,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U56,VLOOKUP($DC59,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO62/6","v":0},1,null,null,null,null,null,null,0,"D0247",0]
[248,"Crawford","Girard ",973.5,0,973.5,973.5,0,977.8,964.5,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":961},977.8,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},977.8,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C57,IF(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC60,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},968,971.5,971.5,984.8,3.5,247.7,247.7,0,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":267},{"$f":"ROUND((X60/6)*Weightings!$M$6,1)","v":22.3},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":22.7},{"$f":"ROUND((Z60/6)*Weightings!$M$7,1)","v":1.5},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":398},{"$f":"ROUND(AB60*Weightings!$M$8,1)","v":181.5},15,0,{"$f":"AE60*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":204},{"$f":"ROUND(AG60*Weightings!$M$10,1)","v":51},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":331},88.3,{"$f":"CG60/Weightings!$M$5","v":0},{"$f":"CH60/Weightings!$M$5","v":0},{"$f":"CL60/Weightings!$M$5","v":0},3.7,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},934338,{"$f":"AP60/Weightings!$M$5","v":242.6},1595.8,1838.4,1838.4,0,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H60>0,VLOOKUP($DC60,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H60),Weightings!H60,VLOOKUP($DC60,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC60,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G60=\"\",\"\",IF(Weightings!I60=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR60*Weightings!$M$5+AU60","v":6147022},{"$f":"AT60*Weightings!$M$5+AU60","v":7081517},{"$f":"IF(Weightings!G60>0,Weightings!G60,'Preliminary SO66'!AB57)","v":7935401},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R63","v":493273},null,7442128,7081517,null,{"$f":"Weightings!E60","v":0},{"$f":"Weightings!F60","v":0},0,7081517,{"$f":"MAX(ROUND(((AR60-AN60-AO60)*Weightings!$M$12)+'2017legmax.xls'!AP60,0),ROUND((('2017legmax.xls'!AR60-'2017legmax.xls'!AN60-'2017legmax.xls'!AO60)*Weightings!$M$12)+Weightings!B60,0))","v":8082867},0.3,2424860,2335075,2335075,0.28889999999999999,0,false,0,0,0,true,847.44,0.25152600000000003,247.7,0,263,1.26,{"$f":"IF(ROUND((Weightings!$P$5*CC60^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC60^Weightings!$P$6*Weightings!$P$8 ),2))","v":1027.33},{"$f":"ROUND(CD60/Weightings!$M$5,4)","v":0.26669999999999999},88.3,0,0,0,0,{"$f":"AS60*Weightings!$M$5*CJ60","v":0},0,0.40400000000000003,3.7,0,0,15,{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC60,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U57,VLOOKUP($DC60,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO63/6","v":0},3.5,null,null,null,null,null,null,0,"D0248",0]
[249,"Crawford","Frontenac Public Schools ",868.5,0,868.5,868.5,0,866.4,893.7,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":892},892,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},892,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C58,IF(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC61,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},896.5,898.2,898.2,896.5,1.7,252.4,252.4,0,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":247.3},{"$f":"ROUND((X61/6)*Weightings!$M$6,1)","v":20.6},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":13.8},{"$f":"ROUND((Z61/6)*Weightings!$M$7,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":294},{"$f":"ROUND(AB61*Weightings!$M$8,1)","v":134.1},0,0,{"$f":"AE61*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG61*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":111},21.6,{"$f":"CG61/Weightings!$M$5","v":0},{"$f":"CH61/Weightings!$M$5","v":0},{"$f":"CL61/Weightings!$M$5","v":0},1.8,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},829225,{"$f":"AP61/Weightings!$M$5","v":215.3},1327.9,1543.2,1543.2,0,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H61>0,VLOOKUP($DC61,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H61),Weightings!H61,VLOOKUP($DC61,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC61,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G61=\"\",\"\",IF(Weightings!I61=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR61*Weightings!$M$5+AU61","v":5115071},{"$f":"AT61*Weightings!$M$5+AU61","v":5944406},{"$f":"IF(Weightings!G61>0,Weightings!G61,'Preliminary SO66'!AB58)","v":6606801},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R64","v":396011},null,6210790,5944406,null,{"$f":"Weightings!E61","v":0},{"$f":"Weightings!F61","v":0},0,5944406,{"$f":"MAX(ROUND(((AR61-AN61-AO61)*Weightings!$M$12)+'2017legmax.xls'!AP61,0),ROUND((('2017legmax.xls'!AR61-'2017legmax.xls'!AN61-'2017legmax.xls'!AO61)*Weightings!$M$12)+Weightings!B61,0))","v":6783414},0.3,2035024,2034196,2034196,0.2999,0,false,0,0,0,true,738.16880000000003,0.281526,252.4,0,22,5.05,{"$f":"IF(ROUND((Weightings!$P$5*CC61^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC61^Weightings!$P$6*Weightings!$P$8 ),2))","v":750.45},{"$f":"ROUND(CD61/Weightings!$M$5,4)","v":0.1948},21.6,0,0,0,0,{"$f":"AS61*Weightings!$M$5*CJ61","v":0},0,0.32800000000000001,40.799999999999997,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC61,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U58,VLOOKUP($DC61,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO64/6","v":0.7},1.7,null,null,null,null,null,null,4,"D0249",0]
[250,"Crawford","Pittsburg ",2851,0,2851,2851,0,2824.9,2907.7,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2869.3},2869.3,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2869.3,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C59,IF(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC62,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":20},2889.3,2927.7,2927.7,2889.3,38.4,101.2,0,101.2,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":313.60000000000002},{"$f":"ROUND((X62/6)*Weightings!$M$6,1)","v":26.1},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1008.1},{"$f":"ROUND((Z62/6)*Weightings!$M$7,1)","v":66.400000000000006},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1760},{"$f":"ROUND(AB62*Weightings!$M$8,1)","v":802.6},184.8,0,{"$f":"AE62*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG62*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":452.6},74.7,{"$f":"CG62/Weightings!$M$5","v":0},{"$f":"CH62/Weightings!$M$5","v":0},{"$f":"CL62/Weightings!$M$5","v":0},40.299999999999997,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2638509,{"$f":"AP62/Weightings!$M$5","v":685},4185.3999999999996,4870.3999999999996,4870.3999999999996,0,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H62>0,VLOOKUP($DC62,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H62),Weightings!H62,VLOOKUP($DC62,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC62,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G62=\"\",\"\",IF(Weightings!I62=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR62*Weightings!$M$5+AU62","v":16122161},{"$f":"AT62*Weightings!$M$5+AU62","v":18760781},{"$f":"IF(Weightings!G62>0,Weightings!G62,'Preliminary SO66'!AB59)","v":21212695},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R65","v":1426914},null,19785781,18760781,null,{"$f":"Weightings!E62","v":0},{"$f":"Weightings!F62","v":0},0,18760781,{"$f":"MAX(ROUND(((AR62-AN62-AO62)*Weightings!$M$12)+'2017legmax.xls'!AP62,0),ROUND((('2017legmax.xls'!AR62-'2017legmax.xls'!AN62-'2017legmax.xls'!AO62)*Weightings!$M$12)+Weightings!B62,0))","v":21250008},0.3,6375002,6364720,6364720,0.29949999999999999,0,false,0,0,0,false,0,0,0,101.2,43,10.53,{"$f":"IF(ROUND((Weightings!$P$5*CC62^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC62^Weightings!$P$6*Weightings!$P$8 ),2))","v":635.53},{"$f":"ROUND(CD62/Weightings!$M$5,4)","v":0.16500000000000001},74.7,0,0,0,0,{"$f":"AS62*Weightings!$M$5*CJ62","v":0},0,0.60899999999999999,67.2,184.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":30},{"$f":"IF(ISNA(VLOOKUP($DC62,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U59,VLOOKUP($DC62,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO65/6","v":5.8},38.4,null,null,null,null,null,null,25,"D0250",0]
[251,"Lyon","North Lyon County ",406.1,0,406.1,406.1,0,415,383.5,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":383},415,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},415,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C60,IF(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC63,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},383,383.5,383.5,415,0.5,184.7,184.7,0,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":107.2},{"$f":"ROUND((X63/6)*Weightings!$M$6,1)","v":8.9},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z63/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":171},{"$f":"ROUND(AB63*Weightings!$M$8,1)","v":78},7.4,0,{"$f":"AE63*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG63*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":240},77.2,{"$f":"CG63/Weightings!$M$5","v":0},{"$f":"CH63/Weightings!$M$5","v":0},{"$f":"CL63/Weightings!$M$5","v":0},0.5,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},423973,{"$f":"AP63/Weightings!$M$5","v":110.1},771.7,881.8,881.8,0,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H63>0,VLOOKUP($DC63,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H63),Weightings!H63,VLOOKUP($DC63,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC63,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G63=\"\",\"\",IF(Weightings!I63=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR63*Weightings!$M$5+AU63","v":2972588},{"$f":"AT63*Weightings!$M$5+AU63","v":3396694},{"$f":"IF(Weightings!G63>0,Weightings!G63,'Preliminary SO66'!AB60)","v":3874898},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R66","v":226443},null,3648455,3396694,null,{"$f":"Weightings!E63","v":0},{"$f":"Weightings!F63","v":0},0,3396694,{"$f":"MAX(ROUND(((AR63-AN63-AO63)*Weightings!$M$12)+'2017legmax.xls'!AP63,0),ROUND((('2017legmax.xls'!AR63-'2017legmax.xls'!AN63-'2017legmax.xls'!AO63)*Weightings!$M$12)+Weightings!B63,0))","v":3904774},0.3,1171432,1211303,1171432,0.3,0,false,0,0,0,true,142.3125,0.44511499999999998,184.7,0,434,0.55000000000000004,{"$f":"IF(ROUND((Weightings!$P$5*CC63^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC63^Weightings!$P$6*Weightings!$P$8 ),2))","v":1239.21},{"$f":"ROUND(CD63/Weightings!$M$5,4)","v":0.32169999999999999},77.2,0,0,0,0,{"$f":"AS63*Weightings!$M$5*CJ63","v":0},0,0.41199999999999998,1,0,0,7.4,{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC63,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U60,VLOOKUP($DC63,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO66/6","v":0},0.5,null,null,null,null,null,null,0,"D0251",0]
[252,"Lyon","Southern Lyon County ",498,0,498,498,0,488.5,464.5,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":464.5},488.5,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},488.5,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C61,IF(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC64,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},472.5,472.5,472.5,496.5,0,207.3,207.3,0,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":191.4},{"$f":"ROUND((X64/6)*Weightings!$M$6,1)","v":16},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z64/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":167},{"$f":"ROUND(AB64*Weightings!$M$8,1)","v":76.2},0,0,{"$f":"AE64*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG64*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":197},60.6,{"$f":"CG64/Weightings!$M$5","v":0},{"$f":"CH64/Weightings!$M$5","v":0},{"$f":"CL64/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},511336,{"$f":"AP64/Weightings!$M$5","v":132.69999999999999},856.6,989.3,989.3,0,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H64>0,VLOOKUP($DC64,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H64),Weightings!H64,VLOOKUP($DC64,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC64,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G64=\"\",\"\",IF(Weightings!I64=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR64*Weightings!$M$5+AU64","v":3299623},{"$f":"AT64*Weightings!$M$5+AU64","v":3810784},{"$f":"IF(Weightings!G64>0,Weightings!G64,'Preliminary SO66'!AB61)","v":4348794},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R67","v":269894},null,4078900,3810784,null,{"$f":"Weightings!E64","v":0},{"$f":"Weightings!F64","v":0},0,3810784,{"$f":"MAX(ROUND(((AR64-AN64-AO64)*Weightings!$M$12)+'2017legmax.xls'!AP64,0),ROUND((('2017legmax.xls'!AR64-'2017legmax.xls'!AN64-'2017legmax.xls'!AO64)*Weightings!$M$12)+Weightings!B64,0))","v":4357470},0.3,1307241,1350252,1307241,0.3,0,false,0,0,0,true,243.1688,0.41742600000000002,207.3,0,295,0.67,{"$f":"IF(ROUND((Weightings!$P$5*CC64^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC64^Weightings!$P$6*Weightings!$P$8 ),2))","v":1185.0999999999999},{"$f":"ROUND(CD64/Weightings!$M$5,4)","v":0.30769999999999997},60.6,0,0,0,0,{"$f":"AS64*Weightings!$M$5*CJ64","v":0},0,0.33600000000000002,1.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC64,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U61,VLOOKUP($DC64,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO67/6","v":0},0,null,null,null,null,null,null,0,"D0252",0]
[253,"Lyon","Emporia ",4210.3,0,4210.3,4210.3,0,4317.2,4275,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":4270.1000000000004},4317.2,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},4317.2,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C62,IF(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC65,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":62.5},4332.6000000000004,4337.5,4337.5,4379.7,4.9000000000000004,153.5,{"$f":"MAX(BR65,BV65,BZ65)","v":0},{"$f":"CA65","v":153.5},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":970.1},{"$f":"ROUND((X65/6)*Weightings!$M$6,1)","v":80.8},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4574.8},{"$f":"ROUND((Z65/6)*Weightings!$M$7,1)","v":301.2},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":2164},{"$f":"ROUND(AB65*Weightings!$M$8,1)","v":986.8},218.1,0,{"$f":"AE65*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG65*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1595},256.5,{"$f":"CG65/Weightings!$M$5","v":0},{"$f":"CH65/Weightings!$M$5","v":0},{"$f":"CL65/Weightings!$M$5","v":0},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},3265828,{"$f":"AP65/Weightings!$M$5","v":847.8},6382.7,7230.5,7230.5,0,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H65>0,VLOOKUP($DC65,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H65),Weightings!H65,VLOOKUP($DC65,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC65,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G65=\"\",\"\",IF(Weightings!I65=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR65*Weightings!$M$5+AU65","v":24586160},{"$f":"AT65*Weightings!$M$5+AU65","v":27851886},{"$f":"IF(Weightings!G65>0,Weightings!G65,'Preliminary SO66'!AB62)","v":32156640},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R68","v":2808948},null,29347692,27851886,null,{"$f":"Weightings!E65","v":0},{"$f":"Weightings!F65","v":0},0,27851886,{"$f":"MAX(ROUND(((AR65-AN65-AO65)*Weightings!$M$12)+'2017legmax.xls'!AP65,0),ROUND((('2017legmax.xls'!AR65-'2017legmax.xls'!AN65-'2017legmax.xls'!AO65)*Weightings!$M$12)+Weightings!B65,0))","v":31896762},0.3,9569029,9558122,9558122,0.29970000000000002,0,false,0,{"$f":"IF(BS65=TRUE,ROUND(((7337-BT65)/3642.4)-1,6),0)","v":0},0,false,0,{"$f":"IF(BW65=TRUE,ROUND(((5406-BX65)/3642.4)-1,6),0)","v":0},0,153.5,135,11.81,{"$f":"IF(ROUND((Weightings!$P$5*CC65^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC65^Weightings!$P$6*Weightings!$P$8 ),2))","v":619.25},{"$f":"ROUND(CD65/Weightings!$M$5,4)","v":0.1608},256.5,0,0,0,0,{"$f":"AS65*Weightings!$M$5*CJ65","v":0},0,0.49399999999999999,32.4,0,0,218.1,{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC65,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U62,VLOOKUP($DC65,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO68/6","v":0},4.9000000000000004,null,null,null,null,null,null,0,"D0253",0]
[254,"Barber","Barber County North ",436.5,0,436.5,436.5,0,437.5,451,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":451},451,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},451,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C63,IF(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC66,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},455.5,455.5,455.5,455.5,0,196.5,196.5,0,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":62.8},{"$f":"ROUND((X66/6)*Weightings!$M$6,1)","v":5.2},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2.8},{"$f":"ROUND((Z66/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":185},{"$f":"ROUND(AB66*Weightings!$M$8,1)","v":84.4},7.3,0,{"$f":"AE66*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG66*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":133},54.4,{"$f":"CG66/Weightings!$M$5","v":0},{"$f":"CH66/Weightings!$M$5","v":0},{"$f":"CL66/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},566432,{"$f":"AP66/Weightings!$M$5","v":147},803.5,950.5,950.5,0,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H66>0,VLOOKUP($DC66,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H66),Weightings!H66,VLOOKUP($DC66,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC66,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G66=\"\",\"\",IF(Weightings!I66=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR66*Weightings!$M$5+AU66","v":3095082},{"$f":"AT66*Weightings!$M$5+AU66","v":3661326},{"$f":"IF(Weightings!G66>0,Weightings!G66,'Preliminary SO66'!AB63)","v":3885374},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R69","v":231002},null,3654372,3661326,null,{"$f":"Weightings!E66","v":0},{"$f":"Weightings!F66","v":0},0,3661326,{"$f":"MAX(ROUND(((AR66-AN66-AO66)*Weightings!$M$12)+'2017legmax.xls'!AP66,0),ROUND((('2017legmax.xls'!AR66-'2017legmax.xls'!AN66-'2017legmax.xls'!AO66)*Weightings!$M$12)+Weightings!B66,0))","v":4194405},0.3,1258322,1207674,1207674,0.28789999999999999,0,false,0,{"$f":"IF(BS66=TRUE,ROUND(((7337-BT66)/3642.4)-1,6),0)","v":0},0,true,192.43129999999999,{"$f":"IF(BW66=TRUE,ROUND(((5406-BX66)/3642.4)-1,6),0)","v":0.43135499999999999},196.5,0,718,0.19,{"$f":"IF(ROUND((Weightings!$P$5*CC66^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC66^Weightings!$P$6*Weightings!$P$8 ),2))","v":1576.03},{"$f":"ROUND(CD66/Weightings!$M$5,4)","v":0.40910000000000002},54.4,0,0,0,0,{"$f":"AS66*Weightings!$M$5*CJ66","v":0},0,0.40600000000000003,0.6,0,0,7.3,{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC66,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U63,VLOOKUP($DC66,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO69/6","v":0},0,null,null,null,null,null,null,0,"D0254",0]
[255,"Barber","South Barber ",223.5,0,223.5,223.5,0,223.5,235,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":235},235,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},235,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C64,IF(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC67,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},238,238,238,238,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":100.1},{"$f":"ROUND((X67/6)*Weightings!$M$6,1)","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4.3},{"$f":"ROUND((Z67/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":92},{"$f":"ROUND(AB67*Weightings!$M$8,1)","v":42},2.4,0,{"$f":"AE67*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG67*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":51},23.2,{"$f":"CG67/Weightings!$M$5","v":0},{"$f":"CH67/Weightings!$M$5","v":0},{"$f":"CL67/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},288030,{"$f":"AP67/Weightings!$M$5","v":74.8},468.6,543.4,543.4,0,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H67>0,VLOOKUP($DC67,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H67),Weightings!H67,VLOOKUP($DC67,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC67,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G67=\"\",\"\",IF(Weightings!I67=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR67*Weightings!$M$5+AU67","v":1805047},{"$f":"AT67*Weightings!$M$5+AU67","v":2093177},{"$f":"IF(Weightings!G67>0,Weightings!G67,'Preliminary SO66'!AB64)","v":2196952},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R70","v":121612},null,2075340,2093177,null,{"$f":"Weightings!E67","v":0},{"$f":"Weightings!F67","v":0},0,2093177,{"$f":"MAX(ROUND(((AR67-AN67-AO67)*Weightings!$M$12)+'2017legmax.xls'!AP67,0),ROUND((('2017legmax.xls'!AR67-'2017legmax.xls'!AN67-'2017legmax.xls'!AO67)*Weightings!$M$12)+Weightings!B67,0))","v":2392044},0.3,717613,687767,687767,0.28749999999999998,0,true,1332.39,0.64853099999999997,154.4,false,0,0,0,0,425.5,0.12,{"$f":"IF(ROUND((Weightings!$P$5*CC67^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC67^Weightings!$P$6*Weightings!$P$8 ),2))","v":1748.68},{"$f":"ROUND(CD67/Weightings!$M$5,4)","v":0.45400000000000001},23.2,0,0,0,0,{"$f":"AS67*Weightings!$M$5*CJ67","v":0},0,0.38700000000000001,0.6,0,0,2.4,{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC67,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U64,VLOOKUP($DC67,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO70/6","v":0},0,null,null,null,null,null,null,0,"D0255",0]
[256,"Allen","Marmaton Valley ",270.5,0,270.5,270.5,0,272.5,271.8,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":271.8},272.5,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},272.5,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C65,IF(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC68,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},275.3,275.3,275.3,276,0,151.19999999999999,151.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":65.3},{"$f":"ROUND((X68/6)*Weightings!$M$6,1)","v":5.4},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z68/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":127},{"$f":"ROUND(AB68*Weightings!$M$8,1)","v":57.9},9.8000000000000007,0,{"$f":"AE68*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG68*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":122},39.4,{"$f":"CG68/Weightings!$M$5","v":0},{"$f":"CH68/Weightings!$M$5","v":0},{"$f":"CL68/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},360965,{"$f":"AP68/Weightings!$M$5","v":93.7},539.70000000000005,633.4,633.4,0,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H68>0,VLOOKUP($DC68,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H68),Weightings!H68,VLOOKUP($DC68,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC68,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G68=\"\",\"\",IF(Weightings!I68=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR68*Weightings!$M$5+AU68","v":2078924},{"$f":"AT68*Weightings!$M$5+AU68","v":2439857},{"$f":"IF(Weightings!G68>0,Weightings!G68,'Preliminary SO66'!AB65)","v":2818679},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R71","v":133028},null,2685651,2439857,null,{"$f":"Weightings!E68","v":0},{"$f":"Weightings!F68","v":0},0,2439857,{"$f":"MAX(ROUND(((AR68-AN68-AO68)*Weightings!$M$12)+'2017legmax.xls'!AP68,0),ROUND((('2017legmax.xls'!AR68-'2017legmax.xls'!AN68-'2017legmax.xls'!AO68)*Weightings!$M$12)+Weightings!B68,0))","v":2865941},0.2979,853764,863127,853764,0.2979,0,true,1699.28,0.54780399999999996,151.19999999999999,false,0,0,0,0,225,0.54,{"$f":"IF(ROUND((Weightings!$P$5*CC68^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC68^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.3699999999999},{"$f":"ROUND(CD68/Weightings!$M$5,4)","v":0.32300000000000001},39.4,0,0,0,0,{"$f":"AS68*Weightings!$M$5*CJ68","v":0},0,0.46,1.2,0,0,9.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC68,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U65,VLOOKUP($DC68,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO71/6","v":0},0,null,null,null,null,null,null,0,"D0256",0]
[257,"Allen","Iola ",1251.3,0,1251.3,1251.3,0,1220,{"$f":"K69+T69","v":1224.9000000000001},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1195.5},{"$f":"MAX(K69, I69,AVERAGE(F69, I69, K69))","v":1222.3},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},{"$f":"L69+M69","v":1222.3},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C66,IF(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC69,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},{"$f":"K69+O69","v":1206},{"$f":"J69+O69","v":1235.4000000000001},{"$f":"J69+O69+M69","v":1235.4000000000001},{"$f":"L69+M69+O69","v":1232.8},29.4,{"$f":"IF(L69>0,MAX(BR69,BV69,BZ69,CA69),0)","v":206.2},206.2,0,{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":258},{"$f":"ROUND((X69/6)*Weightings!$M$6,1)","v":21.5},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.9},{"$f":"ROUND((Z69/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":654},{"$f":"ROUND(AB69*Weightings!$M$8,1)","v":298.2},68.7,0,{"$f":"AE69*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG69*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":302},{"$f":"CF69","v":71.400000000000006},{"$f":"CG69/Weightings!$M$5","v":0},{"$f":"CH69/Weightings!$M$5","v":0},{"$f":"CL69/Weightings!$M$5","v":0},30.9,{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1474568,{"$f":"AP69/Weightings!$M$5","v":382.8},{"$f":"SUM(S69+ U69+ Y69+ AA69+ AC69+ AH69+ AJ69+ AK69+ AL69+ AD69+AF69+AM69+AN69+AO69)","v":1929.8},{"$f":"SUM(S69+U69+Y69+AA69+AC69+AH69+AJ69+AK69+AL69+AD69+AF69+AQ69+AN69+AO69)","v":2312.6},{"$f":"SUM(S69+U69+Y69+AA69+AC69+AH69+AJ69+AK69+AL69+AQ69+AD69+AF69+AM69+AN69+AO69)","v":2312.6},0,{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H69>0,VLOOKUP($DC69,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H69),Weightings!H69,VLOOKUP($DC69,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC69,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G69=\"\",\"\",IF(Weightings!I69=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR69*Weightings!$M$5+AU69","v":7433590},{"$f":"AT69*Weightings!$M$5+AU69","v":8908135},{"$f":"IF(Weightings!G69>0,Weightings!G69,'Preliminary SO66'!AB66)","v":10247086},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R72","v":596262},null,{"$f":"BA69-BB69-BC69-BD69","v":9650824},{"$f":"MIN(AZ69,BA69)","v":8908135},null,{"$f":"Weightings!E69","v":0},{"$f":"Weightings!F69","v":0},{"$f":"SUM(BG69:BI69)","v":0},8908135,{"$f":"MAX(ROUND(((AR69-AN69-AO69)*Weightings!$M$12)+'2017legmax.xls'!AP69,0),ROUND((('2017legmax.xls'!AR69-'2017legmax.xls'!AN69-'2017legmax.xls'!AO69)*Weightings!$M$12)+Weightings!B69,0))","v":10274398},0.3,3082319,3150882,{"$f":"MIN(BN69,BO69)","v":3082319},0.3,{"$f":"ROUND(IF(S69<=99.9,(S69*1.014331),0),1)","v":0},{"$f":"AND(S69>99.9,S69<=299.9)","v":false},{"$f":"IF(BS69=TRUE,ROUND((S69-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(S69*BU69,1)","v":0},{"$f":"AND(S69>299.9,S69<=1621.9)","v":true},{"$f":"IF(BW69=TRUE,ROUND((S69-300)*1.2375,4),0)","v":1154.3399999999999},0.167269,{"$f":"ROUND(BY69*S69,1)","v":206.2},{"$f":"ROUND(IF(S69>=1622,(S69*0.03504),0),1)","v":0},140.5,{"$f":"AI69/CB69","v":2.15},{"$f":"IF(ROUND((Weightings!$P$5*CC69^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC69^Weightings!$P$6*Weightings!$P$8 ),2))","v":910.36},{"$f":"ROUND(CD69/Weightings!$M$5,4)","v":0.23630000000000001},{"$f":"ROUND(IF(AI69>0,CE69*AI69,0),1)","v":71.400000000000006},0,0,0,0,{"$f":"AS69*Weightings!$M$5*CJ69","v":0},0,{"$f":"ROUND(AB69/S69,3)","v":0.53},{"$f":"ROUND(S69/CB69,1)","v":8.8000000000000007},{"$f":"IF(CM69>=50%,AB69*10.5%,0)","v":68.7},{"$f":"IF(AND(CM69>=35.1%,CN69>212),AB69*0.105,0)","v":0},{"$f":"IF(AND((CM69-0.35)>0,CM69<0.5),AB69*(CM69-0.35)*0.7,0)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($DC69,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U66,VLOOKUP($DC69,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO72/6","v":1.5},29.4,null,null,null,null,null,null,8,"D0257",0]
[258,"Allen","Humboldt ",569,0,569,569,0,584,688.3,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":557},584,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},584,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C67,IF(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC70,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},563,694.3,694.3,590,{"$f":"CU70","v":131.30000000000001},227.5,227.5,0,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":246.9},{"$f":"ROUND((X70/6)*Weightings!$M$6,1)","v":20.6},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z70/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":223},{"$f":"ROUND(AB70*Weightings!$M$8,1)","v":101.7},{"$f":"MAX(CO70,CP70,CQ70)","v":4.4000000000000004},0,{"$f":"AE70*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG70*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":91},27.5,{"$f":"CG70/Weightings!$M$5","v":0},{"$f":"CH70/Weightings!$M$5","v":0},{"$f":"CL70/Weightings!$M$5","v":0},{"$f":"CU70*1.05","v":137.9},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},680212,{"$f":"AP70/Weightings!$M$5","v":176.6},1109.5999999999999,1286.2,1286.2,0,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H70>0,VLOOKUP($DC70,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H70),Weightings!H70,VLOOKUP($DC70,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC70,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G70=\"\",\"\",IF(Weightings!I70=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR70*Weightings!$M$5+AU70","v":4274179},{"$f":"AT70*Weightings!$M$5+AU70","v":4954442},{"$f":"IF(Weightings!G70>0,Weightings!G70,'Preliminary SO66'!AB67)","v":6209030},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R73","v":315148},null,5893882,4954442,null,{"$f":"Weightings!E70","v":0},{"$f":"Weightings!F70","v":0},0,{"$f":"BF70+BJ70","v":4954442},{"$f":"MAX(ROUND(((AR70-AN70-AO70)*Weightings!$M$12)+'2017legmax.xls'!AP70,0),ROUND((('2017legmax.xls'!AR70-'2017legmax.xls'!AN70-'2017legmax.xls'!AO70)*Weightings!$M$12)+Weightings!B70,0))","v":5043145},0.3,1512944,1515110,1512944,{"$f":"BP70/BL70","v":0.3},0,false,0,0,0,true,358.875,0.38565899999999997,227.5,0,126,0.72,{"$f":"IF(ROUND((Weightings!$P$5*CC70^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC70^Weightings!$P$6*Weightings!$P$8 ),2))","v":1165.97},{"$f":"ROUND(CD70/Weightings!$M$5,4)","v":0.30270000000000002},27.5,0,0,0,0,{"$f":"AS70*Weightings!$M$5*CJ70","v":0},{"$f":"IF(CI70>CK70,CK70,CI70)","v":0},0.378,4.7,0,0,4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":58},{"$f":"IF(ISNA(VLOOKUP($DC70,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U67,VLOOKUP($DC70,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO73/6","v":72.8},{"$f":"SUM(CR70:CT70)","v":131.30000000000001},null,null,null,null,null,null,153,"D0258",0]
[259,"Sedgwick","Wichita ",46108.1,0,46108.1,46108.1,0,46003.7,45875.3,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":45583.7},46003.7,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},46003.7,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C68,IF(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC71,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":956},46539.7,46831.3,46831.3,46959.7,291.60000000000002,1645.5,0,1645.5,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":10372.4},{"$f":"ROUND((X71/6)*Weightings!$M$6,1)","v":864.4},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":37963.4},{"$f":"ROUND((Z71/6)*Weightings!$M$7,1)","v":2499.3000000000002},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":32481},{"$f":"ROUND(AB71*Weightings!$M$8,1)","v":14811.3},3410.5,0,{"$f":"AE71*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":2354.4},{"$f":"ROUND(AG71*Weightings!$M$10,1)","v":588.6},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":15072},2206.5,{"$f":"CG71/Weightings!$M$5","v":0},{"$f":"CH71/Weightings!$M$5","v":0},{"$f":"CL71/Weightings!$M$5","v":0},306.2,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},43088438,{"$f":"AP71/Weightings!$M$5","v":11186},73294,84480,84480,0,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H71>0,VLOOKUP($DC71,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H71),Weightings!H71,VLOOKUP($DC71,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC71,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G71=\"\",\"\",IF(Weightings!I71=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR71*Weightings!$M$5+AU71","v":282328488},{"$f":"AT71*Weightings!$M$5+AU71","v":325416960},{"$f":"IF(Weightings!G71>0,Weightings!G71,'Preliminary SO66'!AB68)","v":372707457},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R74","v":27581510},null,345125947,325416960,null,{"$f":"Weightings!E71","v":0},{"$f":"Weightings!F71","v":0},0,325416960,{"$f":"MAX(ROUND(((AR71-AN71-AO71)*Weightings!$M$12)+'2017legmax.xls'!AP71,0),ROUND((('2017legmax.xls'!AR71-'2017legmax.xls'!AN71-'2017legmax.xls'!AO71)*Weightings!$M$12)+Weightings!B71,0))","v":370794680},0.3,111238404,111369465,111238404,0.3,0,false,0,0,0,false,0,0,0,1645.5,151,99.81,{"$f":"IF(ROUND((Weightings!$P$5*CC71^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC71^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD71/Weightings!$M$5,4)","v":0.1464},2206.5,0,0,0,0,{"$f":"AS71*Weightings!$M$5*CJ71","v":0},0,0.69199999999999995,311,3410.5,3410.5,0,{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":244},{"$f":"IF(ISNA(VLOOKUP($DC71,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U68,VLOOKUP($DC71,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.5999999999999996},{"$f":"'2017Block Grant-legalmax.xlsm'!BO74/6","v":43},291.60000000000002,null,null,null,null,null,null,314,"D0259",0]
[260,"Sedgwick","Derby ",6376.9,29.3,6406.2,6376.9,29.3,6424.8,6455.9,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6447.5},6447.5,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6447.5,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C69,IF(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC72,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":24.5},6472,6480.4,6480.4,6472,8.4,226.8,{"$f":"MAX(BR72,BV72,BZ72)","v":0},{"$f":"CA72","v":226.8},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1715.3},{"$f":"ROUND((X72/6)*Weightings!$M$6,1)","v":142.9},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1456.7},{"$f":"ROUND((Z72/6)*Weightings!$M$7,1)","v":95.9},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":2537},{"$f":"ROUND(AB72*Weightings!$M$8,1)","v":1156.9000000000001},74.599999999999994,0,{"$f":"AE72*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":1120.4000000000001},{"$f":"ROUND(AG72*Weightings!$M$10,1)","v":280.10000000000002},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1653},242,{"$f":"CG72/Weightings!$M$5","v":0},{"$f":"CH72/Weightings!$M$5","v":0},{"$f":"CL72/Weightings!$M$5","v":0},8.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},5375363,{"$f":"AP72/Weightings!$M$5","v":1395.5},8702,10097.5,10097.5,0,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H72>0,VLOOKUP($DC72,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H72),Weightings!H72,VLOOKUP($DC72,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC72,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G72=\"\",\"\",IF(Weightings!I72=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR72*Weightings!$M$5+AU72","v":33520104},{"$f":"AT72*Weightings!$M$5+AU72","v":38895570},{"$f":"IF(Weightings!G72>0,Weightings!G72,'Preliminary SO66'!AB69)","v":44152019},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R75","v":3376167},null,40775852,38895570,null,{"$f":"Weightings!E72","v":0},{"$f":"Weightings!F72","v":0},0,38895570,{"$f":"MAX(ROUND(((AR72-AN72-AO72)*Weightings!$M$12)+'2017legmax.xls'!AP72,0),ROUND((('2017legmax.xls'!AR72-'2017legmax.xls'!AN72-'2017legmax.xls'!AO72)*Weightings!$M$12)+Weightings!B72,0))","v":44398851},0.3,13319655,12767588,12767588,0.28760000000000002,0,false,0,0,0,false,0,0,0,226.8,50,33.06,{"$f":"IF(ROUND((Weightings!$P$5*CC72^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC72^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD72/Weightings!$M$5,4)","v":0.1464},242,0,0,0,0,{"$f":"AS72*Weightings!$M$5*CJ72","v":0},0,0.39200000000000002,129.4,0,0,74.599999999999994,{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC72,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U69,VLOOKUP($DC72,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.4},{"$f":"'2017Block Grant-legalmax.xlsm'!BO75/6","v":0},8.4,null,null,null,null,null,null,0,"D0260",0]
[261,"Sedgwick","Haysville ",5122.3999999999996,0,5122.3999999999996,5122.3999999999996,0,5164.8999999999996,5262.1,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":5262.1},5262.1,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},5262.1,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C70,IF(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC73,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":75},5337.1,5337.1,5337.1,5337.1,0,187,0,187,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1174.9000000000001},{"$f":"ROUND((X73/6)*Weightings!$M$6,1)","v":97.9},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":285.39999999999998},{"$f":"ROUND((Z73/6)*Weightings!$M$7,1)","v":18.8},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":2603},{"$f":"ROUND(AB73*Weightings!$M$8,1)","v":1187},251.4,0,{"$f":"AE73*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG73*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1986},290.8,{"$f":"CG73/Weightings!$M$5","v":0},{"$f":"CH73/Weightings!$M$5","v":0},{"$f":"CL73/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},5133913,{"$f":"AP73/Weightings!$M$5","v":1332.8},7370,8702.7999999999993,8702.7999999999993,938000,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H73>0,VLOOKUP($DC73,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H73),Weightings!H73,VLOOKUP($DC73,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC73,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G73=\"\",\"\",IF(Weightings!I73=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR73*Weightings!$M$5+AU73","v":29327240},{"$f":"AT73*Weightings!$M$5+AU73","v":34461186},{"$f":"IF(Weightings!G73>0,Weightings!G73,'Preliminary SO66'!AB70)","v":37120185},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R76","v":3025416},null,34094769,34461186,null,{"$f":"Weightings!E73","v":0},{"$f":"Weightings!F73","v":0},0,34461186,{"$f":"MAX(ROUND(((AR73-AN73-AO73)*Weightings!$M$12)+'2017legmax.xls'!AP73,0),ROUND((('2017legmax.xls'!AR73-'2017legmax.xls'!AN73-'2017legmax.xls'!AO73)*Weightings!$M$12)+Weightings!B73,0))","v":38225213},0.3,11467564,11075570,11075570,0.28970000000000001,0,false,0,0,0,false,0,0,0,187,36,55.17,{"$f":"IF(ROUND((Weightings!$P$5*CC73^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC73^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD73/Weightings!$M$5,4)","v":0.1464},290.8,0,0,0,0,{"$f":"AS73*Weightings!$M$5*CJ73","v":0},0,0.48799999999999999,148.30000000000001,0,0,251.4,{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC73,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U70,VLOOKUP($DC73,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO76/6","v":0},0,null,null,null,null,null,null,0,"D0261",0]
[262,"Sedgwick","Valley Center Pub Sch ",2624.4,0,2624.4,2624.4,0,2665.4,2723.3,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2678.7},2678.7,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2678.7,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C71,IF(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC74,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":17},2695.7,2740.3,2740.3,2695.7,44.6,94.5,0,94.5,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":619.4},{"$f":"ROUND((X74/6)*Weightings!$M$6,1)","v":51.6},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":168.8},{"$f":"ROUND((Z74/6)*Weightings!$M$7,1)","v":11.1},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":856},{"$f":"ROUND(AB74*Weightings!$M$8,1)","v":390.3},0,0,{"$f":"AE74*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG74*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1381},205.5,{"$f":"CG74/Weightings!$M$5","v":0},{"$f":"CH74/Weightings!$M$5","v":0},{"$f":"CL74/Weightings!$M$5","v":0},46.8,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2549400,{"$f":"AP74/Weightings!$M$5","v":661.8},3495.5,4157.3,4157.3,0,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H74>0,VLOOKUP($DC74,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H74),Weightings!H74,VLOOKUP($DC74,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC74,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G74=\"\",\"\",IF(Weightings!I74=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR74*Weightings!$M$5+AU74","v":13464666},{"$f":"AT74*Weightings!$M$5+AU74","v":16013920},{"$f":"IF(Weightings!G74>0,Weightings!G74,'Preliminary SO66'!AB71)","v":17714128},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R77","v":1105151},null,16608977,16013920,null,{"$f":"Weightings!E74","v":0},{"$f":"Weightings!F74","v":0},0,16013920,{"$f":"MAX(ROUND(((AR74-AN74-AO74)*Weightings!$M$12)+'2017legmax.xls'!AP74,0),ROUND((('2017legmax.xls'!AR74-'2017legmax.xls'!AN74-'2017legmax.xls'!AO74)*Weightings!$M$12)+Weightings!B74,0))","v":18034063},0.3,5410219,5321342,5321342,0.29509999999999997,0,false,0,0,0,false,0,0,0,94.5,83,16.64,{"$f":"IF(ROUND((Weightings!$P$5*CC74^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC74^Weightings!$P$6*Weightings!$P$8 ),2))","v":573.03},{"$f":"ROUND(CD74/Weightings!$M$5,4)","v":0.14879999999999999},205.5,0,0,0,0,{"$f":"AS74*Weightings!$M$5*CJ74","v":0},0,0.318,32.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":33},{"$f":"IF(ISNA(VLOOKUP($DC74,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U71,VLOOKUP($DC74,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO77/6","v":11.6},44.6,null,null,null,null,null,null,32,"D0262",0]
[263,"Sedgwick","Mulvane ",1732.9,0,1732.9,1732.9,0,1679.3,1686.7,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1683.8},1698.7,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1698.7,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C72,IF(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC75,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},1698.8,1701.7,1701.7,1713.7,2.9,60,0,60,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":520.70000000000005},{"$f":"ROUND((X75/6)*Weightings!$M$6,1)","v":43.4},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9},{"$f":"ROUND((Z75/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":558},{"$f":"ROUND(AB75*Weightings!$M$8,1)","v":254.4},0,0,{"$f":"AE75*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG75*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":437},84.2,{"$f":"CG75/Weightings!$M$5","v":0},{"$f":"CH75/Weightings!$M$5","v":0},{"$f":"CL75/Weightings!$M$5","v":0},3,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1548790,{"$f":"AP75/Weightings!$M$5","v":402.1},2160.3000000000002,2562.4,2562.4,0,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H75>0,VLOOKUP($DC75,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H75),Weightings!H75,VLOOKUP($DC75,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC75,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G75=\"\",\"\",IF(Weightings!I75=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR75*Weightings!$M$5+AU75","v":8321476},{"$f":"AT75*Weightings!$M$5+AU75","v":9870365},{"$f":"IF(Weightings!G75>0,Weightings!G75,'Preliminary SO66'!AB72)","v":11357601},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R78","v":915453},null,10442148,9870365,null,{"$f":"Weightings!E75","v":0},{"$f":"Weightings!F75","v":0},0,9870365,{"$f":"MAX(ROUND(((AR75-AN75-AO75)*Weightings!$M$12)+'2017legmax.xls'!AP75,0),ROUND((('2017legmax.xls'!AR75-'2017legmax.xls'!AN75-'2017legmax.xls'!AO75)*Weightings!$M$12)+Weightings!B75,0))","v":11230577},0.3,3369173,3411536,3369173,0.3,0,false,0,0,0,false,0,0,0,60,82.4,5.3,{"$f":"IF(ROUND((Weightings!$P$5*CC75^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC75^Weightings!$P$6*Weightings!$P$8 ),2))","v":742.3},{"$f":"ROUND(CD75/Weightings!$M$5,4)","v":0.19270000000000001},84.2,0,0,0,0,{"$f":"AS75*Weightings!$M$5*CJ75","v":0},0,0.32600000000000001,20.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC75,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U72,VLOOKUP($DC75,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO78/6","v":2.9},2.9,null,null,null,null,null,null,14,"D0263",0]
[264,"Sedgwick","Clearwater ",1129.8,0,1129.8,1129.8,0,1079.5,1084.5,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1074.5},1094.5999999999999,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1094.5999999999999,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C73,IF(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC76,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},1077.5,1087.5,1087.5,1097.5999999999999,10,234,234,0,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":67.599999999999994},{"$f":"ROUND((X76/6)*Weightings!$M$6,1)","v":5.6},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z76/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":258},{"$f":"ROUND(AB76*Weightings!$M$8,1)","v":117.6},0,0,{"$f":"AE76*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG76*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":482},101.8,{"$f":"CG76/Weightings!$M$5","v":0},{"$f":"CH76/Weightings!$M$5","v":0},{"$f":"CL76/Weightings!$M$5","v":0},10.5,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1054783,{"$f":"AP76/Weightings!$M$5","v":273.8},1567.1,1840.9,1840.9,50000,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H76>0,VLOOKUP($DC76,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H76),Weightings!H76,VLOOKUP($DC76,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC76,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G76=\"\",\"\",IF(Weightings!I76=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR76*Weightings!$M$5+AU76","v":6086469},{"$f":"AT76*Weightings!$M$5+AU76","v":7141147},{"$f":"IF(Weightings!G76>0,Weightings!G76,'Preliminary SO66'!AB73)","v":8211972},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R79","v":490750},null,7721222,7141147,null,{"$f":"Weightings!E76","v":0},{"$f":"Weightings!F76","v":0},0,7141147,{"$f":"MAX(ROUND(((AR76-AN76-AO76)*Weightings!$M$12)+'2017legmax.xls'!AP76,0),ROUND((('2017legmax.xls'!AR76-'2017legmax.xls'!AN76-'2017legmax.xls'!AO76)*Weightings!$M$12)+Weightings!B76,0))","v":8089352},0.3,2426806,2471795,2426806,0.3,0,false,0,0,0,true,987.03,0.213203,234,0,136,3.54,{"$f":"IF(ROUND((Weightings!$P$5*CC76^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC76^Weightings!$P$6*Weightings!$P$8 ),2))","v":813.25},{"$f":"ROUND(CD76/Weightings!$M$5,4)","v":0.21110000000000001},101.8,0,0,0,0,{"$f":"AS76*Weightings!$M$5*CJ76","v":0},0,0.23499999999999999,8.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC76,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U73,VLOOKUP($DC76,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO79/6","v":10},10,null,null,null,null,null,null,25,"D0264",0]
[265,"Sedgwick","Goddard ",5174.8999999999996,0,5174.8999999999996,5174.8999999999996,0,5259,5381.3,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":5367},5367,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},5367,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C74,IF(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC77,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":25.5},5392.5,5406.8,5406.8,5392.5,14.3,189,0,189,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1545.6},{"$f":"ROUND((X77/6)*Weightings!$M$6,1)","v":128.80000000000001},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":660.2},{"$f":"ROUND((Z77/6)*Weightings!$M$7,1)","v":43.5},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1032},{"$f":"ROUND(AB77*Weightings!$M$8,1)","v":470.6},0,0,{"$f":"AE77*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG77*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":3766},551.29999999999995,{"$f":"CG77/Weightings!$M$5","v":0},{"$f":"CH77/Weightings!$M$5","v":0},{"$f":"CL77/Weightings!$M$5","v":0},15,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},4569341,{"$f":"AP77/Weightings!$M$5","v":1186.2},6791.7,7977.9,7977.9,0,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H77>0,VLOOKUP($DC77,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H77),Weightings!H77,VLOOKUP($DC77,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC77,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G77=\"\",\"\",IF(Weightings!I77=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR77*Weightings!$M$5+AU77","v":26161628},{"$f":"AT77*Weightings!$M$5+AU77","v":30730871},{"$f":"IF(Weightings!G77>0,Weightings!G77,'Preliminary SO66'!AB74)","v":34215832},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R80","v":2278407},null,31937425,30730871,null,{"$f":"Weightings!E77","v":0},{"$f":"Weightings!F77","v":0},0,30730871,{"$f":"MAX(ROUND(((AR77-AN77-AO77)*Weightings!$M$12)+'2017legmax.xls'!AP77,0),ROUND((('2017legmax.xls'!AR77-'2017legmax.xls'!AN77-'2017legmax.xls'!AO77)*Weightings!$M$12)+Weightings!B77,0))","v":34992234},0.3,10497670,10178501,10178501,0.29089999999999999,0,false,0,0,0,false,0,0,0,189,65.099999999999994,57.85,{"$f":"IF(ROUND((Weightings!$P$5*CC77^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC77^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD77/Weightings!$M$5,4)","v":0.1464},551.29999999999995,0,0,0,8.0000000000000004E-4,{"$f":"AS77*Weightings!$M$5*CJ77","v":24585},0,0.191,82.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC77,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U74,VLOOKUP($DC77,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO80/6","v":0.8},14.3,null,null,null,null,null,null,1,"D0265",0]
[266,"Sedgwick","Maize ",6467.4,0,6467.4,6467.4,0,6521.9,6870.5,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6518.9},6521.9,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6521.9,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C75,IF(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC78,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":18},6536.9,6888.5,6888.5,6539.9,351.6,229.2,0,229.2,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1798},{"$f":"ROUND((X78/6)*Weightings!$M$6,1)","v":149.80000000000001},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":140.6},{"$f":"ROUND((Z78/6)*Weightings!$M$7,1)","v":9.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1016},{"$f":"ROUND(AB78*Weightings!$M$8,1)","v":463.3},0,0,{"$f":"AE78*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG78*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":4378},640.9,{"$f":"CG78/Weightings!$M$5","v":0},{"$f":"CH78/Weightings!$M$5","v":0},{"$f":"CL78/Weightings!$M$5","v":0},369.2,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},5991634,{"$f":"AP78/Weightings!$M$5","v":1555.5},8401.6,9957.1,9957.1,0,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H78>0,VLOOKUP($DC78,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H78),Weightings!H78,VLOOKUP($DC78,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC78,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G78=\"\",\"\",IF(Weightings!I78=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR78*Weightings!$M$5+AU78","v":32362963},{"$f":"AT78*Weightings!$M$5+AU78","v":38354749},{"$f":"IF(Weightings!G78>0,Weightings!G78,'Preliminary SO66'!AB75)","v":43107096},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R81","v":2702612},null,40404484,38354749,null,{"$f":"Weightings!E78","v":0},{"$f":"Weightings!F78","v":0},0,38354749,{"$f":"MAX(ROUND(((AR78-AN78-AO78)*Weightings!$M$12)+'2017legmax.xls'!AP78,0),ROUND((('2017legmax.xls'!AR78-'2017legmax.xls'!AN78-'2017legmax.xls'!AO78)*Weightings!$M$12)+Weightings!B78,0))","v":42057110},0.3,12617133,12502460,12502460,0.29730000000000001,0,false,0,0,0,false,0,0,0,229.2,42.5,103.01,{"$f":"IF(ROUND((Weightings!$P$5*CC78^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC78^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD78/Weightings!$M$5,4)","v":0.1464},640.9,0,0,0,1.15E-2,{"$f":"AS78*Weightings!$M$5*CJ78","v":441080},0,0.155,153.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":329},{"$f":"IF(ISNA(VLOOKUP($DC78,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U75,VLOOKUP($DC78,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":22.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO81/6","v":0},351.6,null,null,null,null,null,null,0,"D0266",0]
[267,"Sedgwick","Renwick ",1874,0,1874,1874,0,1827,1787,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1787},1829.3,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1829.3,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C76,IF(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC79,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1787,1787,1787,1829.3,0,64.099999999999994,0,64.099999999999994,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":595.5},{"$f":"ROUND((X79/6)*Weightings!$M$6,1)","v":49.6},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z79/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":187},{"$f":"ROUND(AB79*Weightings!$M$8,1)","v":85.3},0,0,{"$f":"AE79*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG79*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":716},152.4,{"$f":"CG79/Weightings!$M$5","v":0},{"$f":"CH79/Weightings!$M$5","v":0},{"$f":"CL79/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1580922,{"$f":"AP79/Weightings!$M$5","v":410.4},2180.6999999999998,2591.1,2591.1,18000,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H79>0,VLOOKUP($DC79,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H79),Weightings!H79,VLOOKUP($DC79,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC79,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G79=\"\",\"\",IF(Weightings!I79=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR79*Weightings!$M$5+AU79","v":8418056},{"$f":"AT79*Weightings!$M$5+AU79","v":9998917},{"$f":"IF(Weightings!G79>0,Weightings!G79,'Preliminary SO66'!AB76)","v":11874661},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R82","v":724941},null,11149720,9998917,null,{"$f":"Weightings!E79","v":0},{"$f":"Weightings!F79","v":0},0,9998917,{"$f":"MAX(ROUND(((AR79-AN79-AO79)*Weightings!$M$12)+'2017legmax.xls'!AP79,0),ROUND((('2017legmax.xls'!AR79-'2017legmax.xls'!AN79-'2017legmax.xls'!AO79)*Weightings!$M$12)+Weightings!B79,0))","v":11460318},0.33,3781905,3900441,3781905,0.33,0,false,0,0,0,false,0,0,0,64.099999999999994,210,3.41,{"$f":"IF(ROUND((Weightings!$P$5*CC79^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC79^Weightings!$P$6*Weightings!$P$8 ),2))","v":820.16},{"$f":"ROUND(CD79/Weightings!$M$5,4)","v":0.21290000000000001},152.4,0,0,0,0,{"$f":"AS79*Weightings!$M$5*CJ79","v":0},0,0.10199999999999999,8.6999999999999993,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC79,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U76,VLOOKUP($DC79,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO82/6","v":0},0,null,null,null,null,null,null,0,"D0267",0]
[268,"Sedgwick","Cheney ",750.6,0,750.6,750.6,0,727.7,745.9,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":745.9},745.9,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},745.9,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C77,IF(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC80,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},755.9,755.9,755.9,755.9,0,248.9,248.9,0,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":581.4},{"$f":"ROUND((X80/6)*Weightings!$M$6,1)","v":48.5},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z80/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":175},{"$f":"ROUND(AB80*Weightings!$M$8,1)","v":79.8},0,0,{"$f":"AE80*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":272.10000000000002},{"$f":"ROUND(AG80*Weightings!$M$10,1)","v":68},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":175},45.6,{"$f":"CG80/Weightings!$M$5","v":0},{"$f":"CH80/Weightings!$M$5","v":0},{"$f":"CL80/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},694380,{"$f":"AP80/Weightings!$M$5","v":180.3},1246.7,1427,1427,0,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H80>0,VLOOKUP($DC80,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H80),Weightings!H80,VLOOKUP($DC80,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC80,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G80=\"\",\"\",IF(Weightings!I80=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR80*Weightings!$M$5+AU80","v":4802288},{"$f":"AT80*Weightings!$M$5+AU80","v":5496804},{"$f":"IF(Weightings!G80>0,Weightings!G80,'Preliminary SO66'!AB77)","v":6318809},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R83","v":373191},null,5945618,5496804,null,{"$f":"Weightings!E80","v":0},{"$f":"Weightings!F80","v":0},0,5496804,{"$f":"MAX(ROUND(((AR80-AN80-AO80)*Weightings!$M$12)+'2017legmax.xls'!AP80,0),ROUND((('2017legmax.xls'!AR80-'2017legmax.xls'!AN80-'2017legmax.xls'!AO80)*Weightings!$M$12)+Weightings!B80,0))","v":6292063},0.3,{"$f":"BL80*BM80","v":1887619},1761337,1761337,0.27989999999999998,0,false,0,0,0,true,564.17629999999997,0.329295,248.9,0,126,1.39,{"$f":"IF(ROUND((Weightings!$P$5*CC80^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC80^Weightings!$P$6*Weightings!$P$8 ),2))","v":1004.76},{"$f":"ROUND(CD80/Weightings!$M$5,4)","v":0.26079999999999998},45.6,0,0,0,0,{"$f":"AS80*Weightings!$M$5*CJ80","v":0},0,0.23200000000000001,6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC80,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U77,VLOOKUP($DC80,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO83/6","v":0},0,null,null,null,null,null,null,0,"D0268",0]
[269,"Rooks","Palco ",101,0,101,101,0,104,88.5,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":88.5},104,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},104,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C78,IF(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC81,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},90.5,90.5,90.5,106,0,105.8,105.8,0,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X81/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z81/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":25},{"$f":"ROUND(AB81*Weightings!$M$8,1)","v":11.4},0,0,{"$f":"AE81*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG81*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":64},24.4,{"$f":"CG81/Weightings!$M$5","v":0},{"$f":"CH81/Weightings!$M$5","v":0},{"$f":"CL81/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},121073,{"$f":"AP81/Weightings!$M$5","v":31.4},247.6,279,279,0,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H81>0,VLOOKUP($DC81,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H81),Weightings!H81,VLOOKUP($DC81,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC81,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G81=\"\",\"\",IF(Weightings!I81=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR81*Weightings!$M$5+AU81","v":953755},{"$f":"AT81*Weightings!$M$5+AU81","v":1074708},{"$f":"IF(Weightings!G81>0,Weightings!G81,'Preliminary SO66'!AB78)","v":1282374},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R84","v":62180},null,1220194,1074708,null,{"$f":"Weightings!E81","v":0},{"$f":"Weightings!F81","v":0},0,1074708,{"$f":"MAX(ROUND(((AR81-AN81-AO81)*Weightings!$M$12)+'2017legmax.xls'!AP81,0),ROUND((('2017legmax.xls'!AR81-'2017legmax.xls'!AN81-'2017legmax.xls'!AO81)*Weightings!$M$12)+Weightings!B81,0))","v":1330334},0.3,399100,455135,399100,0.3,0,true,57.93,0.99842699999999995,105.8,false,0,0,0,0,248.6,0.26,{"$f":"IF(ROUND((Weightings!$P$5*CC81^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC81^Weightings!$P$6*Weightings!$P$8 ),2))","v":1468.08},{"$f":"ROUND(CD81/Weightings!$M$5,4)","v":0.38109999999999999},24.4,0,0,0,0,{"$f":"AS81*Weightings!$M$5*CJ81","v":0},0,0.23599999999999999,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC81,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U78,VLOOKUP($DC81,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO84/6","v":0},0,null,null,null,null,null,null,0,"D0269",0]
[270,"Rooks","Plainville ",369.5,0,369.5,369.5,0,334.8,329.5,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":329.5},344.6,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},344.6,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C79,IF(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC82,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},329.5,329.5,329.5,344.6,0,161.6,161.6,0,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":169.6},{"$f":"ROUND((X82/6)*Weightings!$M$6,1)","v":14.1},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z82/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":95},{"$f":"ROUND(AB82*Weightings!$M$8,1)","v":43.3},0,0,{"$f":"AE82*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG82*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":40.1},17.3,{"$f":"CG82/Weightings!$M$5","v":0},{"$f":"CH82/Weightings!$M$5","v":0},{"$f":"CL82/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},440573,{"$f":"AP82/Weightings!$M$5","v":114.4},581.9,696.3,696.3,0,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H82>0,VLOOKUP($DC82,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H82),Weightings!H82,VLOOKUP($DC82,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC82,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G82=\"\",\"\",IF(Weightings!I82=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR82*Weightings!$M$5+AU82","v":2241479},{"$f":"AT82*Weightings!$M$5+AU82","v":2682148},{"$f":"IF(Weightings!G82>0,Weightings!G82,'Preliminary SO66'!AB79)","v":3131576},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R85","v":187453},null,2944123,2682148,null,{"$f":"Weightings!E82","v":0},{"$f":"Weightings!F82","v":0},0,2682148,{"$f":"MAX(ROUND(((AR82-AN82-AO82)*Weightings!$M$12)+'2017legmax.xls'!AP82,0),ROUND((('2017legmax.xls'!AR82-'2017legmax.xls'!AN82-'2017legmax.xls'!AO82)*Weightings!$M$12)+Weightings!B82,0))","v":3052741},0.3,915822,962024,915822,0.3,0,false,0,0,0,true,55.192500000000003,0.46903299999999998,161.6,0,275.8,0.15,{"$f":"IF(ROUND((Weightings!$P$5*CC82^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC82^Weightings!$P$6*Weightings!$P$8 ),2))","v":1662.6},{"$f":"ROUND(CD82/Weightings!$M$5,4)","v":0.43159999999999998},17.3,0,0,0,0,{"$f":"AS82*Weightings!$M$5*CJ82","v":0},0,0.27600000000000002,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC82,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U79,VLOOKUP($DC82,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO85/6","v":0},0,null,null,null,null,null,null,0,"D0270",0]
[271,"Rooks","Stockton ",289,0,{"$f":"D83+E83","v":289},289,0,297.5,318,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":318},318,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},318,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C80,IF(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC83,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},321.5,321.5,321.5,321.5,0,153.30000000000001,153.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":85.5},{"$f":"ROUND((X83/6)*Weightings!$M$6,1)","v":7.1},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z83/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":138},{"$f":"ROUND(AB83*Weightings!$M$8,1)","v":62.9},7.6,0,{"$f":"AE83*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG83*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":69},29.4,{"$f":"CG83/Weightings!$M$5","v":0},{"$f":"CH83/Weightings!$M$5","v":0},{"$f":"CL83/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},344723,{"$f":"AP83/Weightings!$M$5","v":89.5},581.79999999999995,671.3,671.3,0,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H83>0,VLOOKUP($DC83,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H83),Weightings!H83,VLOOKUP($DC83,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC83,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G83=\"\",\"\",IF(Weightings!I83=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR83*Weightings!$M$5+AU83","v":2241094},{"$f":"AT83*Weightings!$M$5+AU83","v":2585848},{"$f":"IF(Weightings!G83>0,Weightings!G83,'Preliminary SO66'!AB80)","v":2735386},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R86","v":142726},null,2592660,2585848,null,{"$f":"Weightings!E83","v":0},{"$f":"Weightings!F83","v":0},0,2585848,{"$f":"MAX(ROUND(((AR83-AN83-AO83)*Weightings!$M$12)+'2017legmax.xls'!AP83,0),ROUND((('2017legmax.xls'!AR83-'2017legmax.xls'!AN83-'2017legmax.xls'!AO83)*Weightings!$M$12)+Weightings!B83,0))","v":2984707},0.3,895412,834528,834528,0.27960000000000002,0,false,0,0,0,true,26.606300000000001,0.47688199999999997,153.30000000000001,0,444.8,0.16,{"$f":"IF(ROUND((Weightings!$P$5*CC83^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC83^Weightings!$P$6*Weightings!$P$8 ),2))","v":1638.5},{"$f":"ROUND(CD83/Weightings!$M$5,4)","v":0.4254},29.4,0,0,0,0,{"$f":"AS83*Weightings!$M$5*CJ83","v":0},0,0.42899999999999999,0.7,0,0,7.6,{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC83,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U80,VLOOKUP($DC83,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO86/6","v":0},0,null,null,null,null,null,null,0,"D0271",0]
[272,"Mitchell","Waconda ",294,0,294,294,0,288,295.5,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":295.5},295.5,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},295.5,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C81,IF(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC84,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},302,302,302,302,0,146,{"$f":"MAX(BR84,BV84,BZ84)","v":146},0,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":92.2},{"$f":"ROUND((X84/6)*Weightings!$M$6,1)","v":7.7},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z84/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":116},{"$f":"ROUND(AB84*Weightings!$M$8,1)","v":52.9},2.8,0,{"$f":"AE84*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG84*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":140},50.2,{"$f":"CG84/Weightings!$M$5","v":0},{"$f":"CH84/Weightings!$M$5","v":0},{"$f":"CL84/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},354557,{"$f":"AP84/Weightings!$M$5","v":92},561.6,653.6,653.6,0,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H84>0,VLOOKUP($DC84,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H84),Weightings!H84,VLOOKUP($DC84,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC84,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G84=\"\",\"\",IF(Weightings!I84=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR84*Weightings!$M$5+AU84","v":2163283},{"$f":"AT84*Weightings!$M$5+AU84","v":2517667},{"$f":"IF(Weightings!G84>0,Weightings!G84,'Preliminary SO66'!AB81)","v":2706578},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R87","v":110714},null,2595864,2517667,null,{"$f":"Weightings!E84","v":0},{"$f":"Weightings!F84","v":0},0,2517667,{"$f":"MAX(ROUND(((AR84-AN84-AO84)*Weightings!$M$12)+'2017legmax.xls'!AP84,0),ROUND((('2017legmax.xls'!AR84-'2017legmax.xls'!AN84-'2017legmax.xls'!AO84)*Weightings!$M$12)+Weightings!B84,0))","v":2895064},0.3,868519,868923,868519,0.3,0,false,0,0,0,true,2.4750000000000001,0.48350700000000002,146,0,411.3,0.34,{"$f":"IF(ROUND((Weightings!$P$5*CC84^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC84^Weightings!$P$6*Weightings!$P$8 ),2))","v":1381.64},{"$f":"ROUND(CD84/Weightings!$M$5,4)","v":0.35870000000000002},50.2,0,0,0,0,{"$f":"AS84*Weightings!$M$5*CJ84","v":0},0,0.38400000000000001,0.7,0,0,2.8,{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC84,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U81,VLOOKUP($DC84,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO87/6","v":0},0,null,null,null,null,null,null,0,"D0272",0]
[273,"Mitchell","Beloit ",750,0,750,750,0,754.5,739.2,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":739.2},754.5,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},754.5,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C82,IF(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC85,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14},753.2,753.2,753.2,768.5,0,249.8,249.8,0,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":308.8},{"$f":"ROUND((X85/6)*Weightings!$M$6,1)","v":25.7},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":30.2},{"$f":"ROUND((Z85/6)*Weightings!$M$7,1)","v":2},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":239},{"$f":"ROUND(AB85*Weightings!$M$8,1)","v":109},0,0,{"$f":"AE85*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG85*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":161},60.3,{"$f":"CG85/Weightings!$M$5","v":0},{"$f":"CH85/Weightings!$M$5","v":0},{"$f":"CL85/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},978936,{"$f":"AP85/Weightings!$M$5","v":254.1},1215.3,1469.4,1469.4,0,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H85>0,VLOOKUP($DC85,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H85),Weightings!H85,VLOOKUP($DC85,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC85,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G85=\"\",\"\",IF(Weightings!I85=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR85*Weightings!$M$5+AU85","v":4681336},{"$f":"AT85*Weightings!$M$5+AU85","v":5660129},{"$f":"IF(Weightings!G85>0,Weightings!G85,'Preliminary SO66'!AB82)","v":6627277},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R88","v":686306},null,5940971,5660129,null,{"$f":"Weightings!E85","v":0},{"$f":"Weightings!F85","v":0},0,5660129,{"$f":"MAX(ROUND(((AR85-AN85-AO85)*Weightings!$M$12)+'2017legmax.xls'!AP85,0),ROUND((('2017legmax.xls'!AR85-'2017legmax.xls'!AN85-'2017legmax.xls'!AO85)*Weightings!$M$12)+Weightings!B85,0))","v":6435633},0.3,1930690,1868516,1868516,0.2903,0,false,0,0,0,true,579.76880000000006,0.32501400000000003,249.8,0,565,0.28000000000000003,{"$f":"IF(ROUND((Weightings!$P$5*CC85^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC85^Weightings!$P$6*Weightings!$P$8 ),2))","v":1443.68},{"$f":"ROUND(CD85/Weightings!$M$5,4)","v":0.37480000000000002},60.3,0,0,0,0,{"$f":"AS85*Weightings!$M$5*CJ85","v":0},0,0.311,1.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC85,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U82,VLOOKUP($DC85,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO88/6","v":0},0,null,null,null,null,null,null,0,"D0273",0]
[274,"Logan","Oakley ",366.1,0,366.1,366.1,0,387.8,391.1,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":390.6},390.6,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},390.6,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C83,IF(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC86,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},390.6,391.1,391.1,390.6,0.5,177.1,177.1,0,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":119.3},{"$f":"ROUND((X86/6)*Weightings!$M$6,1)","v":9.9},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z86/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":153},{"$f":"ROUND(AB86*Weightings!$M$8,1)","v":69.8},4.5,0,{"$f":"AE86*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG86*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":62},29.3,{"$f":"CG86/Weightings!$M$5","v":0},{"$f":"CH86/Weightings!$M$5","v":0},{"$f":"CL86/Weightings!$M$5","v":0},0.5,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},414291,{"$f":"AP86/Weightings!$M$5","v":107.6},681.7,789.3,789.3,0,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H86>0,VLOOKUP($DC86,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H86),Weightings!H86,VLOOKUP($DC86,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC86,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G86=\"\",\"\",IF(Weightings!I86=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR86*Weightings!$M$5+AU86","v":2625908},{"$f":"AT86*Weightings!$M$5+AU86","v":3040384},{"$f":"IF(Weightings!G86>0,Weightings!G86,'Preliminary SO66'!AB83)","v":3190423},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R89","v":187988},null,3002435,3040384,null,{"$f":"Weightings!E86","v":0},{"$f":"Weightings!F86","v":0},0,3040384,{"$f":"MAX(ROUND(((AR86-AN86-AO86)*Weightings!$M$12)+'2017legmax.xls'!AP86,0),ROUND((('2017legmax.xls'!AR86-'2017legmax.xls'!AN86-'2017legmax.xls'!AO86)*Weightings!$M$12)+Weightings!B86,0))","v":3566762},0.3,1070029,1021941,1021941,0.28649999999999998,0,false,0,0,0,true,112.11750000000001,0.453405,177.1,0,637,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC86^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC86^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD86/Weightings!$M$5,4)","v":0.47310000000000002},29.3,0,0,0,0,{"$f":"AS86*Weightings!$M$5*CJ86","v":0},0,0.39200000000000002,0.6,0,0,4.5,{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC86,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U83,VLOOKUP($DC86,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO89/6","v":0.5},0.5,null,null,null,null,null,null,0,"D0274",0]
[275,"Logan","Triplains ",68,0,68,68,0,69.5,63.5,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":63.5},69.5,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},69.5,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C84,IF(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC87,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},63.5,63.5,63.5,69.5,0,70.5,70.5,0,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X87/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z87/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":18},{"$f":"ROUND(AB87*Weightings!$M$8,1)","v":8.1999999999999993},0,0,{"$f":"AE87*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG87*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":34},18.8,{"$f":"CG87/Weightings!$M$5","v":0},{"$f":"CH87/Weightings!$M$5","v":0},{"$f":"CL87/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},124829,{"$f":"AP87/Weightings!$M$5","v":32.4},167,199.4,199.4,0,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H87>0,VLOOKUP($DC87,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H87),Weightings!H87,VLOOKUP($DC87,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC87,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G87=\"\",\"\",IF(Weightings!I87=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR87*Weightings!$M$5+AU87","v":643284},{"$f":"AT87*Weightings!$M$5+AU87","v":768089},{"$f":"IF(Weightings!G87>0,Weightings!G87,'Preliminary SO66'!AB84)","v":908037},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R90","v":46753},null,861284,768089,null,{"$f":"Weightings!E87","v":0},{"$f":"Weightings!F87","v":0},0,768089,{"$f":"MAX(ROUND(((AR87-AN87-AO87)*Weightings!$M$12)+'2017legmax.xls'!AP87,0),ROUND((('2017legmax.xls'!AR87-'2017legmax.xls'!AN87-'2017legmax.xls'!AO87)*Weightings!$M$12)+Weightings!B87,0))","v":874659},0.33,288637,323981,288637,0.33,70.5,false,0,0,0,false,0,0,0,0,662,0.05,{"$f":"IF(ROUND((Weightings!$P$5*CC87^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC87^Weightings!$P$6*Weightings!$P$8 ),2))","v":2131.65},{"$f":"ROUND(CD87/Weightings!$M$5,4)","v":0.5534},18.8,0,0,0,0,{"$f":"AS87*Weightings!$M$5*CJ87","v":0},0,0.25900000000000001,0.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC87,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U84,VLOOKUP($DC87,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO90/6","v":0},0,null,null,null,null,null,null,0,"D0275",0]
[281,"Graham","Graham County ",366.1,0,366.1,366.1,0,359.8,352.5,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":352.5},359.8,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},359.8,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C85,IF(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC88,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},352.5,352.5,352.5,359.8,0,166.9,166.9,0,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":102.4},{"$f":"ROUND((X88/6)*Weightings!$M$6,1)","v":8.5},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z88/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":123},{"$f":"ROUND(AB88*Weightings!$M$8,1)","v":56.1},0,0,{"$f":"AE88*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG88*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":100.5},44.1,{"$f":"CG88/Weightings!$M$5","v":0},{"$f":"CH88/Weightings!$M$5","v":0},{"$f":"CL88/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},298628,{"$f":"AP88/Weightings!$M$5","v":77.5},635.4,712.9,712.9,0,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H88>0,VLOOKUP($DC88,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H88),Weightings!H88,VLOOKUP($DC88,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC88,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G88=\"\",\"\",IF(Weightings!I88=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR88*Weightings!$M$5+AU88","v":2447561},{"$f":"AT88*Weightings!$M$5+AU88","v":2746091},{"$f":"IF(Weightings!G88>0,Weightings!G88,'Preliminary SO66'!AB85)","v":3041042},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R91","v":198642},null,2842400,2746091,null,{"$f":"Weightings!E88","v":0},{"$f":"Weightings!F88","v":0},0,2746091,{"$f":"MAX(ROUND(((AR88-AN88-AO88)*Weightings!$M$12)+'2017legmax.xls'!AP88,0),ROUND((('2017legmax.xls'!AR88-'2017legmax.xls'!AN88-'2017legmax.xls'!AO88)*Weightings!$M$12)+Weightings!B88,0))","v":3305725},0.3,{"$f":"BL88*BM88","v":991718},1005053,991718,0.3,0,false,0,0,0,true,74.002499999999998,0.46386899999999998,166.9,0,728.3,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC88^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC88^Weightings!$P$6*Weightings!$P$8 ),2))","v":1688.75},{"$f":"ROUND(CD88/Weightings!$M$5,4)","v":0.43840000000000001},44.1,0,0,0,0,{"$f":"AS88*Weightings!$M$5*CJ88","v":0},0,0.34200000000000003,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC88,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U85,VLOOKUP($DC88,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO91/6","v":0},0,null,null,null,null,null,null,0,"D0281",0]
[282,"Elk","West Elk ",311.5,0,311.5,311.5,0,326.5,327,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":327},327,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},327,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C86,IF(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC89,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},331.5,331.5,331.5,331.5,0,157,157,0,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":100.5},{"$f":"ROUND((X89/6)*Weightings!$M$6,1)","v":8.4},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z89/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":161},{"$f":"ROUND(AB89*Weightings!$M$8,1)","v":73.400000000000006},15.3,0,{"$f":"AE89*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG89*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":148},55.9,{"$f":"CG89/Weightings!$M$5","v":0},{"$f":"CH89/Weightings!$M$5","v":0},{"$f":"CL89/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},559849,{"$f":"AP89/Weightings!$M$5","v":145.30000000000001},641.5,786.8,786.8,0,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H89>0,VLOOKUP($DC89,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H89),Weightings!H89,VLOOKUP($DC89,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC89,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G89=\"\",\"\",IF(Weightings!I89=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR89*Weightings!$M$5+AU89","v":2471058},{"$f":"AT89*Weightings!$M$5+AU89","v":3030754},{"$f":"IF(Weightings!G89>0,Weightings!G89,'Preliminary SO66'!AB86)","v":3592519},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R92","v":297348},null,3295171,3030754,null,{"$f":"Weightings!E89","v":0},{"$f":"Weightings!F89","v":0},0,3030754,{"$f":"MAX(ROUND(((AR89-AN89-AO89)*Weightings!$M$12)+'2017legmax.xls'!AP89,0),ROUND((('2017legmax.xls'!AR89-'2017legmax.xls'!AN89-'2017legmax.xls'!AO89)*Weightings!$M$12)+Weightings!B89,0))","v":3440184},0.3,1032055,1034400,1032055,0.3,0,false,0,0,0,true,38.981299999999997,0.47348400000000002,157,0,541,0.27,{"$f":"IF(ROUND((Weightings!$P$5*CC89^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC89^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.6},{"$f":"ROUND(CD89/Weightings!$M$5,4)","v":0.37790000000000001},55.9,0,0,0,0,{"$f":"AS89*Weightings!$M$5*CJ89","v":0},0,0.48599999999999999,0.6,0,0,15.3,{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC89,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U86,VLOOKUP($DC89,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO92/6","v":0},0,null,null,null,null,null,null,0,"D0282",0]
[283,"Elk","Elk Valley ",137,0,137,137,0,107.5,105.7,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":105.5},116.7,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},116.7,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C87,IF(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC90,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},108.5,108.7,108.7,119.7,0.2,115.2,115.2,0,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":77.099999999999994},{"$f":"ROUND((X90/6)*Weightings!$M$6,1)","v":6.4},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z90/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":81},{"$f":"ROUND(AB90*Weightings!$M$8,1)","v":36.9},8.5,0,{"$f":"AE90*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG90*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":32},12.9,{"$f":"CG90/Weightings!$M$5","v":0},{"$f":"CH90/Weightings!$M$5","v":0},{"$f":"CL90/Weightings!$M$5","v":0},0.2,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},229737,{"$f":"AP90/Weightings!$M$5","v":59.6},299.8,359.4,359.4,0,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H90>0,VLOOKUP($DC90,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H90),Weightings!H90,VLOOKUP($DC90,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC90,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G90=\"\",\"\",IF(Weightings!I90=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR90*Weightings!$M$5+AU90","v":1154830},{"$f":"AT90*Weightings!$M$5+AU90","v":1384409},{"$f":"IF(Weightings!G90>0,Weightings!G90,'Preliminary SO66'!AB87)","v":1910902},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R93","v":66772},null,1844130,1384409,null,{"$f":"Weightings!E90","v":0},{"$f":"Weightings!F90","v":0},0,1384409,{"$f":"MAX(ROUND(((AR90-AN90-AO90)*Weightings!$M$12)+'2017legmax.xls'!AP90,0),ROUND((('2017legmax.xls'!AR90-'2017legmax.xls'!AN90-'2017legmax.xls'!AO90)*Weightings!$M$12)+Weightings!B90,0))","v":1645116},0.2777,456849,530290,456849,0.2777,0,true,190.20400000000001,0.96211199999999997,115.2,false,0,0,0,0,160,0.2,{"$f":"IF(ROUND((Weightings!$P$5*CC90^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC90^Weightings!$P$6*Weightings!$P$8 ),2))","v":1557.85},{"$f":"ROUND(CD90/Weightings!$M$5,4)","v":0.40439999999999998},12.9,0,0,0,0,{"$f":"AS90*Weightings!$M$5*CJ90","v":0},0,0.67700000000000005,0.7,8.5,0,0,{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC90,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U87,VLOOKUP($DC90,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO93/6","v":0.2},0.2,null,null,null,null,null,null,0,"D0283",0]
[284,"Chase","Chase County ",344.5,0,344.5,344.5,0,341.5,334.5,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":334.5},341.5,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},341.5,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C88,IF(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC91,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},334.5,334.5,334.5,341.5,0,160.5,160.5,0,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":81.2},{"$f":"ROUND((X91/6)*Weightings!$M$6,1)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z91/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":83},{"$f":"ROUND(AB91*Weightings!$M$8,1)","v":37.799999999999997},0,0,{"$f":"AE91*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG91*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":184},71.400000000000006,{"$f":"CG91/Weightings!$M$5","v":0},{"$f":"CH91/Weightings!$M$5","v":0},{"$f":"CL91/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},347429,{"$f":"AP91/Weightings!$M$5","v":90.2},618,708.2,708.2,0,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H91>0,VLOOKUP($DC91,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H91),Weightings!H91,VLOOKUP($DC91,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC91,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G91=\"\",\"\",IF(Weightings!I91=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR91*Weightings!$M$5+AU91","v":2380536},{"$f":"AT91*Weightings!$M$5+AU91","v":2727986},{"$f":"IF(Weightings!G91>0,Weightings!G91,'Preliminary SO66'!AB88)","v":3150495},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R94","v":206448},null,2944047,2727986,null,{"$f":"Weightings!E91","v":0},{"$f":"Weightings!F91","v":0},0,2727986,{"$f":"MAX(ROUND(((AR91-AN91-AO91)*Weightings!$M$12)+'2017legmax.xls'!AP91,0),ROUND((('2017legmax.xls'!AR91-'2017legmax.xls'!AN91-'2017legmax.xls'!AO91)*Weightings!$M$12)+Weightings!B91,0))","v":3217877},0.3,965363,1015472,965363,0.3,0,false,0,0,0,true,51.356299999999997,0.47008699999999998,160.5,0,780,0.24,{"$f":"IF(ROUND((Weightings!$P$5*CC91^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC91^Weightings!$P$6*Weightings!$P$8 ),2))","v":1494.91},{"$f":"ROUND(CD91/Weightings!$M$5,4)","v":0.3881},71.400000000000006,0,0,0,0,{"$f":"AS91*Weightings!$M$5*CJ91","v":0},0,0.24299999999999999,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC91,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U88,VLOOKUP($DC91,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO94/6","v":0},0,null,null,null,null,null,null,0,"D0284",0]
[285,"Chautauqua","Cedar Vale ",163.6,0,163.6,163.6,0,172,177.5,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":177.5},177.5,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},177.5,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C89,IF(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC92,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},177.5,177.5,177.5,177.5,0,143.6,143.6,0,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X92/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z92/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":109},{"$f":"ROUND(AB92*Weightings!$M$8,1)","v":49.7},11.4,0,{"$f":"AE92*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG92*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":32},14.5,{"$f":"CG92/Weightings!$M$5","v":0},{"$f":"CH92/Weightings!$M$5","v":0},{"$f":"CL92/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},169311,{"$f":"AP92/Weightings!$M$5","v":44},396.7,440.7,440.7,0,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H92>0,VLOOKUP($DC92,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H92),Weightings!H92,VLOOKUP($DC92,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC92,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G92=\"\",\"\",IF(Weightings!I92=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR92*Weightings!$M$5+AU92","v":1528088},{"$f":"AT92*Weightings!$M$5+AU92","v":1697576},{"$f":"IF(Weightings!G92>0,Weightings!G92,'Preliminary SO66'!AB89)","v":1803938},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R95","v":96247},null,1707691,1697576,null,{"$f":"Weightings!E92","v":0},{"$f":"Weightings!F92","v":0},0,1697576,{"$f":"MAX(ROUND(((AR92-AN92-AO92)*Weightings!$M$12)+'2017legmax.xls'!AP92,0),ROUND((('2017legmax.xls'!AR92-'2017legmax.xls'!AN92-'2017legmax.xls'!AO92)*Weightings!$M$12)+Weightings!B92,0))","v":1950494},0.3,585148,395000,395000,0.20250000000000001,0,true,748.26300000000003,0.80889999999999995,143.6,false,0,0,0,0,259,0.12,{"$f":"IF(ROUND((Weightings!$P$5*CC92^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC92^Weightings!$P$6*Weightings!$P$8 ),2))","v":1748.68},{"$f":"ROUND(CD92/Weightings!$M$5,4)","v":0.45400000000000001},14.5,0,0,0,0,{"$f":"AS92*Weightings!$M$5*CJ92","v":0},0,0.61399999999999999,0.7,11.4,0,0,{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC92,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U89,VLOOKUP($DC92,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO95/6","v":0},0,null,null,null,null,null,null,0,"D0285",0]
[286,"Chautauqua","Chautauqua Co Community ",353.2,0,353.2,353.2,0,360.9,349.8,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":349.2},360.9,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},360.9,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C90,IF(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC93,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},352.7,353.3,353.3,364.4,0.6,168.5,168.5,0,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":78.2},{"$f":"ROUND((X93/6)*Weightings!$M$6,1)","v":6.5},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z93/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":197},{"$f":"ROUND(AB93*Weightings!$M$8,1)","v":89.8},20.7,0,{"$f":"AE93*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG93*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":118.5},43.4,{"$f":"CG93/Weightings!$M$5","v":0},{"$f":"CH93/Weightings!$M$5","v":0},{"$f":"CL93/Weightings!$M$5","v":0},0.6,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},377465,{"$f":"AP93/Weightings!$M$5","v":98},693.9,791.9,791.9,0,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H93>0,VLOOKUP($DC93,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H93),Weightings!H93,VLOOKUP($DC93,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC93,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G93=\"\",\"\",IF(Weightings!I93=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR93*Weightings!$M$5+AU93","v":2672903},{"$f":"AT93*Weightings!$M$5+AU93","v":3050399},{"$f":"IF(Weightings!G93>0,Weightings!G93,'Preliminary SO66'!AB90)","v":3306968},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R96","v":175903},null,3131065,3050399,null,{"$f":"Weightings!E93","v":0},{"$f":"Weightings!F93","v":0},0,3050399,{"$f":"MAX(ROUND(((AR93-AN93-AO93)*Weightings!$M$12)+'2017legmax.xls'!AP93,0),ROUND((('2017legmax.xls'!AR93-'2017legmax.xls'!AN93-'2017legmax.xls'!AO93)*Weightings!$M$12)+Weightings!B93,0))","v":3616157},0.3,1084847,1072320,1072320,0.29649999999999999,0,false,0,0,0,true,79.694999999999993,0.46230599999999999,168.5,0,382.5,0.31,{"$f":"IF(ROUND((Weightings!$P$5*CC93^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC93^Weightings!$P$6*Weightings!$P$8 ),2))","v":1410.82},{"$f":"ROUND(CD93/Weightings!$M$5,4)","v":0.36630000000000001},43.4,0,0,0,0,{"$f":"AS93*Weightings!$M$5*CJ93","v":0},0,0.54100000000000004,1,20.7,0,0,{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC93,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U90,VLOOKUP($DC93,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO96/6","v":0},0.6,null,null,null,null,null,null,0,"D0286",0]
[287,"Franklin","West Franklin ",553.5,0,553.5,553.5,0,566.5,572.5,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":572.5},572.5,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},572.5,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C91,IF(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC94,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},572.5,572.5,572.5,572.5,0,224.2,224.2,0,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":245},{"$f":"ROUND((X94/6)*Weightings!$M$6,1)","v":20.399999999999999},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z94/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":253},{"$f":"ROUND(AB94*Weightings!$M$8,1)","v":115.4},16.3,0,{"$f":"AE94*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG94*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":427},104,{"$f":"CG94/Weightings!$M$5","v":0},{"$f":"CH94/Weightings!$M$5","v":0},{"$f":"CL94/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},756301,{"$f":"AP94/Weightings!$M$5","v":196.3},1052.8,1249.0999999999999,1249.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H94>0,VLOOKUP($DC94,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H94),Weightings!H94,VLOOKUP($DC94,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC94,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G94=\"\",\"\",IF(Weightings!I94=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR94*Weightings!$M$5+AU94","v":4055386},{"$f":"AT94*Weightings!$M$5+AU94","v":4811533},{"$f":"IF(Weightings!G94>0,Weightings!G94,'Preliminary SO66'!AB91)","v":5700258},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R97","v":332418},null,5367840,4811533,null,{"$f":"Weightings!E94","v":0},{"$f":"Weightings!F94","v":0},0,4811533,{"$f":"MAX(ROUND(((AR94-AN94-AO94)*Weightings!$M$12)+'2017legmax.xls'!AP94,0),ROUND((('2017legmax.xls'!AR94-'2017legmax.xls'!AN94-'2017legmax.xls'!AO94)*Weightings!$M$12)+Weightings!B94,0))","v":5655196},0.3,1696559,1694000,1694000,0.29949999999999999,0,false,0,0,0,true,337.21879999999999,0.39160499999999998,224.2,0,227,1.88,{"$f":"IF(ROUND((Weightings!$P$5*CC94^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC94^Weightings!$P$6*Weightings!$P$8 ),2))","v":938.42},{"$f":"ROUND(CD94/Weightings!$M$5,4)","v":0.24360000000000001},104,0,0,0,0,{"$f":"AS94*Weightings!$M$5*CJ94","v":0},0,0.442,2.5,0,0,16.3,{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC94,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U91,VLOOKUP($DC94,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO97/6","v":0},0,null,null,null,null,null,null,0,"D0287",0]
[288,"Franklin","Central Heights ",555,0,555,555,0,533,525.9,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":521.6},536.5,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},536.5,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C92,IF(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC95,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},526.6,530.9,530.9,541.5,4.3,217.8,217.8,0,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":275.2},{"$f":"ROUND((X95/6)*Weightings!$M$6,1)","v":22.9},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.5},{"$f":"ROUND((Z95/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":295},{"$f":"ROUND(AB95*Weightings!$M$8,1)","v":134.5},31,0,{"$f":"AE95*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG95*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":437},95.2,{"$f":"CG95/Weightings!$M$5","v":0},{"$f":"CH95/Weightings!$M$5","v":0},{"$f":"CL95/Weightings!$M$5","v":0},4.5,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},358395,{"$f":"AP95/Weightings!$M$5","v":93},1047.4000000000001,1140.4000000000001,1140.4000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H95>0,VLOOKUP($DC95,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H95),Weightings!H95,VLOOKUP($DC95,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC95,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G95=\"\",\"\",IF(Weightings!I95=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR95*Weightings!$M$5+AU95","v":4034585},{"$f":"AT95*Weightings!$M$5+AU95","v":4392821},{"$f":"IF(Weightings!G95>0,Weightings!G95,'Preliminary SO66'!AB92)","v":4881390},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R98","v":279166},null,4602224,4392821,null,{"$f":"Weightings!E95","v":0},{"$f":"Weightings!F95","v":0},0,4392821,{"$f":"MAX(ROUND(((AR95-AN95-AO95)*Weightings!$M$12)+'2017legmax.xls'!AP95,0),ROUND((('2017legmax.xls'!AR95-'2017legmax.xls'!AN95-'2017legmax.xls'!AO95)*Weightings!$M$12)+Weightings!B95,0))","v":5162267},0.3,1548680,1592996,1548680,0.3,0,false,0,0,0,true,298.85629999999998,0.40213700000000002,217.8,0,142.1,3.08,{"$f":"IF(ROUND((Weightings!$P$5*CC95^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC95^Weightings!$P$6*Weightings!$P$8 ),2))","v":839.27},{"$f":"ROUND(CD95/Weightings!$M$5,4)","v":0.21790000000000001},95.2,0,0,0,0,{"$f":"AS95*Weightings!$M$5*CJ95","v":0},0,0.54500000000000004,3.8,31,0,0,{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC95,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U92,VLOOKUP($DC95,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.8},{"$f":"'2017Block Grant-legalmax.xlsm'!BO98/6","v":0.5},4.3,null,null,null,null,null,null,0,"D0288",0]
[289,"Franklin","Wellsville ",765,0,765,765,0,753,753,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":753},757,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},757,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C93,IF(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC96,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},753,753,753,757,0,249,249,0,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":289.5},{"$f":"ROUND((X96/6)*Weightings!$M$6,1)","v":24.1},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z96/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":178},{"$f":"ROUND(AB96*Weightings!$M$8,1)","v":81.2},0,0,{"$f":"AE96*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG96*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":188.5},48.7,{"$f":"CG96/Weightings!$M$5","v":0},{"$f":"CH96/Weightings!$M$5","v":0},{"$f":"CL96/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},736134,{"$f":"AP96/Weightings!$M$5","v":191.1},1161,1352.1,1352.1,0,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H96>0,VLOOKUP($DC96,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H96),Weightings!H96,VLOOKUP($DC96,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC96,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G96=\"\",\"\",IF(Weightings!I96=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR96*Weightings!$M$5+AU96","v":4472172},{"$f":"AT96*Weightings!$M$5+AU96","v":5208289},{"$f":"IF(Weightings!G96>0,Weightings!G96,'Preliminary SO66'!AB93)","v":5860401},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R99","v":355984},null,5504417,5208289,null,{"$f":"Weightings!E96","v":0},{"$f":"Weightings!F96","v":0},0,5208289,{"$f":"MAX(ROUND(((AR96-AN96-AO96)*Weightings!$M$12)+'2017legmax.xls'!AP96,0),ROUND((('2017legmax.xls'!AR96-'2017legmax.xls'!AN96-'2017legmax.xls'!AO96)*Weightings!$M$12)+Weightings!B96,0))","v":5996022},0.3,1798807,1833608,1798807,0.3,0,false,0,0,0,true,565.53750000000002,0.32892100000000002,249,0,130,1.45,{"$f":"IF(ROUND((Weightings!$P$5*CC96^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC96^Weightings!$P$6*Weightings!$P$8 ),2))","v":995.2},{"$f":"ROUND(CD96/Weightings!$M$5,4)","v":0.25840000000000002},48.7,0,0,0,0,{"$f":"AS96*Weightings!$M$5*CJ96","v":0},0,0.23499999999999999,5.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC96,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U93,VLOOKUP($DC96,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO99/6","v":0},0,null,null,null,null,null,null,0,"D0289",0]
[290,"Franklin","Ottawa ",2375.4,0,2375.4,2375.4,0,2294.3000000000002,2342.6,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2319.4},2329.6999999999998,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2329.6999999999998,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C94,IF(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC97,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},2334.4,2357.6,2357.6,2344.6999999999998,23.2,82.2,0,82.2,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":662.9},{"$f":"ROUND((X97/6)*Weightings!$M$6,1)","v":55.2},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9.1},{"$f":"ROUND((Z97/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1031},{"$f":"ROUND(AB97*Weightings!$M$8,1)","v":470.1},65,0,{"$f":"AE97*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG97*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":554.5},109.4,{"$f":"CG97/Weightings!$M$5","v":0},{"$f":"CH97/Weightings!$M$5","v":0},{"$f":"CL97/Weightings!$M$5","v":0},24.4,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},2300719,{"$f":"AP97/Weightings!$M$5","v":597.29999999999995},3152.6,3749.9,3749.9,0,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H97>0,VLOOKUP($DC97,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H97),Weightings!H97,VLOOKUP($DC97,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC97,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G97=\"\",\"\",IF(Weightings!I97=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR97*Weightings!$M$5+AU97","v":12143815},{"$f":"AT97*Weightings!$M$5+AU97","v":14444615},{"$f":"IF(Weightings!G97>0,Weightings!G97,'Preliminary SO66'!AB94)","v":17468617},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R100","v":1300470},null,16168147,14444615,null,{"$f":"Weightings!E97","v":0},{"$f":"Weightings!F97","v":0},0,14444615,{"$f":"MAX(ROUND(((AR97-AN97-AO97)*Weightings!$M$12)+'2017legmax.xls'!AP97,0),ROUND((('2017legmax.xls'!AR97-'2017legmax.xls'!AN97-'2017legmax.xls'!AO97)*Weightings!$M$12)+Weightings!B97,0))","v":16341847},0.3,4902554,5069420,4902554,0.3,0,false,0,0,0,false,0,0,0,82.2,115.9,4.78,{"$f":"IF(ROUND((Weightings!$P$5*CC97^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC97^Weightings!$P$6*Weightings!$P$8 ),2))","v":759.84},{"$f":"ROUND(CD97/Weightings!$M$5,4)","v":0.1973},109.4,0,0,0,0,{"$f":"AS97*Weightings!$M$5*CJ97","v":0},0,0.44,20.2,0,0,65,{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":23},{"$f":"IF(ISNA(VLOOKUP($DC97,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U94,VLOOKUP($DC97,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO100/6","v":0.2},23.2,null,null,null,null,null,null,7,"D0290",0]
[291,"Gove","Grinnell Public Schools ",82.5,0,82.5,82.5,0,85.5,76,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":76},85.5,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},85.5,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C95,IF(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC98,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0.5},76.5,76.5,76.5,86,0,87.2,87.2,0,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":10.5},{"$f":"ROUND((X98/6)*Weightings!$M$6,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z98/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":29},{"$f":"ROUND(AB98*Weightings!$M$8,1)","v":13.2},0,0,{"$f":"AE98*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG98*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":26},12.3,{"$f":"CG98/Weightings!$M$5","v":0},{"$f":"CH98/Weightings!$M$5","v":0},{"$f":"CL98/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},95527,{"$f":"AP98/Weightings!$M$5","v":24.8},199.6,224.4,224.4,0,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H98>0,VLOOKUP($DC98,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H98),Weightings!H98,VLOOKUP($DC98,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC98,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G98=\"\",\"\",IF(Weightings!I98=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR98*Weightings!$M$5+AU98","v":768859},{"$f":"AT98*Weightings!$M$5+AU98","v":864389},{"$f":"IF(Weightings!G98>0,Weightings!G98,'Preliminary SO66'!AB95)","v":976659},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R101","v":55733},null,920926,864389,null,{"$f":"Weightings!E98","v":0},{"$f":"Weightings!F98","v":0},0,864389,{"$f":"MAX(ROUND(((AR98-AN98-AO98)*Weightings!$M$12)+'2017legmax.xls'!AP98,0),ROUND((('2017legmax.xls'!AR98-'2017legmax.xls'!AN98-'2017legmax.xls'!AO98)*Weightings!$M$12)+Weightings!B98,0))","v":991731},0.21260000000000001,210842,220020,210842,0.21260000000000001,87.2,false,0,0,0,false,0,0,0,0,267.8,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC98^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC98^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD98/Weightings!$M$5,4)","v":0.47310000000000002},12.3,0,0,0,0,{"$f":"AS98*Weightings!$M$5*CJ98","v":0},0,0.33700000000000002,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC98,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U95,VLOOKUP($DC98,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO101/6","v":0},0,null,null,null,null,null,null,0,"D0291",0]
[292,"Gove","Wheatland ",106.5,0,106.5,106.5,0,102,109,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":109},109,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},109,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C96,IF(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC99,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},109,109,109,109,0,108,108,0,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":26.7},{"$f":"ROUND((X99/6)*Weightings!$M$6,1)","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z99/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":27},{"$f":"ROUND(AB99*Weightings!$M$8,1)","v":12.3},0,0,{"$f":"AE99*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG99*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":61},26.7,{"$f":"CG99/Weightings!$M$5","v":0},{"$f":"CH99/Weightings!$M$5","v":0},{"$f":"CL99/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},139327,{"$f":"AP99/Weightings!$M$5","v":36.200000000000003},258.2,294.39999999999998,294.39999999999998,0,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H99>0,VLOOKUP($DC99,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H99),Weightings!H99,VLOOKUP($DC99,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC99,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G99=\"\",\"\",IF(Weightings!I99=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR99*Weightings!$M$5+AU99","v":994586},{"$f":"AT99*Weightings!$M$5+AU99","v":1134029},{"$f":"IF(Weightings!G99>0,Weightings!G99,'Preliminary SO66'!AB96)","v":1258234},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R102","v":82722},null,1175512,1134029,null,{"$f":"Weightings!E99","v":0},{"$f":"Weightings!F99","v":0},0,1134029,{"$f":"MAX(ROUND(((AR99-AN99-AO99)*Weightings!$M$12)+'2017legmax.xls'!AP99,0),ROUND((('2017legmax.xls'!AR99-'2017legmax.xls'!AN99-'2017legmax.xls'!AO99)*Weightings!$M$12)+Weightings!B99,0))","v":1356783},0.3,407035,405823,405823,0.29909999999999998,0,true,86.894999999999996,0.99047499999999999,108,false,0,0,0,0,437,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC99^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC99^Weightings!$P$6*Weightings!$P$8 ),2))","v":1688.75},{"$f":"ROUND(CD99/Weightings!$M$5,4)","v":0.43840000000000001},26.7,0,0,0,0,{"$f":"AS99*Weightings!$M$5*CJ99","v":0},0,0.248,0.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC99,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U96,VLOOKUP($DC99,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO102/6","v":0},0,null,null,null,null,null,null,0,"D0292",0]
[293,"Gove","Quinter Public Schools ",283.5,0,283.5,283.5,0,269,286.5,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":286.5},286.5,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},286.5,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C97,IF(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC100,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},289.5,289.5,289.5,289.5,0,148.19999999999999,148.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":36.4},{"$f":"ROUND((X100/6)*Weightings!$M$6,1)","v":3},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":19.2},{"$f":"ROUND((Z100/6)*Weightings!$M$7,1)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":72},{"$f":"ROUND(AB100*Weightings!$M$8,1)","v":32.799999999999997},0,0,{"$f":"AE100*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG100*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":80},32.4,{"$f":"CG100/Weightings!$M$5","v":0},{"$f":"CH100/Weightings!$M$5","v":0},{"$f":"CL100/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},342014,{"$f":"AP100/Weightings!$M$5","v":88.8},508.2,597,597,0,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H100>0,VLOOKUP($DC100,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H100),Weightings!H100,VLOOKUP($DC100,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC100,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G100=\"\",\"\",IF(Weightings!I100=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR100*Weightings!$M$5+AU100","v":1957586},{"$f":"AT100*Weightings!$M$5+AU100","v":2299644},{"$f":"IF(Weightings!G100>0,Weightings!G100,'Preliminary SO66'!AB97)","v":2544239},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R103","v":145544},null,2398695,2299644,null,{"$f":"Weightings!E100","v":0},{"$f":"Weightings!F100","v":0},0,2299644,{"$f":"MAX(ROUND(((AR100-AN100-AO100)*Weightings!$M$12)+'2017legmax.xls'!AP100,0),ROUND((('2017legmax.xls'!AR100-'2017legmax.xls'!AN100-'2017legmax.xls'!AO100)*Weightings!$M$12)+Weightings!B100,0))","v":2645973},0.31,820252,860964,820252,0.31,0,true,1829.623,0.512019,148.19999999999999,false,0,0,0,0,400.8,0.2,{"$f":"IF(ROUND((Weightings!$P$5*CC100^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC100^Weightings!$P$6*Weightings!$P$8 ),2))","v":1557.85},{"$f":"ROUND(CD100/Weightings!$M$5,4)","v":0.40439999999999998},32.4,0,0,0,0,{"$f":"AS100*Weightings!$M$5*CJ100","v":0},0,0.249,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC100,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U97,VLOOKUP($DC100,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO103/6","v":0},0,null,null,null,null,null,null,0,"D0293",0]
[294,"Decatur","Oberlin ",332,0,332,332,0,310.5,323,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":323},323,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},323,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C98,IF(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC101,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},323,323,323,323,0,153.9,153.9,0,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":62.5},{"$f":"ROUND((X101/6)*Weightings!$M$6,1)","v":5.2},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z101/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":109},{"$f":"ROUND(AB101*Weightings!$M$8,1)","v":49.7},0,0,{"$f":"AE101*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG101*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":68.5},34.1,{"$f":"CG101/Weightings!$M$5","v":0},{"$f":"CH101/Weightings!$M$5","v":0},{"$f":"CL101/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},304489,{"$f":"AP101/Weightings!$M$5","v":79},565.9,644.9,644.9,0,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H101>0,VLOOKUP($DC101,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H101),Weightings!H101,VLOOKUP($DC101,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC101,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G101=\"\",\"\",IF(Weightings!I101=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR101*Weightings!$M$5+AU101","v":2179847},{"$f":"AT101*Weightings!$M$5+AU101","v":2484155},{"$f":"IF(Weightings!G101>0,Weightings!G101,'Preliminary SO66'!AB98)","v":2957268},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R104","v":200024},null,2757244,2484155,null,{"$f":"Weightings!E101","v":0},{"$f":"Weightings!F101","v":0},0,2484155,{"$f":"MAX(ROUND(((AR101-AN101-AO101)*Weightings!$M$12)+'2017legmax.xls'!AP101,0),ROUND((('2017legmax.xls'!AR101-'2017legmax.xls'!AN101-'2017legmax.xls'!AO101)*Weightings!$M$12)+Weightings!B101,0))","v":2876915},0.3,863075,904293,863075,0.3,0,false,0,0,0,true,28.462499999999999,0.47637200000000002,153.9,0,828,0.08,{"$f":"IF(ROUND((Weightings!$P$5*CC101^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC101^Weightings!$P$6*Weightings!$P$8 ),2))","v":1916.65},{"$f":"ROUND(CD101/Weightings!$M$5,4)","v":0.49759999999999999},34.1,0,0,0,0,{"$f":"AS101*Weightings!$M$5*CJ101","v":0},0,0.33700000000000002,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC101,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U98,VLOOKUP($DC101,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO104/6","v":0},0,null,null,null,null,null,null,0,"D0294",0]
[297,"Cheyenne","St Francis Comm Sch ",277,0,277,277,0,270,271.5,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":271.5},272.8,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},272.8,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C99,IF(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC102,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},271.5,271.5,271.5,272.8,0,151.80000000000001,151.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":66.900000000000006},{"$f":"ROUND((X102/6)*Weightings!$M$6,1)","v":5.6},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":32.9},{"$f":"ROUND((Z102/6)*Weightings!$M$7,1)","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":86},{"$f":"ROUND(AB102*Weightings!$M$8,1)","v":39.200000000000003},0,0,{"$f":"AE102*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG102*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":69},31.9,{"$f":"CG102/Weightings!$M$5","v":0},{"$f":"CH102/Weightings!$M$5","v":0},{"$f":"CL102/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},195844,{"$f":"AP102/Weightings!$M$5","v":50.8},503.5,554.29999999999995,554.29999999999995,0,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H102>0,VLOOKUP($DC102,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H102),Weightings!H102,VLOOKUP($DC102,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC102,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G102=\"\",\"\",IF(Weightings!I102=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR102*Weightings!$M$5+AU102","v":1939482},{"$f":"AT102*Weightings!$M$5+AU102","v":2135164},{"$f":"IF(Weightings!G102>0,Weightings!G102,'Preliminary SO66'!AB99)","v":2486078},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R105","v":148861},null,2337217,2135164,null,{"$f":"Weightings!E102","v":0},{"$f":"Weightings!F102","v":0},0,2135164,{"$f":"MAX(ROUND(((AR102-AN102-AO102)*Weightings!$M$12)+'2017legmax.xls'!AP102,0),ROUND((('2017legmax.xls'!AR102-'2017legmax.xls'!AN102-'2017legmax.xls'!AO102)*Weightings!$M$12)+Weightings!B102,0))","v":2471737},0.3,741521,749559,741521,0.3,0,true,1668.384,0.55628599999999995,151.80000000000001,false,0,0,0,0,640,0.11,{"$f":"IF(ROUND((Weightings!$P$5*CC102^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC102^Weightings!$P$6*Weightings!$P$8 ),2))","v":1783.43},{"$f":"ROUND(CD102/Weightings!$M$5,4)","v":0.46300000000000002},31.9,0,0,0,0,{"$f":"AS102*Weightings!$M$5*CJ102","v":0},0,0.315,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC102,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U99,VLOOKUP($DC102,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO105/6","v":0},0,null,null,null,null,null,null,0,"D0297",0]
[298,"Lincoln","Lincoln ",326.60000000000002,0,326.60000000000002,326.60000000000002,0,339.5,322.5,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":322.5},339.5,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},339.5,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C100,IF(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC103,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},329,329,329,346,0,162.1,162.1,0,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":60.8},{"$f":"ROUND((X103/6)*Weightings!$M$6,1)","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2.5},{"$f":"ROUND((Z103/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":145},{"$f":"ROUND(AB103*Weightings!$M$8,1)","v":66.099999999999994},7,0,{"$f":"AE103*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG103*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":131},48.3,{"$f":"CG103/Weightings!$M$5","v":0},{"$f":"CH103/Weightings!$M$5","v":0},{"$f":"CL103/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},410869,{"$f":"AP103/Weightings!$M$5","v":106.7},634.79999999999995,741.5,741.5,0,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H103>0,VLOOKUP($DC103,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H103),Weightings!H103,VLOOKUP($DC103,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC103,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G103=\"\",\"\",IF(Weightings!I103=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR103*Weightings!$M$5+AU103","v":2445250},{"$f":"AT103*Weightings!$M$5+AU103","v":2856258},{"$f":"IF(Weightings!G103>0,Weightings!G103,'Preliminary SO66'!AB100)","v":3226554},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R106","v":197132},null,3029422,2856258,null,{"$f":"Weightings!E103","v":0},{"$f":"Weightings!F103","v":0},0,2856258,{"$f":"MAX(ROUND(((AR103-AN103-AO103)*Weightings!$M$12)+'2017legmax.xls'!AP103,0),ROUND((('2017legmax.xls'!AR103-'2017legmax.xls'!AN103-'2017legmax.xls'!AO103)*Weightings!$M$12)+Weightings!B103,0))","v":3261121},0.3,978336,996229,978336,0.3,0,false,0,0,0,true,56.924999999999997,0.46855799999999997,162.1,0,444,0.3,{"$f":"IF(ROUND((Weightings!$P$5*CC103^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC103^Weightings!$P$6*Weightings!$P$8 ),2))","v":1421.32},{"$f":"ROUND(CD103/Weightings!$M$5,4)","v":0.36899999999999999},48.3,0,0,0,0,{"$f":"AS103*Weightings!$M$5*CJ103","v":0},0,0.41899999999999998,0.8,0,0,7,{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC103,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U100,VLOOKUP($DC103,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO106/6","v":0},0,null,null,null,null,null,null,0,"D0298",0]
[299,"Lincoln","Sylvan Grove ",217.8,0,217.8,217.8,0,225.4,231.8,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":231.8},231.8,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},231.8,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C101,IF(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC104,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},234.8,234.8,234.8,234.8,0,154.30000000000001,154.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":52.9},{"$f":"ROUND((X104/6)*Weightings!$M$6,1)","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z104/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":85},{"$f":"ROUND(AB104*Weightings!$M$8,1)","v":38.799999999999997},0.7,0,{"$f":"AE104*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG104*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":163.5},62.3,{"$f":"CG104/Weightings!$M$5","v":0},{"$f":"CH104/Weightings!$M$5","v":0},{"$f":"CL104/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},234306,{"$f":"AP104/Weightings!$M$5","v":60.8},495.3,556.1,556.1,0,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H104>0,VLOOKUP($DC104,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H104),Weightings!H104,VLOOKUP($DC104,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC104,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G104=\"\",\"\",IF(Weightings!I104=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR104*Weightings!$M$5+AU104","v":1907896},{"$f":"AT104*Weightings!$M$5+AU104","v":2142097},{"$f":"IF(Weightings!G104>0,Weightings!G104,'Preliminary SO66'!AB101)","v":2276742},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R107","v":102089},null,2174653,2142097,null,{"$f":"Weightings!E104","v":0},{"$f":"Weightings!F104","v":0},0,2142097,{"$f":"MAX(ROUND(((AR104-AN104-AO104)*Weightings!$M$12)+'2017legmax.xls'!AP104,0),ROUND((('2017legmax.xls'!AR104-'2017legmax.xls'!AN104-'2017legmax.xls'!AO104)*Weightings!$M$12)+Weightings!B104,0))","v":2458203},0.3,737461,500000,500000,0.2034,0,true,1301.4939999999999,0.65701399999999999,154.30000000000001,false,0,0,0,0,623,0.26,{"$f":"IF(ROUND((Weightings!$P$5*CC104^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC104^Weightings!$P$6*Weightings!$P$8 ),2))","v":1468.08},{"$f":"ROUND(CD104/Weightings!$M$5,4)","v":0.38109999999999999},62.3,0,0,0,0,{"$f":"AS104*Weightings!$M$5*CJ104","v":0},0,0.36199999999999999,0.4,0,0,0.7,{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC104,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U101,VLOOKUP($DC104,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO107/6","v":0},0,null,null,null,null,null,null,0,"D0299",0]
[300,"Comanche","Comanche County ",312,0,312,312,0,313,304,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":304},313,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},313,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C102,IF(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC105,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},304,304,304,313,0,150.19999999999999,150.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":70.5},{"$f":"ROUND((X105/6)*Weightings!$M$6,1)","v":5.9},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z105/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":100},{"$f":"ROUND(AB105*Weightings!$M$8,1)","v":45.6},0,0,{"$f":"AE105*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG105*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":207.5},80.5,{"$f":"CG105/Weightings!$M$5","v":0},{"$f":"CH105/Weightings!$M$5","v":0},{"$f":"CL105/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},432973,{"$f":"AP105/Weightings!$M$5","v":112.4},595.20000000000005,707.6,707.6,0,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H105>0,VLOOKUP($DC105,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H105),Weightings!H105,VLOOKUP($DC105,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC105,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G105=\"\",\"\",IF(Weightings!I105=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR105*Weightings!$M$5+AU105","v":2292710},{"$f":"AT105*Weightings!$M$5+AU105","v":2725675},{"$f":"IF(Weightings!G105>0,Weightings!G105,'Preliminary SO66'!AB102)","v":2972333},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R108","v":137725},null,2834608,2725675,null,{"$f":"Weightings!E105","v":0},{"$f":"Weightings!F105","v":0},0,2725675,{"$f":"MAX(ROUND(((AR105-AN105-AO105)*Weightings!$M$12)+'2017legmax.xls'!AP105,0),ROUND((('2017legmax.xls'!AR105-'2017legmax.xls'!AN105-'2017legmax.xls'!AO105)*Weightings!$M$12)+Weightings!B105,0))","v":3105421},0.3,931626,936283,931626,0.3,0,false,0,0,0,true,16.087499999999999,0.47976999999999997,150.19999999999999,0,864,0.24,{"$f":"IF(ROUND((Weightings!$P$5*CC105^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC105^Weightings!$P$6*Weightings!$P$8 ),2))","v":1494.91},{"$f":"ROUND(CD105/Weightings!$M$5,4)","v":0.3881},80.5,0,0,0,0,{"$f":"AS105*Weightings!$M$5*CJ105","v":0},0,0.31900000000000001,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC105,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U102,VLOOKUP($DC105,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO108/6","v":0},0,null,null,null,null,null,null,0,"D0300",0]
[303,"Ness","Ness City ",293.89999999999998,0,293.89999999999998,293.89999999999998,0,281.10000000000002,289.5,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":289.5},289.5,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},289.5,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C103,IF(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC106,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},289.5,289.5,289.5,289.5,0,148.19999999999999,148.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":142.4},{"$f":"ROUND((X106/6)*Weightings!$M$6,1)","v":11.9},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":68.900000000000006},{"$f":"ROUND((Z106/6)*Weightings!$M$7,1)","v":4.5},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":119},{"$f":"ROUND(AB106*Weightings!$M$8,1)","v":54.3},5.0999999999999996,0,{"$f":"AE106*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG106*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":28.6},15.2,{"$f":"CG106/Weightings!$M$5","v":0},{"$f":"CH106/Weightings!$M$5","v":0},{"$f":"CL106/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},211626,{"$f":"AP106/Weightings!$M$5","v":54.9},528.70000000000005,583.6,583.6,0,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H106>0,VLOOKUP($DC106,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H106),Weightings!H106,VLOOKUP($DC106,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC106,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G106=\"\",\"\",IF(Weightings!I106=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR106*Weightings!$M$5+AU106","v":2036552},{"$f":"AT106*Weightings!$M$5+AU106","v":2248027},{"$f":"IF(Weightings!G106>0,Weightings!G106,'Preliminary SO66'!AB103)","v":2408340},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R109","v":149640},null,2258700,2248027,null,{"$f":"Weightings!E106","v":0},{"$f":"Weightings!F106","v":0},0,2248027,{"$f":"MAX(ROUND(((AR106-AN106-AO106)*Weightings!$M$12)+'2017legmax.xls'!AP106,0),ROUND((('2017legmax.xls'!AR106-'2017legmax.xls'!AN106-'2017legmax.xls'!AO106)*Weightings!$M$12)+Weightings!B106,0))","v":2603604},0.3,781081,771787,771787,0.2964,0,true,1829.623,0.512019,148.19999999999999,false,0,0,0,0,517.79999999999995,0.06,{"$f":"IF(ROUND((Weightings!$P$5*CC106^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC106^Weightings!$P$6*Weightings!$P$8 ),2))","v":2045.52},{"$f":"ROUND(CD106/Weightings!$M$5,4)","v":0.53100000000000003},15.2,0,0,0,0,{"$f":"AS106*Weightings!$M$5*CJ106","v":0},0,0.41099999999999998,0.6,0,0,5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC106,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U103,VLOOKUP($DC106,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO109/6","v":0},0,null,null,null,null,null,null,0,"D0303",0]
[305,"Saline","Salina ",6920.7,0,6920.7,6920.7,0,6883,6873.2,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6847.4},6883.7,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6883.7,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C104,IF(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC107,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":26},6873.4,6899.2,6899.2,6909.7,25.8,242.1,0,242.1,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":880.9},{"$f":"ROUND((X107/6)*Weightings!$M$6,1)","v":73.400000000000006},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1783.4},{"$f":"ROUND((Z107/6)*Weightings!$M$7,1)","v":117.4},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":3484},{"$f":"ROUND(AB107*Weightings!$M$8,1)","v":1588.7},365.8,0,{"$f":"AE107*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":414.7},{"$f":"ROUND(AG107*Weightings!$M$10,1)","v":103.7},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1079},174.2,{"$f":"CG107/Weightings!$M$5","v":0},{"$f":"CH107/Weightings!$M$5","v":0},{"$f":"CL107/Weightings!$M$5","v":0},27.1,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},6617978,{"$f":"AP107/Weightings!$M$5","v":1718.1},9604.1,11322.2,11322.2,0,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H107>0,VLOOKUP($DC107,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H107),Weightings!H107,VLOOKUP($DC107,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC107,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G107=\"\",\"\",IF(Weightings!I107=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR107*Weightings!$M$5+AU107","v":36994993},{"$f":"AT107*Weightings!$M$5+AU107","v":43613114},{"$f":"IF(Weightings!G107>0,Weightings!G107,'Preliminary SO66'!AB104)","v":53146483},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R110","v":5086760},null,48059723,43613114,null,{"$f":"Weightings!E107","v":0},{"$f":"Weightings!F107","v":0},0,43613114,{"$f":"MAX(ROUND(((AR107-AN107-AO107)*Weightings!$M$12)+'2017legmax.xls'!AP107,0),ROUND((('2017legmax.xls'!AR107-'2017legmax.xls'!AN107-'2017legmax.xls'!AO107)*Weightings!$M$12)+Weightings!B107,0))","v":49960705},0.3,14988212,15002490,14988212,0.3,0,false,0,0,0,false,0,0,0,242.1,93,11.6,{"$f":"IF(ROUND((Weightings!$P$5*CC107^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC107^Weightings!$P$6*Weightings!$P$8 ),2))","v":621.76},{"$f":"ROUND(CD107/Weightings!$M$5,4)","v":0.16139999999999999},174.2,0,0,0,0,{"$f":"AS107*Weightings!$M$5*CJ107","v":0},0,0.504,74.3,365.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC107,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U104,VLOOKUP($DC107,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2},{"$f":"'2017Block Grant-legalmax.xlsm'!BO110/6","v":15.8},25.8,null,null,null,null,null,null,113,"D0305",0]
[306,"Saline","Southeast Of Saline ",692.8,0,692.8,692.8,0,670.5,671.5,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":669.5},677.6,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},677.6,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C105,IF(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC108,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},669.5,671.5,671.5,677.6,2,241.2,241.2,0,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":189.5},{"$f":"ROUND((X108/6)*Weightings!$M$6,1)","v":15.8},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z108/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":126},{"$f":"ROUND(AB108*Weightings!$M$8,1)","v":57.5},0,0,{"$f":"AE108*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG108*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":390},96.1,{"$f":"CG108/Weightings!$M$5","v":0},{"$f":"CH108/Weightings!$M$5","v":0},{"$f":"CL108/Weightings!$M$5","v":0},2.1,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},602025,{"$f":"AP108/Weightings!$M$5","v":156.30000000000001},1090.3,1246.5999999999999,1246.5999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H108>0,VLOOKUP($DC108,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H108),Weightings!H108,VLOOKUP($DC108,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC108,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G108=\"\",\"\",IF(Weightings!I108=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR108*Weightings!$M$5+AU108","v":4199836},{"$f":"AT108*Weightings!$M$5+AU108","v":4801903},{"$f":"IF(Weightings!G108>0,Weightings!G108,'Preliminary SO66'!AB105)","v":5513587},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R111","v":354142},null,5159445,4801903,null,{"$f":"Weightings!E108","v":0},{"$f":"Weightings!F108","v":0},0,4801903,{"$f":"MAX(ROUND(((AR108-AN108-AO108)*Weightings!$M$12)+'2017legmax.xls'!AP108,0),ROUND((('2017legmax.xls'!AR108-'2017legmax.xls'!AN108-'2017legmax.xls'!AO108)*Weightings!$M$12)+Weightings!B108,0))","v":5489801},0.3,1646940,1717612,1646940,0.3,0,false,0,0,0,true,467.28,0.35589700000000002,241.2,0,217.5,1.79,{"$f":"IF(ROUND((Weightings!$P$5*CC108^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC108^Weightings!$P$6*Weightings!$P$8 ),2))","v":948.89},{"$f":"ROUND(CD108/Weightings!$M$5,4)","v":0.24629999999999999},96.1,0,0,0,0,{"$f":"AS108*Weightings!$M$5*CJ108","v":0},0,0.186,3.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC108,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U105,VLOOKUP($DC108,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO111/6","v":0},2,null,null,null,null,null,null,0,"D0306",0]
[307,"Saline","Ell-Saline ",468.5,0,468.5,468.5,0,445.5,444,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":443},452.3,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},452.3,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C106,IF(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC109,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},443,444,444,452.3,1,195.6,195.6,0,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":185.2},{"$f":"ROUND((X109/6)*Weightings!$M$6,1)","v":15.4},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":43.7},{"$f":"ROUND((Z109/6)*Weightings!$M$7,1)","v":2.9},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":98},{"$f":"ROUND(AB109*Weightings!$M$8,1)","v":44.7},0,0,{"$f":"AE109*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG109*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":200},57.7,{"$f":"CG109/Weightings!$M$5","v":0},{"$f":"CH109/Weightings!$M$5","v":0},{"$f":"CL109/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},424556,{"$f":"AP109/Weightings!$M$5","v":110.2},769.7,879.9,879.9,0,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H109>0,VLOOKUP($DC109,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H109),Weightings!H109,VLOOKUP($DC109,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC109,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G109=\"\",\"\",IF(Weightings!I109=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR109*Weightings!$M$5+AU109","v":2964884},{"$f":"AT109*Weightings!$M$5+AU109","v":3389375},{"$f":"IF(Weightings!G109>0,Weightings!G109,'Preliminary SO66'!AB106)","v":4078631},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R112","v":209062},null,3869569,3389375,null,{"$f":"Weightings!E109","v":0},{"$f":"Weightings!F109","v":0},0,3389375,{"$f":"MAX(ROUND(((AR109-AN109-AO109)*Weightings!$M$12)+'2017legmax.xls'!AP109,0),ROUND((('2017legmax.xls'!AR109-'2017legmax.xls'!AN109-'2017legmax.xls'!AO109)*Weightings!$M$12)+Weightings!B109,0))","v":3875570},0.3,1162671,1233338,1162671,0.3,0,false,0,0,0,true,188.47130000000001,0.43244300000000002,195.6,0,225,0.89,{"$f":"IF(ROUND((Weightings!$P$5*CC109^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC109^Weightings!$P$6*Weightings!$P$8 ),2))","v":1111.3800000000001},{"$f":"ROUND(CD109/Weightings!$M$5,4)","v":0.28849999999999998},57.7,0,0,0,0,{"$f":"AS109*Weightings!$M$5*CJ109","v":0},0,0.217,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC109,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U106,VLOOKUP($DC109,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO112/6","v":0},1,null,null,null,null,null,null,0,"D0307",0]
[308,"Reno","Hutchinson Public Schools ",4792.6000000000004,0,4792.6000000000004,4792.6000000000004,0,4677.7,4352.1000000000004,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":4350.6000000000004},4677.7,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},4677.7,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C107,IF(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC110,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":28},4378.6000000000004,4380.1000000000004,4380.1000000000004,4705.7,1.5,164.9,0,164.9,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1349},{"$f":"ROUND((X110/6)*Weightings!$M$6,1)","v":112.4},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":622.9},{"$f":"ROUND((Z110/6)*Weightings!$M$7,1)","v":41},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":2539},{"$f":"ROUND(AB110*Weightings!$M$8,1)","v":1157.8},266.60000000000002,0,{"$f":"AE110*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG110*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":37},8.3000000000000007,{"$f":"CG110/Weightings!$M$5","v":0},{"$f":"CH110/Weightings!$M$5","v":0},{"$f":"CL110/Weightings!$M$5","v":0},1.6,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},4072719,{"$f":"AP110/Weightings!$M$5","v":1057.3},6458.3,7515.6,7515.6,380211,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H110>0,VLOOKUP($DC110,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H110),Weightings!H110,VLOOKUP($DC110,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC110,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G110=\"\",\"\",IF(Weightings!I110=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR110*Weightings!$M$5+AU110","v":25257583},{"$f":"AT110*Weightings!$M$5+AU110","v":29330302},{"$f":"IF(Weightings!G110>0,Weightings!G110,'Preliminary SO66'!AB107)","v":34701582},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R113","v":2496580},null,32205002,29330302,null,{"$f":"Weightings!E110","v":0},{"$f":"Weightings!F110","v":0},0,29330302,{"$f":"MAX(ROUND(((AR110-AN110-AO110)*Weightings!$M$12)+'2017legmax.xls'!AP110,0),ROUND((('2017legmax.xls'!AR110-'2017legmax.xls'!AN110-'2017legmax.xls'!AO110)*Weightings!$M$12)+Weightings!B110,0))","v":33063302},0.3,9918991,10287770,9918991,0.3,0,false,0,0,0,false,0,0,0,164.9,14,2.64,{"$f":"IF(ROUND((Weightings!$P$5*CC110^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC110^Weightings!$P$6*Weightings!$P$8 ),2))","v":869.05},{"$f":"ROUND(CD110/Weightings!$M$5,4)","v":0.22559999999999999},8.3000000000000007,0,0,0,0,{"$f":"AS110*Weightings!$M$5*CJ110","v":0},0,0.54,336.1,266.60000000000002,266.60000000000002,0,{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC110,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U107,VLOOKUP($DC110,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO113/6","v":1.5},1.5,null,null,null,null,null,null,41,"D0308",0]
[309,"Reno","Nickerson ",1106,0,1106,1106,0,1064,1067,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1055.3},1075.0999999999999,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1075.0999999999999,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C108,IF(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC111,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1055.3,1067,1067,1075.0999999999999,11.7,237.4,237.4,0,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":445.6},{"$f":"ROUND((X111/6)*Weightings!$M$6,1)","v":37.1},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":79.8},{"$f":"ROUND((Z111/6)*Weightings!$M$7,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":486},{"$f":"ROUND(AB111*Weightings!$M$8,1)","v":221.6},34.700000000000003,0,{"$f":"AE111*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG111*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":448},103.4,{"$f":"CG111/Weightings!$M$5","v":0},{"$f":"CH111/Weightings!$M$5","v":0},{"$f":"CL111/Weightings!$M$5","v":0},12.3,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1168745,{"$f":"AP111/Weightings!$M$5","v":303.39999999999998},1726.9,2030.3,2030.3,0,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H111>0,VLOOKUP($DC111,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H111),Weightings!H111,VLOOKUP($DC111,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC111,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G111=\"\",\"\",IF(Weightings!I111=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR111*Weightings!$M$5+AU111","v":6652019},{"$f":"AT111*Weightings!$M$5+AU111","v":7820716},{"$f":"IF(Weightings!G111>0,Weightings!G111,'Preliminary SO66'!AB108)","v":8853534},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R114","v":543696},null,8309838,7820716,null,{"$f":"Weightings!E111","v":0},{"$f":"Weightings!F111","v":0},0,7820716,{"$f":"MAX(ROUND(((AR111-AN111-AO111)*Weightings!$M$12)+'2017legmax.xls'!AP111,0),ROUND((('2017legmax.xls'!AR111-'2017legmax.xls'!AN111-'2017legmax.xls'!AO111)*Weightings!$M$12)+Weightings!B111,0))","v":8883711},0.3,2665113,2769732,2665113,0.3,0,false,0,0,0,true,959.18629999999996,0.22084699999999999,237.4,0,187.5,2.39,{"$f":"IF(ROUND((Weightings!$P$5*CC111^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC111^Weightings!$P$6*Weightings!$P$8 ),2))","v":888.83},{"$f":"ROUND(CD111/Weightings!$M$5,4)","v":0.23069999999999999},103.4,0,0,0,0,{"$f":"AS111*Weightings!$M$5*CJ111","v":0},0,0.45200000000000001,5.7,0,0,34.700000000000003,{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC111,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U108,VLOOKUP($DC111,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":6.2},{"$f":"'2017Block Grant-legalmax.xlsm'!BO114/6","v":0.5},11.7,null,null,null,null,null,null,1,"D0309",0]
[310,"Reno","Fairfield ",274.5,0,274.5,274.5,0,287,278,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":278},287,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},287,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C109,IF(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC112,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},278,278,278,287,0,148.9,148.9,0,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":103.7},{"$f":"ROUND((X112/6)*Weightings!$M$6,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":25.5},{"$f":"ROUND((Z112/6)*Weightings!$M$7,1)","v":1.7},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":148},{"$f":"ROUND(AB112*Weightings!$M$8,1)","v":67.5},15.5,0,{"$f":"AE112*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG112*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":272},85.2,{"$f":"CG112/Weightings!$M$5","v":0},{"$f":"CH112/Weightings!$M$5","v":0},{"$f":"CL112/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},319959,{"$f":"AP112/Weightings!$M$5","v":83.1},614.4,697.5,697.5,0,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H112>0,VLOOKUP($DC112,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H112),Weightings!H112,VLOOKUP($DC112,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC112,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G112=\"\",\"\",IF(Weightings!I112=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR112*Weightings!$M$5+AU112","v":2366669},{"$f":"AT112*Weightings!$M$5+AU112","v":2686770},{"$f":"IF(Weightings!G112>0,Weightings!G112,'Preliminary SO66'!AB109)","v":2979773},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R115","v":192677},null,2787096,2686770,null,{"$f":"Weightings!E112","v":0},{"$f":"Weightings!F112","v":0},0,2686770,{"$f":"MAX(ROUND(((AR112-AN112-AO112)*Weightings!$M$12)+'2017legmax.xls'!AP112,0),ROUND((('2017legmax.xls'!AR112-'2017legmax.xls'!AN112-'2017legmax.xls'!AO112)*Weightings!$M$12)+Weightings!B112,0))","v":3143668},0.3,943100,930708,930708,0.29609999999999997,0,true,1805.4849999999999,0.51864600000000005,148.9,false,0,0,0,0,435.5,0.62,{"$f":"IF(ROUND((Weightings!$P$5*CC112^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC112^Weightings!$P$6*Weightings!$P$8 ),2))","v":1206.08},{"$f":"ROUND(CD112/Weightings!$M$5,4)","v":0.31309999999999999},85.2,0,0,0,0,{"$f":"AS112*Weightings!$M$5*CJ112","v":0},0,0.51600000000000001,0.7,15.5,0,0,{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC112,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U109,VLOOKUP($DC112,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO115/6","v":0},0,null,null,null,null,null,null,0,"D0310",0]
[311,"Reno","Pretty Prairie ",272.39999999999998,0,272.39999999999998,272.39999999999998,0,251.5,237.5,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":237.5},253.8,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},253.8,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C110,IF(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC113,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},237.5,237.5,237.5,253.8,0,154,154,0,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":36.200000000000003},{"$f":"ROUND((X113/6)*Weightings!$M$6,1)","v":3},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z113/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":61},{"$f":"ROUND(AB113*Weightings!$M$8,1)","v":27.8},0,0,{"$f":"AE113*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG113*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":95},31.8,{"$f":"CG113/Weightings!$M$5","v":0},{"$f":"CH113/Weightings!$M$5","v":0},{"$f":"CL113/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},239206,{"$f":"AP113/Weightings!$M$5","v":62.1},470.4,532.5,532.5,0,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H113>0,VLOOKUP($DC113,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H113),Weightings!H113,VLOOKUP($DC113,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC113,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G113=\"\",\"\",IF(Weightings!I113=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR113*Weightings!$M$5+AU113","v":1811981},{"$f":"AT113*Weightings!$M$5+AU113","v":2051190},{"$f":"IF(Weightings!G113>0,Weightings!G113,'Preliminary SO66'!AB110)","v":2467318},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R116","v":129426},null,2337892,2051190,null,{"$f":"Weightings!E113","v":0},{"$f":"Weightings!F113","v":0},0,2051190,{"$f":"MAX(ROUND(((AR113-AN113-AO113)*Weightings!$M$12)+'2017legmax.xls'!AP113,0),ROUND((('2017legmax.xls'!AR113-'2017legmax.xls'!AN113-'2017legmax.xls'!AO113)*Weightings!$M$12)+Weightings!B113,0))","v":2367454},0.3,710236,765242,710236,0.3,0,true,1484.9390000000001,0.60665000000000002,154,false,0,0,0,0,208,0.46,{"$f":"IF(ROUND((Weightings!$P$5*CC113^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC113^Weightings!$P$6*Weightings!$P$8 ),2))","v":1290.33},{"$f":"ROUND(CD113/Weightings!$M$5,4)","v":0.33500000000000002},31.8,0,0,0,0,{"$f":"AS113*Weightings!$M$5*CJ113","v":0},0,0.24,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC113,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U110,VLOOKUP($DC113,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO116/6","v":0},0,null,null,null,null,null,null,0,"D0311",0]
[312,"Reno","Haven Public Schools ",850.5,0,850.5,850.5,0,783.5,849.5,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":786.5},806.8,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},806.8,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C111,IF(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC114,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},791,854,854,811.3,63,251.9,251.9,0,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":524.70000000000005},{"$f":"ROUND((X114/6)*Weightings!$M$6,1)","v":43.7},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":155.4},{"$f":"ROUND((Z114/6)*Weightings!$M$7,1)","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":272},{"$f":"ROUND(AB114*Weightings!$M$8,1)","v":124},0,0,{"$f":"AE114*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG114*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":440},111.8,{"$f":"CG114/Weightings!$M$5","v":0},{"$f":"CH114/Weightings!$M$5","v":0},{"$f":"CL114/Weightings!$M$5","v":0},66.2,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},869569,{"$f":"AP114/Weightings!$M$5","v":225.7},1419.1,1644.8,1644.8,30000,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H114>0,VLOOKUP($DC114,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H114),Weightings!H114,VLOOKUP($DC114,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC114,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G114=\"\",\"\",IF(Weightings!I114=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR114*Weightings!$M$5+AU114","v":5496373},{"$f":"AT114*Weightings!$M$5+AU114","v":6365770},{"$f":"IF(Weightings!G114>0,Weightings!G114,'Preliminary SO66'!AB111)","v":7181873},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R117","v":431062},null,6750811,6365770,null,{"$f":"Weightings!E114","v":0},{"$f":"Weightings!F114","v":0},0,6365770,{"$f":"MAX(ROUND(((AR114-AN114-AO114)*Weightings!$M$12)+'2017legmax.xls'!AP114,0),ROUND((('2017legmax.xls'!AR114-'2017legmax.xls'!AN114-'2017legmax.xls'!AO114)*Weightings!$M$12)+Weightings!B114,0))","v":7058812},0.31,2188232,2248779,2188232,0.31,0,false,0,0,0,true,632.73379999999997,0.310473,251.9,0,282,1.56,{"$f":"IF(ROUND((Weightings!$P$5*CC114^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC114^Weightings!$P$6*Weightings!$P$8 ),2))","v":978.88},{"$f":"ROUND(CD114/Weightings!$M$5,4)","v":0.25409999999999999},111.8,0,0,0,0,{"$f":"AS114*Weightings!$M$5*CJ114","v":0},0,0.33500000000000002,2.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":52},{"$f":"IF(ISNA(VLOOKUP($DC114,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U111,VLOOKUP($DC114,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO117/6","v":11},63,null,null,null,null,null,null,13,"D0312",0]
[313,"Reno","Buhler ",2101.5,0,2101.5,2101.5,0,2160.3000000000002,2201.1,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2201.1},2201.1,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2201.1,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C112,IF(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC115,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},2207.6,2207.6,2207.6,2207.6,0,77.400000000000006,0,77.400000000000006,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":778.2},{"$f":"ROUND((X115/6)*Weightings!$M$6,1)","v":64.900000000000006},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":52.9},{"$f":"ROUND((Z115/6)*Weightings!$M$7,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":670},{"$f":"ROUND(AB115*Weightings!$M$8,1)","v":305.5},0,0,{"$f":"AE115*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG115*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1043},185.4,{"$f":"CG115/Weightings!$M$5","v":0},{"$f":"CH115/Weightings!$M$5","v":0},{"$f":"CL115/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2336330,{"$f":"AP115/Weightings!$M$5","v":606.5},2844.3,3450.8,3450.8,100000,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H115>0,VLOOKUP($DC115,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H115),Weightings!H115,VLOOKUP($DC115,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC115,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G115=\"\",\"\",IF(Weightings!I115=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR115*Weightings!$M$5+AU115","v":11056244},{"$f":"AT115*Weightings!$M$5+AU115","v":13392482},{"$f":"IF(Weightings!G115>0,Weightings!G115,'Preliminary SO66'!AB112)","v":14588161},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R118","v":897138},null,13691023,13392482,null,{"$f":"Weightings!E115","v":0},{"$f":"Weightings!F115","v":0},0,13392482,{"$f":"MAX(ROUND(((AR115-AN115-AO115)*Weightings!$M$12)+'2017legmax.xls'!AP115,0),ROUND((('2017legmax.xls'!AR115-'2017legmax.xls'!AN115-'2017legmax.xls'!AO115)*Weightings!$M$12)+Weightings!B115,0))","v":15198351},0.3,4559505,4617490,4559505,0.3,0,false,0,0,0,false,0,0,0,77.400000000000006,137.69999999999999,7.57,{"$f":"IF(ROUND((Weightings!$P$5*CC115^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC115^Weightings!$P$6*Weightings!$P$8 ),2))","v":684.79},{"$f":"ROUND(CD115/Weightings!$M$5,4)","v":0.17780000000000001},185.4,0,0,0,0,{"$f":"AS115*Weightings!$M$5*CJ115","v":0},0,0.30299999999999999,16,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC115,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U112,VLOOKUP($DC115,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO118/6","v":0},0,null,null,null,null,null,null,0,"D0313",0]
[314,"Thomas","Brewster ",111,0,111,111,0,125.5,143,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":143},143,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},143,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C113,IF(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC116,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},143,143,143,143,0,128.80000000000001,128.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X116/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z116/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":54},{"$f":"ROUND(AB116*Weightings!$M$8,1)","v":24.6},1.1000000000000001,0,{"$f":"AE116*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG116*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":40},18.5,{"$f":"CG116/Weightings!$M$5","v":0},{"$f":"CH116/Weightings!$M$5","v":0},{"$f":"CL116/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},135461,{"$f":"AP116/Weightings!$M$5","v":35.200000000000003},316,351.2,351.2,0,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H116>0,VLOOKUP($DC116,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H116),Weightings!H116,VLOOKUP($DC116,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC116,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G116=\"\",\"\",IF(Weightings!I116=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR116*Weightings!$M$5+AU116","v":1217232},{"$f":"AT116*Weightings!$M$5+AU116","v":1352822},{"$f":"IF(Weightings!G116>0,Weightings!G116,'Preliminary SO66'!AB113)","v":1212320},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R119","v":69132},null,1143188,1212320,null,{"$f":"Weightings!E116","v":0},{"$f":"Weightings!F116","v":0},0,1212320,{"$f":"MAX(ROUND(((AR116-AN116-AO116)*Weightings!$M$12)+'2017legmax.xls'!AP116,0),ROUND((('2017legmax.xls'!AR116-'2017legmax.xls'!AN116-'2017legmax.xls'!AO116)*Weightings!$M$12)+Weightings!B116,0))","v":1554301},0.3,466290,382827,382827,0.24629999999999999,0,true,415.16500000000002,0.90034999999999998,128.80000000000001,false,0,0,0,0,372.8,0.11,{"$f":"IF(ROUND((Weightings!$P$5*CC116^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC116^Weightings!$P$6*Weightings!$P$8 ),2))","v":1783.43},{"$f":"ROUND(CD116/Weightings!$M$5,4)","v":0.46300000000000002},18.5,0,0,0,0,{"$f":"AS116*Weightings!$M$5*CJ116","v":0},0,0.378,0.4,0,0,1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC116,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U113,VLOOKUP($DC116,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO119/6","v":0},0,null,null,null,null,null,null,0,"D0314",0]
[315,"Thomas","Colby Public Schools ",895.7,0,895.7,895.7,0,868.9,829.4,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":826.1},868.9,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},868.9,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C114,IF(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC117,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},826.1,829.4,829.4,868.9,3.3,252.8,252.8,0,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":257.5},{"$f":"ROUND((X117/6)*Weightings!$M$6,1)","v":21.5},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":96.9},{"$f":"ROUND((Z117/6)*Weightings!$M$7,1)","v":6.4},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":236},{"$f":"ROUND(AB117*Weightings!$M$8,1)","v":107.6},0,0,{"$f":"AE117*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG117*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":156},56,{"$f":"CG117/Weightings!$M$5","v":0},{"$f":"CH117/Weightings!$M$5","v":0},{"$f":"CL117/Weightings!$M$5","v":0},3.5,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},584690,{"$f":"AP117/Weightings!$M$5","v":151.80000000000001},1316.7,1468.5,1468.5,0,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H117>0,VLOOKUP($DC117,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H117),Weightings!H117,VLOOKUP($DC117,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC117,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G117=\"\",\"\",IF(Weightings!I117=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR117*Weightings!$M$5+AU117","v":5071928},{"$f":"AT117*Weightings!$M$5+AU117","v":5656662},{"$f":"IF(Weightings!G117>0,Weightings!G117,'Preliminary SO66'!AB114)","v":6673374},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R120","v":359199},null,6314175,5656662,null,{"$f":"Weightings!E117","v":0},{"$f":"Weightings!F117","v":0},0,5656662,{"$f":"MAX(ROUND(((AR117-AN117-AO117)*Weightings!$M$12)+'2017legmax.xls'!AP117,0),ROUND((('2017legmax.xls'!AR117-'2017legmax.xls'!AN117-'2017legmax.xls'!AO117)*Weightings!$M$12)+Weightings!B117,0))","v":6942530},0.3,2082759,2176376,2082759,0.3,0,false,0,0,0,true,704.01379999999995,0.29090300000000002,252.8,0,463,0.34,{"$f":"IF(ROUND((Weightings!$P$5*CC117^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC117^Weightings!$P$6*Weightings!$P$8 ),2))","v":1381.64},{"$f":"ROUND(CD117/Weightings!$M$5,4)","v":0.35870000000000002},56,0,0,0,0,{"$f":"AS117*Weightings!$M$5*CJ117","v":0},0,0.27200000000000002,1.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC117,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U114,VLOOKUP($DC117,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO120/6","v":3.3},3.3,null,null,null,null,null,null,19.899999999999999,"D0315",0]
[316,"Thomas","Golden Plains ",178.9,0,178.9,178.9,0,177.6,173,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":173},177.6,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},177.6,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C115,IF(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC118,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0.5},173.5,173.5,173.5,178.1,0,143.80000000000001,143.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":13},{"$f":"ROUND((X118/6)*Weightings!$M$6,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":55},{"$f":"ROUND((Z118/6)*Weightings!$M$7,1)","v":3.6},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":102},{"$f":"ROUND(AB118*Weightings!$M$8,1)","v":46.5},10.7,0,{"$f":"AE118*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG118*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":76},27.8,{"$f":"CG118/Weightings!$M$5","v":0},{"$f":"CH118/Weightings!$M$5","v":0},{"$f":"CL118/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},253280,{"$f":"AP118/Weightings!$M$5","v":65.8},411.6,477.4,477.4,0,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H118>0,VLOOKUP($DC118,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H118),Weightings!H118,VLOOKUP($DC118,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC118,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G118=\"\",\"\",IF(Weightings!I118=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR118*Weightings!$M$5+AU118","v":1585483},{"$f":"AT118*Weightings!$M$5+AU118","v":1838945},{"$f":"IF(Weightings!G118>0,Weightings!G118,'Preliminary SO66'!AB115)","v":1964843},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R121","v":112712},null,1852131,1838945,null,{"$f":"Weightings!E118","v":0},{"$f":"Weightings!F118","v":0},0,1838945,{"$f":"MAX(ROUND(((AR118-AN118-AO118)*Weightings!$M$12)+'2017legmax.xls'!AP118,0),ROUND((('2017legmax.xls'!AR118-'2017legmax.xls'!AN118-'2017legmax.xls'!AO118)*Weightings!$M$12)+Weightings!B118,0))","v":2189945},0.3,656984,661429,656984,0.3,0,true,754.05600000000004,0.80730900000000005,143.80000000000001,false,0,0,0,0,242,0.31,{"$f":"IF(ROUND((Weightings!$P$5*CC118^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC118^Weightings!$P$6*Weightings!$P$8 ),2))","v":1410.82},{"$f":"ROUND(CD118/Weightings!$M$5,4)","v":0.36630000000000001},27.8,0,0,0,0,{"$f":"AS118*Weightings!$M$5*CJ118","v":0},0,0.57299999999999995,0.7,10.7,0,0,{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC118,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U115,VLOOKUP($DC118,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO121/6","v":0},0,null,null,null,null,null,null,0,"D0316",0]
[320,"Pottawatomie","Wamego ",1494.8,0,1494.8,1494.8,0,1470.1,1450,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1427.6},1470.1,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1470.1,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C116,IF(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC119,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1427.6,1450,1450,1470.1,22.4,127.4,{"$f":"MAX(BR119,BV119,BZ119)","v":127.4},0,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":338.3},{"$f":"ROUND((X119/6)*Weightings!$M$6,1)","v":28.2},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":20.6},{"$f":"ROUND((Z119/6)*Weightings!$M$7,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":309},{"$f":"ROUND(AB119*Weightings!$M$8,1)","v":140.9},0,0,{"$f":"AE119*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG119*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":435},101.7,{"$f":"CG119/Weightings!$M$5","v":0},{"$f":"CH119/Weightings!$M$5","v":0},{"$f":"CL119/Weightings!$M$5","v":0},23.5,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1461950,{"$f":"AP119/Weightings!$M$5","v":379.5},1893.2,2272.6999999999998,2272.6999999999998,0,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H119>0,VLOOKUP($DC119,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H119),Weightings!H119,VLOOKUP($DC119,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC119,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G119=\"\",\"\",IF(Weightings!I119=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR119*Weightings!$M$5+AU119","v":7292606},{"$f":"AT119*Weightings!$M$5+AU119","v":8754440},{"$f":"IF(Weightings!G119>0,Weightings!G119,'Preliminary SO66'!AB116)","v":10313796},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R122","v":952049},null,9361747,8754440,null,{"$f":"Weightings!E119","v":0},{"$f":"Weightings!F119","v":0},0,8754440,{"$f":"MAX(ROUND(((AR119-AN119-AO119)*Weightings!$M$12)+'2017legmax.xls'!AP119,0),ROUND((('2017legmax.xls'!AR119-'2017legmax.xls'!AN119-'2017legmax.xls'!AO119)*Weightings!$M$12)+Weightings!B119,0))","v":9856903},0.3,2957071,3002851,2957071,0.3,0,false,0,0,0,true,1447.9988000000001,8.6646000000000001E-2,127.4,0,193,2.25,{"$f":"IF(ROUND((Weightings!$P$5*CC119^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC119^Weightings!$P$6*Weightings!$P$8 ),2))","v":901.05},{"$f":"ROUND(CD119/Weightings!$M$5,4)","v":0.2339},101.7,0,0,0,0,{"$f":"AS119*Weightings!$M$5*CJ119","v":0},0,0.21,7.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":20},{"$f":"IF(ISNA(VLOOKUP($DC119,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U116,VLOOKUP($DC119,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO122/6","v":2.4},22.4,null,null,null,null,null,null,15,"D0320",0]
[321,"Pottawatomie","Kaw Valley ",1112.9000000000001,0,1112.9000000000001,1112.9000000000001,0,1097,1117.5,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1117.5},1117.5,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1117.5,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C117,IF(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC120,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8.5},1126,1126,1126,1126,0,229.2,229.2,0,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":287.3},{"$f":"ROUND((X120/6)*Weightings!$M$6,1)","v":23.9},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z120/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":314},{"$f":"ROUND(AB120*Weightings!$M$8,1)","v":143.19999999999999},0,0,{"$f":"AE120*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG120*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":404},107,{"$f":"CG120/Weightings!$M$5","v":0},{"$f":"CH120/Weightings!$M$5","v":0},{"$f":"CL120/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1456350,{"$f":"AP120/Weightings!$M$5","v":378.1},1629.3,2007.4,2007.4,0,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H120>0,VLOOKUP($DC120,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H120),Weightings!H120,VLOOKUP($DC120,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC120,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G120=\"\",\"\",IF(Weightings!I120=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR120*Weightings!$M$5+AU120","v":6276064},{"$f":"AT120*Weightings!$M$5+AU120","v":7732505},{"$f":"IF(Weightings!G120>0,Weightings!G120,'Preliminary SO66'!AB117)","v":8930197},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R123","v":694045},null,8236152,7732505,null,{"$f":"Weightings!E120","v":0},{"$f":"Weightings!F120","v":0},0,7732505,{"$f":"MAX(ROUND(((AR120-AN120-AO120)*Weightings!$M$12)+'2017legmax.xls'!AP120,0),ROUND((('2017legmax.xls'!AR120-'2017legmax.xls'!AN120-'2017legmax.xls'!AO120)*Weightings!$M$12)+Weightings!B120,0))","v":8771907},0.3,2631572,2634833,2631572,0.3,0,false,0,0,0,true,1022.175,0.20355400000000001,229.2,0,311,1.3,{"$f":"IF(ROUND((Weightings!$P$5*CC120^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC120^Weightings!$P$6*Weightings!$P$8 ),2))","v":1020.09},{"$f":"ROUND(CD120/Weightings!$M$5,4)","v":0.26479999999999998},107,0,0,0,0,{"$f":"AS120*Weightings!$M$5*CJ120","v":0},0,0.27900000000000003,3.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC120,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U117,VLOOKUP($DC120,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO123/6","v":0},0,null,null,null,null,null,null,0,"D0321",0]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",304.5,0,304.5,304.5,0,289.5,286,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":286},293.3,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},293.3,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C118,IF(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC121,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},286,286,286,293.3,0,147.19999999999999,147.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":22},{"$f":"ROUND((X121/6)*Weightings!$M$6,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z121/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":101},{"$f":"ROUND(AB121*Weightings!$M$8,1)","v":46.1},0,0,{"$f":"AE121*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG121*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":124},41.1,{"$f":"CG121/Weightings!$M$5","v":0},{"$f":"CH121/Weightings!$M$5","v":0},{"$f":"CL121/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},274065,{"$f":"AP121/Weightings!$M$5","v":71.099999999999994},529.5,600.6,600.6,0,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H121>0,VLOOKUP($DC121,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H121),Weightings!H121,VLOOKUP($DC121,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC121,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G121=\"\",\"\",IF(Weightings!I121=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR121*Weightings!$M$5+AU121","v":2039634},{"$f":"AT121*Weightings!$M$5+AU121","v":2313511},{"$f":"IF(Weightings!G121>0,Weightings!G121,'Preliminary SO66'!AB118)","v":2699665},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R124","v":154048},null,2545617,2313511,null,{"$f":"Weightings!E121","v":0},{"$f":"Weightings!F121","v":0},0,2313511,{"$f":"MAX(ROUND(((AR121-AN121-AO121)*Weightings!$M$12)+'2017legmax.xls'!AP121,0),ROUND((('2017legmax.xls'!AR121-'2017legmax.xls'!AN121-'2017legmax.xls'!AO121)*Weightings!$M$12)+Weightings!B121,0))","v":2655999},0.3,796800,840540,796800,0.3,0,true,1866.3119999999999,0.501946,147.19999999999999,false,0,0,0,0,256.39999999999998,0.48,{"$f":"IF(ROUND((Weightings!$P$5*CC121^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC121^Weightings!$P$6*Weightings!$P$8 ),2))","v":1277.97},{"$f":"ROUND(CD121/Weightings!$M$5,4)","v":0.33179999999999998},41.1,0,0,0,0,{"$f":"AS121*Weightings!$M$5*CJ121","v":0},0,0.34399999999999997,1.1000000000000001,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC121,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U118,VLOOKUP($DC121,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO124/6","v":0},0,null,null,null,null,null,null,0,"D0322",0]
[323,"Pottawatomie","Rock Creek ",902.1,0,902.1,902.1,0,942.1,993.6,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":993.6},993.6,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},993.6,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C119,IF(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC122,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},993.6,993.6,993.6,993.6,0,246.9,246.9,0,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":184.7},{"$f":"ROUND((X122/6)*Weightings!$M$6,1)","v":15.4},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":16.899999999999999},{"$f":"ROUND((Z122/6)*Weightings!$M$7,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":225},{"$f":"ROUND(AB122*Weightings!$M$8,1)","v":102.6},0,0,{"$f":"AE122*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG122*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":643.5},143.80000000000001,{"$f":"CG122/Weightings!$M$5","v":0},{"$f":"CH122/Weightings!$M$5","v":0},{"$f":"CL122/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},837721,{"$f":"AP122/Weightings!$M$5","v":217.5},1503.4,1720.9,1720.9,0,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H122>0,VLOOKUP($DC122,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H122),Weightings!H122,VLOOKUP($DC122,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC122,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G122=\"\",\"\",IF(Weightings!I122=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR122*Weightings!$M$5+AU122","v":5791097},{"$f":"AT122*Weightings!$M$5+AU122","v":6628907},{"$f":"IF(Weightings!G122>0,Weightings!G122,'Preliminary SO66'!AB119)","v":7078679},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R125","v":381679},null,6697000,6628907,null,{"$f":"Weightings!E122","v":0},{"$f":"Weightings!F122","v":0},0,6628907,{"$f":"MAX(ROUND(((AR122-AN122-AO122)*Weightings!$M$12)+'2017legmax.xls'!AP122,0),ROUND((('2017legmax.xls'!AR122-'2017legmax.xls'!AN122-'2017legmax.xls'!AO122)*Weightings!$M$12)+Weightings!B122,0))","v":7640262},0.3,2292079,2213144,2213144,0.28970000000000001,0,false,0,0,0,true,858.33,0.24853700000000001,246.9,0,233,2.76,{"$f":"IF(ROUND((Weightings!$P$5*CC122^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC122^Weightings!$P$6*Weightings!$P$8 ),2))","v":860.35},{"$f":"ROUND(CD122/Weightings!$M$5,4)","v":0.22339999999999999},143.80000000000001,0,0,0,1.1999999999999999E-3,{"$f":"AS122*Weightings!$M$5*CJ122","v":7955},0,0.22600000000000001,4.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC122,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U119,VLOOKUP($DC122,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO125/6","v":0},0,null,null,null,null,null,null,0,"D0323",0]
[325,"Phillips","Phillipsburg ",591,0,591,591,0,607.5,596.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":596.20000000000005},607.5,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},607.5,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C120,IF(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC123,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},596.20000000000005,596.20000000000005,596.20000000000005,607.5,0,230.7,230.7,0,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":154.1},{"$f":"ROUND((X123/6)*Weightings!$M$6,1)","v":12.8},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z123/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":163},{"$f":"ROUND(AB123*Weightings!$M$8,1)","v":74.3},0,0,{"$f":"AE123*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG123*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":115.5},41.7,{"$f":"CG123/Weightings!$M$5","v":0},{"$f":"CH123/Weightings!$M$5","v":0},{"$f":"CL123/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},705167,{"$f":"AP123/Weightings!$M$5","v":183.1},967,1150.0999999999999,1150.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H123>0,VLOOKUP($DC123,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H123),Weightings!H123,VLOOKUP($DC123,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC123,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G123=\"\",\"\",IF(Weightings!I123=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR123*Weightings!$M$5+AU123","v":3724884},{"$f":"AT123*Weightings!$M$5+AU123","v":4430185},{"$f":"IF(Weightings!G123>0,Weightings!G123,'Preliminary SO66'!AB120)","v":4864367},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R126","v":261642},null,4602725,4430185,null,{"$f":"Weightings!E123","v":0},{"$f":"Weightings!F123","v":0},0,4430185,{"$f":"MAX(ROUND(((AR123-AN123-AO123)*Weightings!$M$12)+'2017legmax.xls'!AP123,0),ROUND((('2017legmax.xls'!AR123-'2017legmax.xls'!AN123-'2017legmax.xls'!AO123)*Weightings!$M$12)+Weightings!B123,0))","v":5098869},0.3,{"$f":"BL123*BM123","v":1529661},1525889,1525889,0.29930000000000001,0,false,0,0,0,true,380.53129999999999,0.379714,230.7,0,353,0.33,{"$f":"IF(ROUND((Weightings!$P$5*CC123^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC123^Weightings!$P$6*Weightings!$P$8 ),2))","v":1391.01},{"$f":"ROUND(CD123/Weightings!$M$5,4)","v":0.36109999999999998},41.7,0,0,0,0,{"$f":"AS123*Weightings!$M$5*CJ123","v":0},0,0.26800000000000002,1.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC123,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U120,VLOOKUP($DC123,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO126/6","v":0},0,null,null,null,null,null,null,0,"D0325",0]
[326,"Phillips","Logan ",149.5,0,149.5,149.5,0,144.5,142,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":142},145.30000000000001,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},145.30000000000001,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C121,IF(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC124,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0.5},142.5,142.5,142.5,145.80000000000001,0,130.19999999999999,{"$f":"MAX(BR124,BV124,BZ124)","v":130.19999999999999},0,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":55.5},{"$f":"ROUND((X124/6)*Weightings!$M$6,1)","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z124/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":46},{"$f":"ROUND(AB124*Weightings!$M$8,1)","v":21},0,0,{"$f":"AE124*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG124*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":55},23.1,{"$f":"CG124/Weightings!$M$5","v":0},{"$f":"CH124/Weightings!$M$5","v":0},{"$f":"CL124/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},178247,{"$f":"AP124/Weightings!$M$5","v":46.3},324.7,371,371,0,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H124>0,VLOOKUP($DC124,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H124),Weightings!H124,VLOOKUP($DC124,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC124,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G124=\"\",\"\",IF(Weightings!I124=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR124*Weightings!$M$5+AU124","v":1250744},{"$f":"AT124*Weightings!$M$5+AU124","v":1429092},{"$f":"IF(Weightings!G124>0,Weightings!G124,'Preliminary SO66'!AB121)","v":1766599},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R127","v":98328},null,1668271,1429092,null,{"$f":"Weightings!E124","v":0},{"$f":"Weightings!F124","v":0},0,1429092,{"$f":"MAX(ROUND(((AR124-AN124-AO124)*Weightings!$M$12)+'2017legmax.xls'!AP124,0),ROUND((('2017legmax.xls'!AR124-'2017legmax.xls'!AN124-'2017legmax.xls'!AO124)*Weightings!$M$12)+Weightings!B124,0))","v":1674428},0.3,502328,565637,502328,0.3,0,true,442.19900000000001,{"$f":"IF(BS124=TRUE,ROUND(((7337-BT124)/3642.4)-1,6),0)","v":0.89292800000000006},130.19999999999999,false,0,{"$f":"IF(BW124=TRUE,ROUND(((5406-BX124)/3642.4)-1,6),0)","v":0},0,0,332.1,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC124^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC124^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD124/Weightings!$M$5,4)","v":0.41959999999999997},23.1,0,0,0,0,{"$f":"AS124*Weightings!$M$5*CJ124","v":0},{"$f":"IF(CI124>CK124,CK124,CI124)","v":0},0.316,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC124,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U121,VLOOKUP($DC124,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO127/6","v":0},0,null,null,null,null,null,null,0,"D0326",0]
[327,"Ellsworth","Ellsworth ",592,0,592,592,0,602.6,617.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":617.20000000000005},617.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},617.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C122,IF(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC125,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},617.20000000000005,617.20000000000005,617.20000000000005,617.20000000000005,0,232.3,232.3,0,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":114},{"$f":"ROUND((X125/6)*Weightings!$M$6,1)","v":9.5},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z125/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":156},{"$f":"ROUND(AB125*Weightings!$M$8,1)","v":71.099999999999994},0,0,{"$f":"AE125*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG125*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":245},77.900000000000006,{"$f":"CG125/Weightings!$M$5","v":0},{"$f":"CH125/Weightings!$M$5","v":0},{"$f":"CL125/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},533669,{"$f":"AP125/Weightings!$M$5","v":138.5},1008,1146.5,1146.5,0,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H125>0,VLOOKUP($DC125,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H125),Weightings!H125,VLOOKUP($DC125,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC125,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G125=\"\",\"\",IF(Weightings!I125=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR125*Weightings!$M$5+AU125","v":3882816},{"$f":"AT125*Weightings!$M$5+AU125","v":4416318},{"$f":"IF(Weightings!G125>0,Weightings!G125,'Preliminary SO66'!AB122)","v":4802728},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R128","v":292650},null,4510078,4416318,null,{"$f":"Weightings!E125","v":0},{"$f":"Weightings!F125","v":0},0,4416318,{"$f":"MAX(ROUND(((AR125-AN125-AO125)*Weightings!$M$12)+'2017legmax.xls'!AP125,0),ROUND((('2017legmax.xls'!AR125-'2017legmax.xls'!AN125-'2017legmax.xls'!AO125)*Weightings!$M$12)+Weightings!B125,0))","v":5059589},0.3,1517877,1481709,1481709,0.29289999999999999,0,false,0,0,0,true,392.53500000000003,0.37641799999999997,232.3,0,425.3,0.57999999999999996,{"$f":"IF(ROUND((Weightings!$P$5*CC125^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC125^Weightings!$P$6*Weightings!$P$8 ),2))","v":1224.4100000000001},{"$f":"ROUND(CD125/Weightings!$M$5,4)","v":0.31790000000000002},77.900000000000006,0,0,0,0,{"$f":"AS125*Weightings!$M$5*CJ125","v":0},0,0.253,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC125,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U122,VLOOKUP($DC125,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO128/6","v":0},0,null,null,null,null,null,null,0,"D0327",0]
[329,"Wabaunsee","Mill Creek Valley ",453.5,0,453.5,453.5,0,422.4,428.5,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":428.5},434.8,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},434.8,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C123,IF(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC126,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},428.5,428.5,428.5,434.8,0,190.6,190.6,0,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":168.4},{"$f":"ROUND((X126/6)*Weightings!$M$6,1)","v":14},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z126/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":104},{"$f":"ROUND(AB126*Weightings!$M$8,1)","v":47.4},0,0,{"$f":"AE126*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG126*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":268},82.2,{"$f":"CG126/Weightings!$M$5","v":0},{"$f":"CH126/Weightings!$M$5","v":0},{"$f":"CL126/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},446880,{"$f":"AP126/Weightings!$M$5","v":116},769,885,885,0,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H126>0,VLOOKUP($DC126,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H126),Weightings!H126,VLOOKUP($DC126,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC126,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G126=\"\",\"\",IF(Weightings!I126=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR126*Weightings!$M$5+AU126","v":2962188},{"$f":"AT126*Weightings!$M$5+AU126","v":3409020},{"$f":"IF(Weightings!G126>0,Weightings!G126,'Preliminary SO66'!AB123)","v":4003919},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R129","v":256230},null,3747689,3409020,null,{"$f":"Weightings!E126","v":0},{"$f":"Weightings!F126","v":0},0,3409020,{"$f":"MAX(ROUND(((AR126-AN126-AO126)*Weightings!$M$12)+'2017legmax.xls'!AP126,0),ROUND((('2017legmax.xls'!AR126-'2017legmax.xls'!AN126-'2017legmax.xls'!AO126)*Weightings!$M$12)+Weightings!B126,0))","v":3989772},0.3,1196932,1269535,1196932,0.3,0,false,0,0,0,true,166.815,0.438388,190.6,0,397,0.68,{"$f":"IF(ROUND((Weightings!$P$5*CC126^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC126^Weightings!$P$6*Weightings!$P$8 ),2))","v":1181.1400000000001},{"$f":"ROUND(CD126/Weightings!$M$5,4)","v":0.30659999999999998},82.2,0,0,0,0,{"$f":"AS126*Weightings!$M$5*CJ126","v":0},0,0.23899999999999999,1.1000000000000001,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC126,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U123,VLOOKUP($DC126,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO129/6","v":0},0,null,null,null,null,null,null,0,"D0329",0]
[330,"Wabaunsee","Mission Valley ",454,0,454,454,0,462.2,475.5,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":475.5},475.5,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},475.5,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C124,IF(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC127,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},475.5,475.5,475.5,475.5,0,201.9,201.9,0,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":253.3},{"$f":"ROUND((X127/6)*Weightings!$M$6,1)","v":21.1},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z127/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":136},{"$f":"ROUND(AB127*Weightings!$M$8,1)","v":62},0,0,{"$f":"AE127*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG127*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":394},109.3,{"$f":"CG127/Weightings!$M$5","v":0},{"$f":"CH127/Weightings!$M$5","v":0},{"$f":"CL127/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},752570,{"$f":"AP127/Weightings!$M$5","v":195.4},869.8,1065.2,1065.2,0,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H127>0,VLOOKUP($DC127,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H127),Weightings!H127,VLOOKUP($DC127,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC127,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G127=\"\",\"\",IF(Weightings!I127=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR127*Weightings!$M$5+AU127","v":3350470},{"$f":"AT127*Weightings!$M$5+AU127","v":4103150},{"$f":"IF(Weightings!G127>0,Weightings!G127,'Preliminary SO66'!AB124)","v":4485177},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R130","v":315471},null,4169706,4103150,null,{"$f":"Weightings!E127","v":0},{"$f":"Weightings!F127","v":0},0,4103150,{"$f":"MAX(ROUND(((AR127-AN127-AO127)*Weightings!$M$12)+'2017legmax.xls'!AP127,0),ROUND((('2017legmax.xls'!AR127-'2017legmax.xls'!AN127-'2017legmax.xls'!AO127)*Weightings!$M$12)+Weightings!B127,0))","v":4657972},0.3,1397392,1364541,{"$f":"MIN(BN127,BO127)","v":1364541},0.29289999999999999,0,false,0,{"$f":"IF(BS127=TRUE,ROUND(((7337-BT127)/3642.4)-1,6),0)","v":0},0,true,217.18129999999999,{"$f":"IF(BW127=TRUE,ROUND(((5406-BX127)/3642.4)-1,6),0)","v":0.42455999999999999},201.9,0,370,1.06,{"$f":"IF(ROUND((Weightings!$P$5*CC127^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC127^Weightings!$P$6*Weightings!$P$8 ),2))","v":1068.29},{"$f":"ROUND(CD127/Weightings!$M$5,4)","v":0.27729999999999999},109.3,0,0,0,0,{"$f":"AS127*Weightings!$M$5*CJ127","v":0},0,0.28599999999999998,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC127,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U124,VLOOKUP($DC127,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO130/6","v":0},0,null,null,null,null,null,null,0,"D0330",0]
[331,"Kingman","Kingman - Norwich ",929.8,0,929.8,929.8,0,891.5,906.8,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":885.5},902.3,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},902.3,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C125,IF(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC128,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},885.5,906.8,906.8,902.3,21.3,252.2,252.2,0,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":503.1},{"$f":"ROUND((X128/6)*Weightings!$M$6,1)","v":41.9},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z128/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":316},{"$f":"ROUND(AB128*Weightings!$M$8,1)","v":144.1},{"$f":"MAX(CO128,CP128,CQ128)","v":0},0,{"$f":"AE128*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG128*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":282},92.7,{"$f":"CG128/Weightings!$M$5","v":0},{"$f":"CH128/Weightings!$M$5","v":0},{"$f":"CL128/Weightings!$M$5","v":0},22.4,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1213416,{"$f":"AP128/Weightings!$M$5","v":315},1456.6,1771.6,1771.6,0,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H128>0,VLOOKUP($DC128,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H128),Weightings!H128,VLOOKUP($DC128,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC128,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G128=\"\",\"\",IF(Weightings!I128=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR128*Weightings!$M$5+AU128","v":5610823},{"$f":"AT128*Weightings!$M$5+AU128","v":6824203},{"$f":"IF(Weightings!G128>0,Weightings!G128,'Preliminary SO66'!AB125)","v":7723843},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R131","v":427262},null,7296581,6824203,null,{"$f":"Weightings!E128","v":0},{"$f":"Weightings!F128","v":0},0,6824203,{"$f":"MAX(ROUND(((AR128-AN128-AO128)*Weightings!$M$12)+'2017legmax.xls'!AP128,0),ROUND((('2017legmax.xls'!AR128-'2017legmax.xls'!AN128-'2017legmax.xls'!AO128)*Weightings!$M$12)+Weightings!B128,0))","v":7648484},0.3,2294545,2349718,2294545,0.3,0,false,0,0,0,true,745.34630000000004,0.27955600000000003,252.2,0,565.5,0.5,{"$f":"IF(ROUND((Weightings!$P$5*CC128^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC128^Weightings!$P$6*Weightings!$P$8 ),2))","v":1266.22},{"$f":"ROUND(CD128/Weightings!$M$5,4)","v":0.32869999999999999},92.7,0,0,0,0,{"$f":"AS128*Weightings!$M$5*CJ128","v":0},{"$f":"IF(CI128>CK128,CK128,CI128)","v":0},0.35,1.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC128,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U125,VLOOKUP($DC128,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO131/6","v":8.3000000000000007},21.3,null,null,null,null,null,null,24,"D0331",0]
[332,"Kingman","Cunningham ",157.80000000000001,0,157.80000000000001,157.80000000000001,0,145.5,152.5,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":152.5},152.5,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},152.5,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C126,IF(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC129,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},152.5,152.5,152.5,152.5,0,133.5,133.5,0,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X129/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z129/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":46},{"$f":"ROUND(AB129*Weightings!$M$8,1)","v":21},0,0,{"$f":"AE129*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG129*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":70},27.7,{"$f":"CG129/Weightings!$M$5","v":0},{"$f":"CH129/Weightings!$M$5","v":0},{"$f":"CL129/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},254323,{"$f":"AP129/Weightings!$M$5","v":66},334.7,400.7,400.7,0,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H129>0,VLOOKUP($DC129,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H129),Weightings!H129,VLOOKUP($DC129,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC129,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G129=\"\",\"\",IF(Weightings!I129=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR129*Weightings!$M$5+AU129","v":1289264},{"$f":"AT129*Weightings!$M$5+AU129","v":1543496},{"$f":"IF(Weightings!G129>0,Weightings!G129,'Preliminary SO66'!AB126)","v":1709455},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R132","v":111535},null,1597920,1543496,null,{"$f":"Weightings!E129","v":0},{"$f":"Weightings!F129","v":0},0,1543496,{"$f":"MAX(ROUND(((AR129-AN129-AO129)*Weightings!$M$12)+'2017legmax.xls'!AP129,0),ROUND((('2017legmax.xls'!AR129-'2017legmax.xls'!AN129-'2017legmax.xls'!AO129)*Weightings!$M$12)+Weightings!B129,0))","v":1757126},0.3,527138,537156,527138,0.3,0,true,506.88799999999998,0.87516799999999995,133.5,false,0,0,0,0,323.5,0.22,{"$f":"IF(ROUND((Weightings!$P$5*CC129^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC129^Weightings!$P$6*Weightings!$P$8 ),2))","v":1524.62},{"$f":"ROUND(CD129/Weightings!$M$5,4)","v":0.39579999999999999},27.7,0,0,0,0,{"$f":"AS129*Weightings!$M$5*CJ129","v":0},0,0.30199999999999999,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC129,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U126,VLOOKUP($DC129,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO132/6","v":0},0,null,null,null,null,null,null,0,"D0332",0]
[333,"Cloud","Concordia ",1001.5,0,1001.5,1001.5,0,994.2,1015,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1015},1015,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1015,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C127,IF(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC130,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},1027,1027,1027,1027,0,243.6,{"$f":"MAX(BR130,BV130,BZ130)","v":243.6},{"$f":"CA130","v":0},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":296.10000000000002},{"$f":"ROUND((X130/6)*Weightings!$M$6,1)","v":24.7},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4.0999999999999996},{"$f":"ROUND((Z130/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":372},{"$f":"ROUND(AB130*Weightings!$M$8,1)","v":169.6},3.1,0,{"$f":"AE130*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":58.8},{"$f":"ROUND(AG130*Weightings!$M$10,1)","v":14.7},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":186},59.8,{"$f":"CG130/Weightings!$M$5","v":0},{"$f":"CH130/Weightings!$M$5","v":0},{"$f":"CL130/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},875449,{"$f":"AP130/Weightings!$M$5","v":227.3},1542.8,1770.1,1770.1,0,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H130>0,VLOOKUP($DC130,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H130),Weightings!H130,VLOOKUP($DC130,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC130,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G130=\"\",\"\",IF(Weightings!I130=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR130*Weightings!$M$5+AU130","v":5942866},{"$f":"AT130*Weightings!$M$5+AU130","v":6818425},{"$f":"IF(Weightings!G130>0,Weightings!G130,'Preliminary SO66'!AB127)","v":8053504},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R133","v":625802},null,7427702,6818425,null,{"$f":"Weightings!E130","v":0},{"$f":"Weightings!F130","v":0},0,6818425,{"$f":"MAX(ROUND(((AR130-AN130-AO130)*Weightings!$M$12)+'2017legmax.xls'!AP130,0),ROUND((('2017legmax.xls'!AR130-'2017legmax.xls'!AN130-'2017legmax.xls'!AO130)*Weightings!$M$12)+Weightings!B130,0))","v":8101962},0.3,2430589,2393007,2393007,0.2954,0,false,0,0,0,true,899.66250000000002,0.23718900000000001,243.6,0,336,0.55000000000000004,{"$f":"IF(ROUND((Weightings!$P$5*CC130^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC130^Weightings!$P$6*Weightings!$P$8 ),2))","v":1239.21},{"$f":"ROUND(CD130/Weightings!$M$5,4)","v":0.32169999999999999},59.8,0,0,0,0,{"$f":"AS130*Weightings!$M$5*CJ130","v":0},0,0.36199999999999999,3.1,0,0,3.1,{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC130,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U127,VLOOKUP($DC130,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO133/6","v":0},0,null,null,null,null,null,null,0,"D0333",0]
[334,"Cloud","Southern Cloud ",199,0,199,199,0,182,182.1,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":175},185.3,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},185.3,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C128,IF(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC131,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},175,182.1,182.1,185.3,7.1,146.1,146.1,0,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":39.6},{"$f":"ROUND((X131/6)*Weightings!$M$6,1)","v":3.3},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z131/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":93},{"$f":"ROUND(AB131*Weightings!$M$8,1)","v":42.4},9.8000000000000007,0,{"$f":"AE131*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG131*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":27},12.8,{"$f":"CG131/Weightings!$M$5","v":0},{"$f":"CH131/Weightings!$M$5","v":0},{"$f":"CL131/Weightings!$M$5","v":0},7.5,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},270390,{"$f":"AP131/Weightings!$M$5","v":70.2},407.2,477.4,477.4,0,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H131>0,VLOOKUP($DC131,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H131),Weightings!H131,VLOOKUP($DC131,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC131,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G131=\"\",\"\",IF(Weightings!I131=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR131*Weightings!$M$5+AU131","v":1568534},{"$f":"AT131*Weightings!$M$5+AU131","v":1838945},{"$f":"IF(Weightings!G131>0,Weightings!G131,'Preliminary SO66'!AB128)","v":2346290},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R134","v":144779},null,2201511,1838945,null,{"$f":"Weightings!E131","v":0},{"$f":"Weightings!F131","v":0},0,1838945,{"$f":"MAX(ROUND(((AR131-AN131-AO131)*Weightings!$M$12)+'2017legmax.xls'!AP131,0),ROUND((('2017legmax.xls'!AR131-'2017legmax.xls'!AN131-'2017legmax.xls'!AO131)*Weightings!$M$12)+Weightings!B131,0))","v":2116954},0.3,635086,713212,635086,0.3,0,true,823.572,0.78822400000000004,146.1,false,0,0,0,0,273,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC131^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC131^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD131/Weightings!$M$5,4)","v":0.47310000000000002},12.8,0,0,0,0,{"$f":"AS131*Weightings!$M$5*CJ131","v":0},0,0.502,0.7,9.8000000000000007,0,0,{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC131,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U128,VLOOKUP($DC131,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO134/6","v":4.0999999999999996},7.1,null,null,null,null,null,null,21,"D0334",0]
[335,"Jackson","North Jackson ",376,0,376,376,0,361.5,349.5,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":349.5},362.3,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},362.3,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C129,IF(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC132,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},349.5,349.5,349.5,362.3,0,167.8,167.8,0,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":121},{"$f":"ROUND((X132/6)*Weightings!$M$6,1)","v":10.1},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z132/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":114},{"$f":"ROUND(AB132*Weightings!$M$8,1)","v":52},0,0,{"$f":"AE132*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG132*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":254.5},68.8,{"$f":"CG132/Weightings!$M$5","v":0},{"$f":"CH132/Weightings!$M$5","v":0},{"$f":"CL132/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},300300,{"$f":"AP132/Weightings!$M$5","v":78},662,740,740,0,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H132>0,VLOOKUP($DC132,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H132),Weightings!H132,VLOOKUP($DC132,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC132,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G132=\"\",\"\",IF(Weightings!I132=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR132*Weightings!$M$5+AU132","v":2550024},{"$f":"AT132*Weightings!$M$5+AU132","v":2850480},{"$f":"IF(Weightings!G132>0,Weightings!G132,'Preliminary SO66'!AB129)","v":3298581},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R135","v":178221},null,3120360,2850480,null,{"$f":"Weightings!E132","v":0},{"$f":"Weightings!F132","v":0},0,2850480,{"$f":"MAX(ROUND(((AR132-AN132-AO132)*Weightings!$M$12)+'2017legmax.xls'!AP132,0),ROUND((('2017legmax.xls'!AR132-'2017legmax.xls'!AN132-'2017legmax.xls'!AO132)*Weightings!$M$12)+Weightings!B132,0))","v":3268579},0.3,980574,1035405,980574,0.3,0,false,0,0,0,true,77.096299999999999,0.46301999999999999,167.8,0,213,1.19,{"$f":"IF(ROUND((Weightings!$P$5*CC132^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC132^Weightings!$P$6*Weightings!$P$8 ),2))","v":1040.7},{"$f":"ROUND(CD132/Weightings!$M$5,4)","v":0.2702},68.8,0,0,0,0,{"$f":"AS132*Weightings!$M$5*CJ132","v":0},0,0.315,1.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC132,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U129,VLOOKUP($DC132,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO135/6","v":0},0,null,null,null,null,null,null,0,"D0335",0]
[336,"Jackson","Holton ",1118.5,0,1118.5,1118.5,0,1026.5,{"$f":"K133+T133","v":1066.7},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1029},{"$f":"MAX(K133, I133,AVERAGE(F133, I133, K133))","v":1058},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},{"$f":"L133+M133","v":1058},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C130,IF(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC133,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},{"$f":"K133+O133","v":1029},{"$f":"J133+O133","v":1066.7},{"$f":"J133+O133+M133","v":1066.7},{"$f":"L133+M133+O133","v":1058},37.700000000000003,{"$f":"IF(L133>0,MAX(BR133,BV133,BZ133,CA133),0)","v":239.8},239.8,0,{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":320},{"$f":"ROUND((X133/6)*Weightings!$M$6,1)","v":26.7},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":99},{"$f":"ROUND((Z133/6)*Weightings!$M$7,1)","v":6.5},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":380},{"$f":"ROUND(AB133*Weightings!$M$8,1)","v":173.3},2.4,0,{"$f":"AE133*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":485.5},{"$f":"ROUND(AG133*Weightings!$M$10,1)","v":121.4},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":379},{"$f":"CF133","v":88.2},{"$f":"CG133/Weightings!$M$5","v":0},{"$f":"CH133/Weightings!$M$5","v":0},{"$f":"CL133/Weightings!$M$5","v":0},39.6,{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},877894,{"$f":"AP133/Weightings!$M$5","v":227.9},{"$f":"SUM(S133+ U133+ Y133+ AA133+ AC133+ AH133+ AJ133+ AK133+ AL133+ AD133+AF133+AM133+AN133+AO133)","v":1757.9},{"$f":"SUM(S133+U133+Y133+AA133+AC133+AH133+AJ133+AK133+AL133+AD133+AF133+AQ133+AN133+AO133)","v":1985.8},{"$f":"SUM(S133+U133+Y133+AA133+AC133+AH133+AJ133+AK133+AL133+AQ133+AD133+AF133+AM133+AN133+AO133)","v":1985.8},0,{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H133>0,VLOOKUP($DC133,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H133),Weightings!H133,VLOOKUP($DC133,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC133,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G133=\"\",\"\",IF(Weightings!I133=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR133*Weightings!$M$5+AU133","v":6771431},{"$f":"AT133*Weightings!$M$5+AU133","v":7649302},{"$f":"IF(Weightings!G133>0,Weightings!G133,'Preliminary SO66'!AB130)","v":9469387},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R136","v":909487},null,{"$f":"BA133-BB133-BC133-BD133","v":8559900},{"$f":"MIN(AZ133,BA133)","v":7649302},null,{"$f":"Weightings!E133","v":0},{"$f":"Weightings!F133","v":0},{"$f":"SUM(BG133:BI133)","v":0},7649302,{"$f":"MAX(ROUND(((AR133-AN133-AO133)*Weightings!$M$12)+'2017legmax.xls'!AP133,0),ROUND((('2017legmax.xls'!AR133-'2017legmax.xls'!AN133-'2017legmax.xls'!AO133)*Weightings!$M$12)+Weightings!B133,0))","v":8697385},0.3,2609216,2554123,2554123,0.29370000000000002,{"$f":"ROUND(IF(S133<=99.9,(S133*1.014331),0),1)","v":0},{"$f":"AND(S133>99.9,S133<=299.9)","v":false},{"$f":"IF(BS133=TRUE,ROUND((S133-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(S133*BU133,1)","v":0},{"$f":"AND(S133>299.9,S133<=1621.9)","v":true},{"$f":"IF(BW133=TRUE,ROUND((S133-300)*1.2375,4),0)","v":938.02499999999998},0.226657,{"$f":"ROUND(BY133*S133,1)","v":239.8},{"$f":"ROUND(IF(S133>=1622,(S133*0.03504),0),1)","v":0},164.5,{"$f":"AI133/CB133","v":2.2999999999999998},{"$f":"IF(ROUND((Weightings!$P$5*CC133^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC133^Weightings!$P$6*Weightings!$P$8 ),2))","v":896.58},{"$f":"ROUND(CD133/Weightings!$M$5,4)","v":0.23280000000000001},{"$f":"ROUND(IF(AI133>0,CE133*AI133,0),1)","v":88.2},0,0,0,0,{"$f":"AS133*Weightings!$M$5*CJ133","v":0},0,{"$f":"ROUND(AB133/S133,3)","v":0.35899999999999999},{"$f":"ROUND(S133/CB133,1)","v":6.4},{"$f":"IF(CM133>=50%,AB133*10.5%,0)","v":0},{"$f":"IF(AND(CM133>=35.1%,CN133>212),AB133*0.105,0)","v":0},{"$f":"IF(AND((CM133-0.35)>0,CM133<0.5),AB133*(CM133-0.35)*0.7,0)","v":2.4},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC133,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U130,VLOOKUP($DC133,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO136/6","v":29.7},37.700000000000003,null,null,null,null,null,null,43,"D0336",0]
[337,"Jackson","Royal Valley ",871.5,0,871.5,871.5,0,810.1,807.1,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":807.1},829.6,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},829.6,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C131,IF(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC134,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},807.1,807.1,807.1,829.6,{"$f":"CU134","v":0},252.4,252.4,0,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":184.8},{"$f":"ROUND((X134/6)*Weightings!$M$6,1)","v":15.4},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z134/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":335},{"$f":"ROUND(AB134*Weightings!$M$8,1)","v":152.80000000000001},12.7,0,{"$f":"AE134*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG134*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":576.5},122.7,{"$f":"CG134/Weightings!$M$5","v":0},{"$f":"CH134/Weightings!$M$5","v":0},{"$f":"CL134/Weightings!$M$5","v":0},{"$f":"CU134*1.05","v":0},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},843285,{"$f":"AP134/Weightings!$M$5","v":218.9},1385.6,1604.5,1604.5,0,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H134>0,VLOOKUP($DC134,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H134),Weightings!H134,VLOOKUP($DC134,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC134,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G134=\"\",\"\",IF(Weightings!I134=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR134*Weightings!$M$5+AU134","v":5337331},{"$f":"AT134*Weightings!$M$5+AU134","v":6180534},{"$f":"IF(Weightings!G134>0,Weightings!G134,'Preliminary SO66'!AB131)","v":7575216},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R137","v":480471},null,7094745,6180534,null,{"$f":"Weightings!E134","v":0},{"$f":"Weightings!F134","v":0},0,{"$f":"BF134+BJ134","v":6180534},{"$f":"MAX(ROUND(((AR134-AN134-AO134)*Weightings!$M$12)+'2017legmax.xls'!AP134,0),ROUND((('2017legmax.xls'!AR134-'2017legmax.xls'!AN134-'2017legmax.xls'!AO134)*Weightings!$M$12)+Weightings!B134,0))","v":7165231},0.3,2149569,2287502,2149569,{"$f":"BP134/BL134","v":0.3},0,false,0,0,0,true,655.38,0.304255,252.4,0,169,3.41,{"$f":"IF(ROUND((Weightings!$P$5*CC134^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC134^Weightings!$P$6*Weightings!$P$8 ),2))","v":820.16},{"$f":"ROUND(CD134/Weightings!$M$5,4)","v":0.21290000000000001},122.7,0,0,0,0,{"$f":"AS134*Weightings!$M$5*CJ134","v":0},0,0.40400000000000003,4.9000000000000004,0,0,12.7,{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC134,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U131,VLOOKUP($DC134,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO137/6","v":0},{"$f":"SUM(CR134:CT134)","v":0},null,null,null,null,null,null,0,"D0337",0]
[338,"Jefferson","Valley Falls ",380,0,380,380,0,358.5,357.5,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":357.5},365.3,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},365.3,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C132,IF(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC135,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},361,361,361,368.8,0,169.9,169.9,0,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":30.2},{"$f":"ROUND((X135/6)*Weightings!$M$6,1)","v":2.5},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z135/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":117},{"$f":"ROUND(AB135*Weightings!$M$8,1)","v":53.4},0,0,{"$f":"AE135*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG135*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":121},33.6,{"$f":"CG135/Weightings!$M$5","v":0},{"$f":"CH135/Weightings!$M$5","v":0},{"$f":"CL135/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},545098,{"$f":"AP135/Weightings!$M$5","v":141.5},628.20000000000005,769.7,769.7,0,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H135>0,VLOOKUP($DC135,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H135),Weightings!H135,VLOOKUP($DC135,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC135,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G135=\"\",\"\",IF(Weightings!I135=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR135*Weightings!$M$5+AU135","v":2419826},{"$f":"AT135*Weightings!$M$5+AU135","v":2964884},{"$f":"IF(Weightings!G135>0,Weightings!G135,'Preliminary SO66'!AB132)","v":3518685},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R138","v":185306},null,3333379,2964884,null,{"$f":"Weightings!E135","v":0},{"$f":"Weightings!F135","v":0},0,2964884,{"$f":"MAX(ROUND(((AR135-AN135-AO135)*Weightings!$M$12)+'2017legmax.xls'!AP135,0),ROUND((('2017legmax.xls'!AR135-'2017legmax.xls'!AN135-'2017legmax.xls'!AO135)*Weightings!$M$12)+Weightings!B135,0))","v":3365716},0.3,1009715,1056443,1009715,0.3,0,false,0,0,0,true,85.14,0.460812,169.9,0,115,1.05,{"$f":"IF(ROUND((Weightings!$P$5*CC135^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC135^Weightings!$P$6*Weightings!$P$8 ),2))","v":1070.58},{"$f":"ROUND(CD135/Weightings!$M$5,4)","v":0.27789999999999998},33.6,0,0,0,0,{"$f":"AS135*Weightings!$M$5*CJ135","v":0},0,0.317,3.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC135,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U132,VLOOKUP($DC135,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO138/6","v":0},0,null,null,null,null,null,null,0,"D0338",0]
[339,"Jefferson","Jefferson County North ",415,0,415,415,0,420,432.5,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":432.5},432.5,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},432.5,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C133,IF(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC136,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},437.5,437.5,437.5,437.5,0,191.4,191.4,0,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":84.5},{"$f":"ROUND((X136/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z136/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":109},{"$f":"ROUND(AB136*Weightings!$M$8,1)","v":49.7},0,0,{"$f":"AE136*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG136*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":219},53.1,{"$f":"CG136/Weightings!$M$5","v":0},{"$f":"CH136/Weightings!$M$5","v":0},{"$f":"CL136/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},649323,{"$f":"AP136/Weightings!$M$5","v":168.6},738.7,907.3,907.3,0,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H136>0,VLOOKUP($DC136,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H136),Weightings!H136,VLOOKUP($DC136,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC136,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G136=\"\",\"\",IF(Weightings!I136=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR136*Weightings!$M$5+AU136","v":2845472},{"$f":"AT136*Weightings!$M$5+AU136","v":3494920},{"$f":"IF(Weightings!G136>0,Weightings!G136,'Preliminary SO66'!AB133)","v":3814780},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R139","v":206107},null,3608673,3494920,null,{"$f":"Weightings!E136","v":0},{"$f":"Weightings!F136","v":0},0,3494920,{"$f":"MAX(ROUND(((AR136-AN136-AO136)*Weightings!$M$12)+'2017legmax.xls'!AP136,0),ROUND((('2017legmax.xls'!AR136-'2017legmax.xls'!AN136-'2017legmax.xls'!AO136)*Weightings!$M$12)+Weightings!B136,0))","v":3966086},0.3,1189826,1171469,1171469,0.2954,0,false,0,0,0,true,170.15629999999999,0.437471,191.4,0,114,1.92,{"$f":"IF(ROUND((Weightings!$P$5*CC136^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC136^Weightings!$P$6*Weightings!$P$8 ),2))","v":933.96},{"$f":"ROUND(CD136/Weightings!$M$5,4)","v":0.24249999999999999},53.1,0,0,0,0,{"$f":"AS136*Weightings!$M$5*CJ136","v":0},0,0.249,3.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC136,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U133,VLOOKUP($DC136,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO139/6","v":0},0,null,null,null,null,null,null,0,"D0339",0]
[340,"Jefferson","Jefferson West ",822,0,822,822,0,835,830.5,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":830.5},835,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},835,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C134,IF(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC137,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},830.5,830.5,830.5,835,0,252.5,252.5,0,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":180.4},{"$f":"ROUND((X137/6)*Weightings!$M$6,1)","v":15},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z137/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":181},{"$f":"ROUND(AB137*Weightings!$M$8,1)","v":82.5},0,0,{"$f":"AE137*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG137*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":461},84,{"$f":"CG137/Weightings!$M$5","v":0},{"$f":"CH137/Weightings!$M$5","v":0},{"$f":"CL137/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1098305,{"$f":"AP137/Weightings!$M$5","v":285.10000000000002},1270,1555.1,1555.1,0,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H137>0,VLOOKUP($DC137,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H137),Weightings!H137,VLOOKUP($DC137,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC137,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G137=\"\",\"\",IF(Weightings!I137=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR137*Weightings!$M$5+AU137","v":4892040},{"$f":"AT137*Weightings!$M$5+AU137","v":5990245},{"$f":"IF(Weightings!G137>0,Weightings!G137,'Preliminary SO66'!AB134)","v":6709540},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R140","v":360133},null,6349407,5990245,null,{"$f":"Weightings!E137","v":0},{"$f":"Weightings!F137","v":0},0,5990245,{"$f":"MAX(ROUND(((AR137-AN137-AO137)*Weightings!$M$12)+'2017legmax.xls'!AP137,0),ROUND((('2017legmax.xls'!AR137-'2017legmax.xls'!AN137-'2017legmax.xls'!AO137)*Weightings!$M$12)+Weightings!B137,0))","v":6796115},0.3,2038835,2035421,2035421,0.29949999999999999,0,false,0,0,0,true,662.0625,0.302421,252.5,0,68,6.78,{"$f":"IF(ROUND((Weightings!$P$5*CC137^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC137^Weightings!$P$6*Weightings!$P$8 ),2))","v":702.08},{"$f":"ROUND(CD137/Weightings!$M$5,4)","v":0.18229999999999999},84,0,0,0,0,{"$f":"AS137*Weightings!$M$5*CJ137","v":0},0,0.217,12.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC137,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U134,VLOOKUP($DC137,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO140/6","v":0},0,null,null,null,null,null,null,0,"D0340",0]
[341,"Jefferson","Oskaloosa Public Schools ",519.5,0,519.5,519.5,0,528.79999999999995,565,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":565},565,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},565,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C135,IF(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC138,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12.5},577.5,577.5,577.5,577.5,0,225.2,225.2,0,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":81.5},{"$f":"ROUND((X138/6)*Weightings!$M$6,1)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z138/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":253},{"$f":"ROUND(AB138*Weightings!$M$8,1)","v":115.4},15.6,0,{"$f":"AE138*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG138*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":324},69.3,{"$f":"CG138/Weightings!$M$5","v":0},{"$f":"CH138/Weightings!$M$5","v":0},{"$f":"CL138/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},941470,{"$f":"AP138/Weightings!$M$5","v":244.4},1010.8,1255.2,1255.2,0,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H138>0,VLOOKUP($DC138,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H138),Weightings!H138,VLOOKUP($DC138,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC138,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G138=\"\",\"\",IF(Weightings!I138=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR138*Weightings!$M$5+AU138","v":3893602},{"$f":"AT138*Weightings!$M$5+AU138","v":4835030},{"$f":"IF(Weightings!G138>0,Weightings!G138,'Preliminary SO66'!AB135)","v":5293501},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R141","v":294670},null,4998831,4835030,null,{"$f":"Weightings!E138","v":0},{"$f":"Weightings!F138","v":0},0,4835030,{"$f":"MAX(ROUND(((AR138-AN138-AO138)*Weightings!$M$12)+'2017legmax.xls'!AP138,0),ROUND((('2017legmax.xls'!AR138-'2017legmax.xls'!AN138-'2017legmax.xls'!AO138)*Weightings!$M$12)+Weightings!B138,0))","v":5475472},0.3,1642642,1591626,1591626,0.29070000000000001,0,false,0,0,0,true,343.40629999999999,0.38990599999999997,225.2,0,97,3.34,{"$f":"IF(ROUND((Weightings!$P$5*CC138^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC138^Weightings!$P$6*Weightings!$P$8 ),2))","v":824.02},{"$f":"ROUND(CD138/Weightings!$M$5,4)","v":0.21390000000000001},69.3,0,0,0,0,{"$f":"AS138*Weightings!$M$5*CJ138","v":0},0,0.438,6,0,0,15.6,{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC138,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U135,VLOOKUP($DC138,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO141/6","v":0},0,null,null,null,null,null,null,0,"D0341",0]
[342,"Jefferson","McLouth ",484.1,0,484.1,484.1,0,451,447.3,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":447.3},460.8,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},460.8,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C136,IF(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC139,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},459.3,459.3,459.3,472.8,0,201.2,201.2,0,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":114.6},{"$f":"ROUND((X139/6)*Weightings!$M$6,1)","v":9.6},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z139/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":157},{"$f":"ROUND(AB139*Weightings!$M$8,1)","v":71.599999999999994},0,0,{"$f":"AE139*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG139*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":246.5},55.1,{"$f":"CG139/Weightings!$M$5","v":0},{"$f":"CH139/Weightings!$M$5","v":0},{"$f":"CL139/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},739681,{"$f":"AP139/Weightings!$M$5","v":192},810.3,1002.3,1002.3,0,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H139>0,VLOOKUP($DC139,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H139),Weightings!H139,VLOOKUP($DC139,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC139,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G139=\"\",\"\",IF(Weightings!I139=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR139*Weightings!$M$5+AU139","v":3121276},{"$f":"AT139*Weightings!$M$5+AU139","v":3860860},{"$f":"IF(Weightings!G139>0,Weightings!G139,'Preliminary SO66'!AB136)","v":4379904},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R142","v":226709},null,4153195,3860860,null,{"$f":"Weightings!E139","v":0},{"$f":"Weightings!F139","v":0},0,3860860,{"$f":"MAX(ROUND(((AR139-AN139-AO139)*Weightings!$M$12)+'2017legmax.xls'!AP139,0),ROUND((('2017legmax.xls'!AR139-'2017legmax.xls'!AN139-'2017legmax.xls'!AO139)*Weightings!$M$12)+Weightings!B139,0))","v":4377928},0.3,1313378,1340050,1313378,0.3,0,false,0,0,0,true,213.84,0.42547800000000002,201.2,0,90,2.74,{"$f":"IF(ROUND((Weightings!$P$5*CC139^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC139^Weightings!$P$6*Weightings!$P$8 ),2))","v":861.77},{"$f":"ROUND(CD139/Weightings!$M$5,4)","v":0.22370000000000001},55.1,0,0,0,0,{"$f":"AS139*Weightings!$M$5*CJ139","v":0},0,0.33200000000000002,5.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC139,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U136,VLOOKUP($DC139,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO142/6","v":0},0,null,null,null,null,null,null,0,"D0342",0]
[343,"Jefferson","Perry Public Schools ",753.6,0,753.6,753.6,0,736,712.5,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":712.5},736,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},736,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C137,IF(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC140,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},717.5,717.5,717.5,741,0,247.8,247.8,0,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":93.4},{"$f":"ROUND((X140/6)*Weightings!$M$6,1)","v":7.8},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z140/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":219},{"$f":"ROUND(AB140*Weightings!$M$8,1)","v":99.9},0,0,{"$f":"AE140*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG140*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":494},106.5,{"$f":"CG140/Weightings!$M$5","v":0},{"$f":"CH140/Weightings!$M$5","v":0},{"$f":"CL140/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1034021,{"$f":"AP140/Weightings!$M$5","v":268.39999999999998},1203,1471.4,1471.4,40000,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H140>0,VLOOKUP($DC140,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H140),Weightings!H140,VLOOKUP($DC140,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC140,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G140=\"\",\"\",IF(Weightings!I140=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR140*Weightings!$M$5+AU140","v":4673956},{"$f":"AT140*Weightings!$M$5+AU140","v":5707833},{"$f":"IF(Weightings!G140>0,Weightings!G140,'Preliminary SO66'!AB137)","v":6565468},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R143","v":349922},null,6215546,5707833,null,{"$f":"Weightings!E140","v":0},{"$f":"Weightings!F140","v":0},0,5707833,{"$f":"MAX(ROUND(((AR140-AN140-AO140)*Weightings!$M$12)+'2017legmax.xls'!AP140,0),ROUND((('2017legmax.xls'!AR140-'2017legmax.xls'!AN140-'2017legmax.xls'!AO140)*Weightings!$M$12)+Weightings!B140,0))","v":6435491},0.3,1930647,2024282,1930647,0.3,0,false,0,0,0,true,545.73749999999995,0.33435700000000002,247.8,0,153.1,3.23,{"$f":"IF(ROUND((Weightings!$P$5*CC140^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC140^Weightings!$P$6*Weightings!$P$8 ),2))","v":830.29},{"$f":"ROUND(CD140/Weightings!$M$5,4)","v":0.2155},106.5,0,0,0,0,{"$f":"AS140*Weightings!$M$5*CJ140","v":0},0,0.29599999999999999,4.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC140,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U137,VLOOKUP($DC140,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO143/6","v":0},0,null,null,null,null,null,null,0,"D0343",0]
[344,"Linn","Pleasanton ",353,0,353,353,0,327.5,330.5,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":330.5},337,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},337,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C138,IF(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC141,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},337.5,337.5,337.5,344,0,161.4,161.4,0,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":82.1},{"$f":"ROUND((X141/6)*Weightings!$M$6,1)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z141/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":163},{"$f":"ROUND(AB141*Weightings!$M$8,1)","v":74.3},14.1,0,{"$f":"AE141*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG141*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":75},22.1,{"$f":"CG141/Weightings!$M$5","v":0},{"$f":"CH141/Weightings!$M$5","v":0},{"$f":"CL141/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},242532,{"$f":"AP141/Weightings!$M$5","v":63},622.70000000000005,685.7,685.7,0,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H141>0,VLOOKUP($DC141,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H141),Weightings!H141,VLOOKUP($DC141,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC141,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G141=\"\",\"\",IF(Weightings!I141=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR141*Weightings!$M$5+AU141","v":2398640},{"$f":"AT141*Weightings!$M$5+AU141","v":2641316},{"$f":"IF(Weightings!G141>0,Weightings!G141,'Preliminary SO66'!AB138)","v":3195110},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R144","v":207076},null,2988034,2641316,null,{"$f":"Weightings!E141","v":0},{"$f":"Weightings!F141","v":0},0,2641316,{"$f":"MAX(ROUND(((AR141-AN141-AO141)*Weightings!$M$12)+'2017legmax.xls'!AP141,0),ROUND((('2017legmax.xls'!AR141-'2017legmax.xls'!AN141-'2017legmax.xls'!AO141)*Weightings!$M$12)+Weightings!B141,0))","v":3038455},0.3,911537,987719,911537,0.3,0,false,0,0,0,true,54.45,0.46923700000000002,161.4,0,92.5,0.81,{"$f":"IF(ROUND((Weightings!$P$5*CC141^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC141^Weightings!$P$6*Weightings!$P$8 ),2))","v":1135.31},{"$f":"ROUND(CD141/Weightings!$M$5,4)","v":0.29470000000000002},22.1,0,0,0,0,{"$f":"AS141*Weightings!$M$5*CJ141","v":0},0,0.47399999999999998,3.7,0,0,14.1,{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC141,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U138,VLOOKUP($DC141,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO144/6","v":0},0,null,null,null,null,null,null,0,"D0344",0]
[345,"Shawnee","Seaman ",3728.2,0,3728.2,3728.2,0,3619,3631.3,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":3628.5},3658.6,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},3658.6,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C139,IF(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC142,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":20},3648.5,3651.3,3651.3,3678.6,2.8,128.9,0,128.9,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":718.4},{"$f":"ROUND((X142/6)*Weightings!$M$6,1)","v":59.9},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":19.100000000000001},{"$f":"ROUND((Z142/6)*Weightings!$M$7,1)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1068},{"$f":"ROUND(AB142*Weightings!$M$8,1)","v":487},0,0,{"$f":"AE142*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":1086.3},{"$f":"ROUND(AG142*Weightings!$M$10,1)","v":271.60000000000002},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1896},277.60000000000002,{"$f":"CG142/Weightings!$M$5","v":0},{"$f":"CH142/Weightings!$M$5","v":0},{"$f":"CL142/Weightings!$M$5","v":0},2.9,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},4070764,{"$f":"AP142/Weightings!$M$5","v":1056.8},4907.8,5964.6,5964.6,0,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H142>0,VLOOKUP($DC142,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H142),Weightings!H142,VLOOKUP($DC142,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC142,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G142=\"\",\"\",IF(Weightings!I142=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR142*Weightings!$M$5+AU142","v":18904846},{"$f":"AT142*Weightings!$M$5+AU142","v":22975639},{"$f":"IF(Weightings!G142>0,Weightings!G142,'Preliminary SO66'!AB139)","v":26172652},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R145","v":2011429},null,24161223,22975639,null,{"$f":"Weightings!E142","v":0},{"$f":"Weightings!F142","v":0},0,22975639,{"$f":"MAX(ROUND(((AR142-AN142-AO142)*Weightings!$M$12)+'2017legmax.xls'!AP142,0),ROUND((('2017legmax.xls'!AR142-'2017legmax.xls'!AN142-'2017legmax.xls'!AO142)*Weightings!$M$12)+Weightings!B142,0))","v":26093765},0.3,7828130,7475889,7475889,0.28649999999999998,0,false,0,0,0,false,0,0,0,128.9,84,22.57,{"$f":"IF(ROUND((Weightings!$P$5*CC142^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC142^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD142/Weightings!$M$5,4)","v":0.1464},277.60000000000002,0,0,0,0,{"$f":"AS142*Weightings!$M$5*CJ142","v":0},0,0.28999999999999998,43.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC142,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U139,VLOOKUP($DC142,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO145/6","v":2.8},2.8,null,null,null,null,null,null,5,"D0345",0]
[346,"Linn","Jayhawk ",503.5,0,503.5,503.5,0,530.5,539.70000000000005,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":536},536,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},536,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C140,IF(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC143,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},546,549.70000000000005,549.70000000000005,546,3.7,218.7,218.7,0,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":170},{"$f":"ROUND((X143/6)*Weightings!$M$6,1)","v":14.2},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1.1000000000000001},{"$f":"ROUND((Z143/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":281},{"$f":"ROUND(AB143*Weightings!$M$8,1)","v":128.1},29.5,0,{"$f":"AE143*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG143*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":346},94.2,{"$f":"CG143/Weightings!$M$5","v":0},{"$f":"CH143/Weightings!$M$5","v":0},{"$f":"CL143/Weightings!$M$5","v":0},3.9,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},589354,{"$f":"AP143/Weightings!$M$5","v":153},1034.7,1187.7,1187.7,0,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H143>0,VLOOKUP($DC143,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H143),Weightings!H143,VLOOKUP($DC143,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC143,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G143=\"\",\"\",IF(Weightings!I143=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR143*Weightings!$M$5+AU143","v":3985664},{"$f":"AT143*Weightings!$M$5+AU143","v":4575020},{"$f":"IF(Weightings!G143>0,Weightings!G143,'Preliminary SO66'!AB140)","v":4750332},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R146","v":263152},null,4487180,4575020,null,{"$f":"Weightings!E143","v":0},{"$f":"Weightings!F143","v":0},0,4575020,{"$f":"MAX(ROUND(((AR143-AN143-AO143)*Weightings!$M$12)+'2017legmax.xls'!AP143,0),ROUND((('2017legmax.xls'!AR143-'2017legmax.xls'!AN143-'2017legmax.xls'!AO143)*Weightings!$M$12)+Weightings!B143,0))","v":5217646},0.3,1565294,1534596,1534596,0.29409999999999997,0,false,0,0,0,true,304.42500000000001,0.40060800000000002,218.7,0,302,1.1499999999999999,{"$f":"IF(ROUND((Weightings!$P$5*CC143^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC143^Weightings!$P$6*Weightings!$P$8 ),2))","v":1048.78},{"$f":"ROUND(CD143/Weightings!$M$5,4)","v":0.27229999999999999},94.2,0,0,0,0,{"$f":"AS143*Weightings!$M$5*CJ143","v":0},0,0.51500000000000001,1.8,29.5,0,0,{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC143,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U140,VLOOKUP($DC143,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO146/6","v":0.2},3.7,null,null,null,null,null,null,0,"D0346",0]
[347,"Edwards","Kinsley-Offerle ",329,0,329,329,0,319,321,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":321},323,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},323,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C141,IF(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC144,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},325.5,325.5,325.5,327.5,0,155.5,155.5,0,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":185.5},{"$f":"ROUND((X144/6)*Weightings!$M$6,1)","v":15.5},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":265.39999999999998},{"$f":"ROUND((Z144/6)*Weightings!$M$7,1)","v":17.5},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":158},{"$f":"ROUND(AB144*Weightings!$M$8,1)","v":72},14.6,0,{"$f":"AE144*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":77.2},{"$f":"ROUND(AG144*Weightings!$M$10,1)","v":19.3},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":163},54.1,{"$f":"CG144/Weightings!$M$5","v":0},{"$f":"CH144/Weightings!$M$5","v":0},{"$f":"CL144/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},352466,{"$f":"AP144/Weightings!$M$5","v":91.5},677,768.5,768.5,0,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H144>0,VLOOKUP($DC144,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H144),Weightings!H144,VLOOKUP($DC144,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC144,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G144=\"\",\"\",IF(Weightings!I144=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR144*Weightings!$M$5+AU144","v":2607804},{"$f":"AT144*Weightings!$M$5+AU144","v":2960262},{"$f":"IF(Weightings!G144>0,Weightings!G144,'Preliminary SO66'!AB141)","v":3497309},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R147","v":184888},null,3312421,2960262,null,{"$f":"Weightings!E144","v":0},{"$f":"Weightings!F144","v":0},0,2960262,{"$f":"MAX(ROUND(((AR144-AN144-AO144)*Weightings!$M$12)+'2017legmax.xls'!AP144,0),ROUND((('2017legmax.xls'!AR144-'2017legmax.xls'!AN144-'2017legmax.xls'!AO144)*Weightings!$M$12)+Weightings!B144,0))","v":3424019},0.3,1027206,1032998,1027206,0.3,0,false,0,0,0,true,34.031300000000002,0.47484300000000002,155.5,0,340,0.48,{"$f":"IF(ROUND((Weightings!$P$5*CC144^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC144^Weightings!$P$6*Weightings!$P$8 ),2))","v":1277.97},{"$f":"ROUND(CD144/Weightings!$M$5,4)","v":0.33179999999999998},54.1,0,0,0,0,{"$f":"AS144*Weightings!$M$5*CJ144","v":0},0,0.48199999999999998,1,0,0,14.6,{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC144,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U141,VLOOKUP($DC144,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO147/6","v":0},0,null,null,null,null,null,null,0,"D0347",0]
[348,"Douglas","Baldwin City ",1316.7,0,1316.7,1316.7,0,1298.2,1348.9,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1345.7},1345.7,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1345.7,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C142,IF(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC145,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":13},1358.7,1361.9,1361.9,1358.7,3.2,169.1,169.1,0,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":287},{"$f":"ROUND((X145/6)*Weightings!$M$6,1)","v":23.9},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z145/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":367},{"$f":"ROUND(AB145*Weightings!$M$8,1)","v":167.4},0,0,{"$f":"AE145*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG145*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":502},105.5,{"$f":"CG145/Weightings!$M$5","v":0},{"$f":"CH145/Weightings!$M$5","v":0},{"$f":"CL145/Weightings!$M$5","v":0},3.4,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1326512,{"$f":"AP145/Weightings!$M$5","v":344.4},1829,2173.4,2173.4,0,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H145>0,VLOOKUP($DC145,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H145),Weightings!H145,VLOOKUP($DC145,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC145,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G145=\"\",\"\",IF(Weightings!I145=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR145*Weightings!$M$5+AU145","v":7045308},{"$f":"AT145*Weightings!$M$5+AU145","v":8371937},{"$f":"IF(Weightings!G145>0,Weightings!G145,'Preliminary SO66'!AB142)","v":9135008},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R148","v":536274},null,8598734,8371937,null,{"$f":"Weightings!E145","v":0},{"$f":"Weightings!F145","v":0},0,8371937,{"$f":"MAX(ROUND(((AR145-AN145-AO145)*Weightings!$M$12)+'2017legmax.xls'!AP145,0),ROUND((('2017legmax.xls'!AR145-'2017legmax.xls'!AN145-'2017legmax.xls'!AO145)*Weightings!$M$12)+Weightings!B145,0))","v":9518966},0.3,2855690,2824943,2824943,0.29680000000000001,0,false,0,0,0,true,1310.1413,0.12449399999999999,169.1,0,139,3.61,{"$f":"IF(ROUND((Weightings!$P$5*CC145^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC145^Weightings!$P$6*Weightings!$P$8 ),2))","v":809.66},{"$f":"ROUND(CD145/Weightings!$M$5,4)","v":0.2102},105.5,0,0,0,8.8000000000000005E-3,{"$f":"AS145*Weightings!$M$5*CJ145","v":73673},0,0.27,9.8000000000000007,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC145,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U142,VLOOKUP($DC145,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.2},{"$f":"'2017Block Grant-legalmax.xlsm'!BO148/6","v":0},3.2,null,null,null,null,null,null,0,"D0348",0]
[349,"Stafford","Stafford ",262.89999999999998,0,262.89999999999998,262.89999999999998,0,243.4,199.1,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":199.1},243.4,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},243.4,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C143,IF(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC146,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},199.1,199.1,199.1,243.4,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":214.4},{"$f":"ROUND((X146/6)*Weightings!$M$6,1)","v":17.899999999999999},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":42.9},{"$f":"ROUND((Z146/6)*Weightings!$M$7,1)","v":2.8},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":107},{"$f":"ROUND(AB146*Weightings!$M$8,1)","v":48.8},6.7,0,{"$f":"AE146*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG146*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":22},10.7,{"$f":"CG146/Weightings!$M$5","v":0},{"$f":"CH146/Weightings!$M$5","v":0},{"$f":"CL146/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},313243,{"$f":"AP146/Weightings!$M$5","v":81.3},484.7,566,566,0,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H146>0,VLOOKUP($DC146,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H146),Weightings!H146,VLOOKUP($DC146,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC146,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G146=\"\",\"\",IF(Weightings!I146=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR146*Weightings!$M$5+AU146","v":1867064},{"$f":"AT146*Weightings!$M$5+AU146","v":2180232},{"$f":"IF(Weightings!G146>0,Weightings!G146,'Preliminary SO66'!AB143)","v":2389294},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R149","v":135625},null,2253669,2180232,null,{"$f":"Weightings!E146","v":0},{"$f":"Weightings!F146","v":0},0,2180232,{"$f":"MAX(ROUND(((AR146-AN146-AO146)*Weightings!$M$12)+'2017legmax.xls'!AP146,0),ROUND((('2017legmax.xls'!AR146-'2017legmax.xls'!AN146-'2017legmax.xls'!AO146)*Weightings!$M$12)+Weightings!B146,0))","v":2489546},0.3,746864,740990,740990,0.29759999999999998,0,true,1384.527,0.63421700000000003,154.4,false,0,0,0,0,242,0.09,{"$f":"IF(ROUND((Weightings!$P$5*CC146^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC146^Weightings!$P$6*Weightings!$P$8 ),2))","v":1866.26},{"$f":"ROUND(CD146/Weightings!$M$5,4)","v":0.48449999999999999},10.7,0,0,0,0,{"$f":"AS146*Weightings!$M$5*CJ146","v":0},0,0.44,1,0,0,6.7,{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC146,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U143,VLOOKUP($DC146,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO149/6","v":0},0,null,null,null,null,null,null,0,"D0349",0]
[350,"Stafford","St John-Hudson ",345,0,{"$f":"D147+E147","v":345},345,0,327.39999999999998,316,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":316},329.5,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},329.5,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C144,IF(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC147,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},316,316,316,329.5,0,156.19999999999999,156.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":103.5},{"$f":"ROUND((X147/6)*Weightings!$M$6,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":106.8},{"$f":"ROUND((Z147/6)*Weightings!$M$7,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":128},{"$f":"ROUND(AB147*Weightings!$M$8,1)","v":58.4},3.4,0,{"$f":"AE147*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG147*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":49},20.8,{"$f":"CG147/Weightings!$M$5","v":0},{"$f":"CH147/Weightings!$M$5","v":0},{"$f":"CL147/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},419368,{"$f":"AP147/Weightings!$M$5","v":108.9},583.9,692.8,692.8,0,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H147>0,VLOOKUP($DC147,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H147),Weightings!H147,VLOOKUP($DC147,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC147,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G147=\"\",\"\",IF(Weightings!I147=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR147*Weightings!$M$5+AU147","v":2249183},{"$f":"AT147*Weightings!$M$5+AU147","v":2668666},{"$f":"IF(Weightings!G147>0,Weightings!G147,'Preliminary SO66'!AB144)","v":3127578},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R150","v":178532},null,2949046,2668666,null,{"$f":"Weightings!E147","v":0},{"$f":"Weightings!F147","v":0},0,2668666,{"$f":"MAX(ROUND(((AR147-AN147-AO147)*Weightings!$M$12)+'2017legmax.xls'!AP147,0),ROUND((('2017legmax.xls'!AR147-'2017legmax.xls'!AN147-'2017legmax.xls'!AO147)*Weightings!$M$12)+Weightings!B147,0))","v":3041079},0.31,942734,981774,942734,0.31,0,false,0,0,0,true,36.506300000000003,0.47416399999999997,156.19999999999999,0,308.3,0.16,{"$f":"IF(ROUND((Weightings!$P$5*CC147^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC147^Weightings!$P$6*Weightings!$P$8 ),2))","v":1638.5},{"$f":"ROUND(CD147/Weightings!$M$5,4)","v":0.4254},20.8,0,0,0,0,{"$f":"AS147*Weightings!$M$5*CJ147","v":0},0,0.38800000000000001,1.1000000000000001,0,0,3.4,{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC147,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U144,VLOOKUP($DC147,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO150/6","v":0},0,null,null,null,null,null,null,0,"D0350",0]
[351,"Stafford","Macksville ",235.9,0,235.9,235.9,0,212.5,222.5,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":222.5},223.6,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},223.6,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C145,IF(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC148,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},224.5,224.5,224.5,225.6,0,153.69999999999999,153.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":14.4},{"$f":"ROUND((X148/6)*Weightings!$M$6,1)","v":1.2},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":212.1},{"$f":"ROUND((Z148/6)*Weightings!$M$7,1)","v":14},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":114},{"$f":"ROUND(AB148*Weightings!$M$8,1)","v":52},12,0,{"$f":"AE148*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG148*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":74.5},29.8,{"$f":"CG148/Weightings!$M$5","v":0},{"$f":"CH148/Weightings!$M$5","v":0},{"$f":"CL148/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},318065,{"$f":"AP148/Weightings!$M$5","v":82.6},488.3,570.9,570.9,0,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H148>0,VLOOKUP($DC148,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H148),Weightings!H148,VLOOKUP($DC148,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC148,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G148=\"\",\"\",IF(Weightings!I148=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR148*Weightings!$M$5+AU148","v":1880932},{"$f":"AT148*Weightings!$M$5+AU148","v":2199107},{"$f":"IF(Weightings!G148>0,Weightings!G148,'Preliminary SO66'!AB145)","v":2651606},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R151","v":163706},null,2487900,2199107,null,{"$f":"Weightings!E148","v":0},{"$f":"Weightings!F148","v":0},0,2199107,{"$f":"MAX(ROUND(((AR148-AN148-AO148)*Weightings!$M$12)+'2017legmax.xls'!AP148,0),ROUND((('2017legmax.xls'!AR148-'2017legmax.xls'!AN148-'2017legmax.xls'!AO148)*Weightings!$M$12)+Weightings!B148,0))","v":2510532},0.3,753160,803447,753160,0.3,0,true,1212.6679999999999,0.68140000000000001,153.69999999999999,false,0,0,0,0,360,0.21,{"$f":"IF(ROUND((Weightings!$P$5*CC148^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC148^Weightings!$P$6*Weightings!$P$8 ),2))","v":1540.75},{"$f":"ROUND(CD148/Weightings!$M$5,4)","v":0.4},29.8,0,0,0,0,{"$f":"AS148*Weightings!$M$5*CJ148","v":0},0,0.505,0.6,12,0,0,{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC148,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U145,VLOOKUP($DC148,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO151/6","v":0},0,null,null,null,null,null,null,0,"D0351",0]
[352,"Sherman","Goodland ",1041.5,0,1041.5,1041.5,0,879.7,886.7,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":879.4},933.5,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},933.5,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C146,IF(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC149,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},879.4,886.7,886.7,933.5,7.3,251.1,251.1,0,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":221.6},{"$f":"ROUND((X149/6)*Weightings!$M$6,1)","v":18.5},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":381},{"$f":"ROUND((Z149/6)*Weightings!$M$7,1)","v":25.1},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":351},{"$f":"ROUND(AB149*Weightings!$M$8,1)","v":160.1},6.4,0,{"$f":"AE149*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG149*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":155},65,{"$f":"CG149/Weightings!$M$5","v":0},{"$f":"CH149/Weightings!$M$5","v":0},{"$f":"CL149/Weightings!$M$5","v":0},7.7,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},906714,{"$f":"AP149/Weightings!$M$5","v":235.4},1468.4,1703.8,1703.8,0,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H149>0,VLOOKUP($DC149,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H149),Weightings!H149,VLOOKUP($DC149,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC149,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G149=\"\",\"\",IF(Weightings!I149=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR149*Weightings!$M$5+AU149","v":5656277},{"$f":"AT149*Weightings!$M$5+AU149","v":6563038},{"$f":"IF(Weightings!G149>0,Weightings!G149,'Preliminary SO66'!AB146)","v":7771232},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R152","v":478788},null,7292444,6563038,null,{"$f":"Weightings!E149","v":0},{"$f":"Weightings!F149","v":0},0,6563038,{"$f":"MAX(ROUND(((AR149-AN149-AO149)*Weightings!$M$12)+'2017legmax.xls'!AP149,0),ROUND((('2017legmax.xls'!AR149-'2017legmax.xls'!AN149-'2017legmax.xls'!AO149)*Weightings!$M$12)+Weightings!B149,0))","v":7460767},0.3,2238230,2408048,2238230,0.3,0,false,0,0,0,true,783.95630000000006,0.26895599999999997,251.1,0,914.2,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC149^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC149^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD149/Weightings!$M$5,4)","v":0.41959999999999997},65,0,0,0,0,{"$f":"AS149*Weightings!$M$5*CJ149","v":0},0,0.376,1,0,0,6.4,{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC149,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U146,VLOOKUP($DC149,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO152/6","v":2.2999999999999998},7.3,null,null,null,null,null,null,14,"D0352",0]
[353,"Sumner","Wellington ",1551.5,0,1551.5,1551.5,0,1534.5,1536,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1536},1540.7,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1540.7,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C147,IF(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC150,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},1543,1543,1543,1547.7,0,93.3,93.3,0,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":338.3},{"$f":"ROUND((X150/6)*Weightings!$M$6,1)","v":28.2},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4.9000000000000004},{"$f":"ROUND((Z150/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":736},{"$f":"ROUND(AB150*Weightings!$M$8,1)","v":335.6},64.900000000000006,0,{"$f":"AE150*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":273.8},{"$f":"ROUND(AG150*Weightings!$M$10,1)","v":68.5},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":209},60,{"$f":"CG150/Weightings!$M$5","v":0},{"$f":"CH150/Weightings!$M$5","v":0},{"$f":"CL150/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2047065,{"$f":"AP150/Weightings!$M$5","v":531.4},2198.5,2729.9,2729.9,0,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H150>0,VLOOKUP($DC150,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H150),Weightings!H150,VLOOKUP($DC150,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC150,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G150=\"\",\"\",IF(Weightings!I150=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR150*Weightings!$M$5+AU150","v":8468622},{"$f":"AT150*Weightings!$M$5+AU150","v":10515575},{"$f":"IF(Weightings!G150>0,Weightings!G150,'Preliminary SO66'!AB147)","v":11628888},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R153","v":773895},null,10854993,10515575,null,{"$f":"Weightings!E150","v":0},{"$f":"Weightings!F150","v":0},0,10515575,{"$f":"MAX(ROUND(((AR150-AN150-AO150)*Weightings!$M$12)+'2017legmax.xls'!AP150,0),ROUND((('2017legmax.xls'!AR150-'2017legmax.xls'!AN150-'2017legmax.xls'!AO150)*Weightings!$M$12)+Weightings!B150,0))","v":11918330},0.3,3575499,3471792,3471792,0.2913,0,false,0,0,0,true,1544.0288,6.0282000000000002E-2,93.3,0,228.5,0.91,{"$f":"IF(ROUND((Weightings!$P$5*CC150^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC150^Weightings!$P$6*Weightings!$P$8 ),2))","v":1105.81},{"$f":"ROUND(CD150/Weightings!$M$5,4)","v":0.28710000000000002},60,0,0,0,0,{"$f":"AS150*Weightings!$M$5*CJ150","v":0},0,0.47599999999999998,6.8,0,0,64.900000000000006,{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC150,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U147,VLOOKUP($DC150,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO153/6","v":0},0,null,null,null,null,null,null,0,"D0353",0]
[355,"Barton","Ellinwood Public Schools ",414.2,0,414.2,414.2,0,424.3,423.4,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":423.4},424.3,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},424.3,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C148,IF(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC151,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},423.4,423.4,423.4,424.3,0,187.5,187.5,0,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":112.5},{"$f":"ROUND((X151/6)*Weightings!$M$6,1)","v":9.4},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z151/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":167},{"$f":"ROUND(AB151*Weightings!$M$8,1)","v":76.2},5.0999999999999996,0,{"$f":"AE151*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG151*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":70},23.6,{"$f":"CG151/Weightings!$M$5","v":0},{"$f":"CH151/Weightings!$M$5","v":0},{"$f":"CL151/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},474795,{"$f":"AP151/Weightings!$M$5","v":123.3},726.1,849.4,849.4,0,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H151>0,VLOOKUP($DC151,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H151),Weightings!H151,VLOOKUP($DC151,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC151,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G151=\"\",\"\",IF(Weightings!I151=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR151*Weightings!$M$5+AU151","v":2796937},{"$f":"AT151*Weightings!$M$5+AU151","v":3271889},{"$f":"IF(Weightings!G151>0,Weightings!G151,'Preliminary SO66'!AB148)","v":3785027},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R154","v":238860},null,3546167,3271889,null,{"$f":"Weightings!E151","v":0},{"$f":"Weightings!F151","v":0},0,3271889,{"$f":"MAX(ROUND(((AR151-AN151-AO151)*Weightings!$M$12)+'2017legmax.xls'!AP151,0),ROUND((('2017legmax.xls'!AR151-'2017legmax.xls'!AN151-'2017legmax.xls'!AO151)*Weightings!$M$12)+Weightings!B151,0))","v":3734984},0.3,1120495,1091193,1091193,0.29220000000000002,0,false,0,0,0,true,153.82130000000001,0.44195499999999999,187.5,0,154,0.45,{"$f":"IF(ROUND((Weightings!$P$5*CC151^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC151^Weightings!$P$6*Weightings!$P$8 ),2))","v":1296.76},{"$f":"ROUND(CD151/Weightings!$M$5,4)","v":0.33660000000000001},23.6,0,0,0,0,{"$f":"AS151*Weightings!$M$5*CJ151","v":0},0,0.39400000000000002,2.8,0,0,5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC151,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U148,VLOOKUP($DC151,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO154/6","v":0},0,null,null,null,null,null,null,0,"D0355",0]
[356,"Sumner","Conway Springs ",480.5,0,480.5,480.5,0,470.3,444.3,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":444.3},470.3,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},470.3,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C149,IF(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC152,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},444.3,444.3,444.3,470.3,0,200.5,200.5,0,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":185.5},{"$f":"ROUND((X152/6)*Weightings!$M$6,1)","v":15.5},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z152/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":103},{"$f":"ROUND(AB152*Weightings!$M$8,1)","v":47},0,0,{"$f":"AE152*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG152*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":161.9},45.3,{"$f":"CG152/Weightings!$M$5","v":0},{"$f":"CH152/Weightings!$M$5","v":0},{"$f":"CL152/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},451735,{"$f":"AP152/Weightings!$M$5","v":117.3},778.6,895.9,895.9,0,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H152>0,VLOOKUP($DC152,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H152),Weightings!H152,VLOOKUP($DC152,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC152,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G152=\"\",\"\",IF(Weightings!I152=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR152*Weightings!$M$5+AU152","v":2999167},{"$f":"AT152*Weightings!$M$5+AU152","v":3451007},{"$f":"IF(Weightings!G152>0,Weightings!G152,'Preliminary SO66'!AB149)","v":4066676},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R155","v":252098},null,3814578,3451007,null,{"$f":"Weightings!E152","v":0},{"$f":"Weightings!F152","v":0},0,3451007,{"$f":"MAX(ROUND(((AR152-AN152-AO152)*Weightings!$M$12)+'2017legmax.xls'!AP152,0),ROUND((('2017legmax.xls'!AR152-'2017legmax.xls'!AN152-'2017legmax.xls'!AO152)*Weightings!$M$12)+Weightings!B152,0))","v":4007196},0.3,1202159,1248630,1202159,0.3,0,false,0,0,0,true,210.74629999999999,0.42632700000000001,200.5,0,158.19999999999999,1.02,{"$f":"IF(ROUND((Weightings!$P$5*CC152^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC152^Weightings!$P$6*Weightings!$P$8 ),2))","v":1077.6300000000001},{"$f":"ROUND(CD152/Weightings!$M$5,4)","v":0.27979999999999999},45.3,0,0,0,0,{"$f":"AS152*Weightings!$M$5*CJ152","v":0},0,0.219,3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC152,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U149,VLOOKUP($DC152,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO155/6","v":0},0,null,null,null,null,null,null,0,"D0356",0]
[357,"Sumner","Belle Plaine ",592.29999999999995,0,592.29999999999995,592.29999999999995,0,574.5,579.70000000000005,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":569.5},578.79999999999995,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},578.79999999999995,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C150,IF(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC153,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9.5},579,589.20000000000005,589.20000000000005,588.29999999999995,10.199999999999999,227.2,227.2,0,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":131.1},{"$f":"ROUND((X153/6)*Weightings!$M$6,1)","v":10.9},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z153/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":202},{"$f":"ROUND(AB153*Weightings!$M$8,1)","v":92.1},0,0,{"$f":"AE153*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG153*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":183.5},43.2,{"$f":"CG153/Weightings!$M$5","v":0},{"$f":"CH153/Weightings!$M$5","v":0},{"$f":"CL153/Weightings!$M$5","v":0},10.7,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},711635,{"$f":"AP153/Weightings!$M$5","v":184.7},972.4,1157.0999999999999,1157.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H153>0,VLOOKUP($DC153,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H153),Weightings!H153,VLOOKUP($DC153,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC153,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G153=\"\",\"\",IF(Weightings!I153=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR153*Weightings!$M$5+AU153","v":3745685},{"$f":"AT153*Weightings!$M$5+AU153","v":4457149},{"$f":"IF(Weightings!G153>0,Weightings!G153,'Preliminary SO66'!AB150)","v":5248490},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R156","v":300236},null,4948254,4457149,null,{"$f":"Weightings!E153","v":0},{"$f":"Weightings!F153","v":0},0,4457149,{"$f":"MAX(ROUND(((AR153-AN153-AO153)*Weightings!$M$12)+'2017legmax.xls'!AP153,0),ROUND((('2017legmax.xls'!AR153-'2017legmax.xls'!AN153-'2017legmax.xls'!AO153)*Weightings!$M$12)+Weightings!B153,0))","v":5263686},0.3,1579106,1588804,1579106,0.3,0,false,0,0,0,true,356.7713,0.386237,227.2,0,84,2.1800000000000002,{"$f":"IF(ROUND((Weightings!$P$5*CC153^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC153^Weightings!$P$6*Weightings!$P$8 ),2))","v":907.51},{"$f":"ROUND(CD153/Weightings!$M$5,4)","v":0.2356},43.2,0,0,0,0,{"$f":"AS153*Weightings!$M$5*CJ153","v":0},0,0.34300000000000003,7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC153,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U150,VLOOKUP($DC153,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO156/6","v":10.199999999999999},10.199999999999999,null,null,null,null,null,null,25,"D0357",0]
[358,"Sumner","Oxford ",315.60000000000002,0,315.60000000000002,315.60000000000002,0,287,375.2,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":289.5},297.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},297.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C151,IF(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC154,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1.5},291,376.7,376.7,298.89999999999998,85.7,145.6,145.6,0,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":63.9},{"$f":"ROUND((X154/6)*Weightings!$M$6,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z154/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":114},{"$f":"ROUND(AB154*Weightings!$M$8,1)","v":52},2.5,0,{"$f":"AE154*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG154*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":105},31.3,{"$f":"CG154/Weightings!$M$5","v":0},{"$f":"CH154/Weightings!$M$5","v":0},{"$f":"CL154/Weightings!$M$5","v":0},90,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},397746,{"$f":"AP154/Weightings!$M$5","v":103.3},625.6,728.9,728.9,0,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H154>0,VLOOKUP($DC154,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H154),Weightings!H154,VLOOKUP($DC154,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC154,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G154=\"\",\"\",IF(Weightings!I154=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR154*Weightings!$M$5+AU154","v":2409811},{"$f":"AT154*Weightings!$M$5+AU154","v":2807723},{"$f":"IF(Weightings!G154>0,Weightings!G154,'Preliminary SO66'!AB151)","v":3500250},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R157","v":180180},null,3320070,2807723,null,{"$f":"Weightings!E154","v":0},{"$f":"Weightings!F154","v":0},0,2807723,{"$f":"MAX(ROUND(((AR154-AN154-AO154)*Weightings!$M$12)+'2017legmax.xls'!AP154,0),ROUND((('2017legmax.xls'!AR154-'2017legmax.xls'!AN154-'2017legmax.xls'!AO154)*Weightings!$M$12)+Weightings!B154,0))","v":2894720},0.3,868416,925529,868416,0.3,0,true,1920.38,0.48710199999999998,145.6,false,0,0,0,0,136,0.77,{"$f":"IF(ROUND((Weightings!$P$5*CC154^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC154^Weightings!$P$6*Weightings!$P$8 ),2))","v":1148.3900000000001},{"$f":"ROUND(CD154/Weightings!$M$5,4)","v":0.29809999999999998},31.3,0,0,0,0,{"$f":"AS154*Weightings!$M$5*CJ154","v":0},0,0.38100000000000001,2.2000000000000002,0,0,2.5,{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":48},{"$f":"IF(ISNA(VLOOKUP($DC154,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U151,VLOOKUP($DC154,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO157/6","v":34.200000000000003},85.7,null,null,null,null,null,null,88,"D0358",0]
[359,"Sumner","Argonia Public Schools ",163.9,0,163.9,163.9,0,155,180.5,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":180.5},180.5,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},180.5,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C152,IF(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC155,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1.5},182,182,182,182,0,145,145,0,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":86.5},{"$f":"ROUND((X155/6)*Weightings!$M$6,1)","v":7.2},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z155/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":77},{"$f":"ROUND(AB155*Weightings!$M$8,1)","v":35.1},3.9,0,{"$f":"AE155*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG155*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":55},20,{"$f":"CG155/Weightings!$M$5","v":0},{"$f":"CH155/Weightings!$M$5","v":0},{"$f":"CL155/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},207218,{"$f":"AP155/Weightings!$M$5","v":53.8},393.2,447,447,0,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H155>0,VLOOKUP($DC155,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H155),Weightings!H155,VLOOKUP($DC155,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC155,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G155=\"\",\"\",IF(Weightings!I155=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR155*Weightings!$M$5+AU155","v":1514606},{"$f":"AT155*Weightings!$M$5+AU155","v":1721844},{"$f":"IF(Weightings!G155>0,Weightings!G155,'Preliminary SO66'!AB152)","v":1771172},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R158","v":104504},null,1666668,1721844,null,{"$f":"Weightings!E155","v":0},{"$f":"Weightings!F155","v":0},0,1721844,{"$f":"MAX(ROUND(((AR155-AN155-AO155)*Weightings!$M$12)+'2017legmax.xls'!AP155,0),ROUND((('2017legmax.xls'!AR155-'2017legmax.xls'!AN155-'2017legmax.xls'!AO155)*Weightings!$M$12)+Weightings!B155,0))","v":2008235},0.3,602471,502720,502720,0.25030000000000002,0,true,791.71,0.79697200000000001,145,false,0,0,0,0,174,0.32,{"$f":"IF(ROUND((Weightings!$P$5*CC155^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC155^Weightings!$P$6*Weightings!$P$8 ),2))","v":1400.72},{"$f":"ROUND(CD155/Weightings!$M$5,4)","v":0.36359999999999998},20,0,0,0,0,{"$f":"AS155*Weightings!$M$5*CJ155","v":0},0,0.42299999999999999,1,0,0,3.9,{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC155,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U152,VLOOKUP($DC155,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO158/6","v":0},0,null,null,null,null,null,null,0,"D0359",0]
[360,"Sumner","Caldwell ",243.5,0,243.5,243.5,0,222,218,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":214.5},226.7,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},226.7,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C153,IF(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC156,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},218.5,222,222,230.7,3.5,154.1,154.1,0,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":52.5},{"$f":"ROUND((X156/6)*Weightings!$M$6,1)","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z156/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":98},{"$f":"ROUND(AB156*Weightings!$M$8,1)","v":44.7},5.0999999999999996,0,{"$f":"AE156*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG156*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":36},14.7,{"$f":"CG156/Weightings!$M$5","v":0},{"$f":"CH156/Weightings!$M$5","v":0},{"$f":"CL156/Weightings!$M$5","v":0},3.7,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},278749,{"$f":"AP156/Weightings!$M$5","v":72.400000000000006},457.4,529.79999999999995,529.79999999999995,0,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H156>0,VLOOKUP($DC156,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H156),Weightings!H156,VLOOKUP($DC156,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC156,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G156=\"\",\"\",IF(Weightings!I156=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR156*Weightings!$M$5+AU156","v":1761905},{"$f":"AT156*Weightings!$M$5+AU156","v":2040790},{"$f":"IF(Weightings!G156>0,Weightings!G156,'Preliminary SO66'!AB153)","v":2366239},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R159","v":138264},null,2227975,2040790,null,{"$f":"Weightings!E156","v":0},{"$f":"Weightings!F156","v":0},0,2040790,{"$f":"MAX(ROUND(((AR156-AN156-AO156)*Weightings!$M$12)+'2017legmax.xls'!AP156,0),ROUND((('2017legmax.xls'!AR156-'2017legmax.xls'!AN156-'2017legmax.xls'!AO156)*Weightings!$M$12)+Weightings!B156,0))","v":2355087},0.33,777179,806220,777179,0.33,0,true,1261.9090000000001,0.66788099999999995,154.1,false,0,0,0,0,194,0.19,{"$f":"IF(ROUND((Weightings!$P$5*CC156^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC156^Weightings!$P$6*Weightings!$P$8 ),2))","v":1576.03},{"$f":"ROUND(CD156/Weightings!$M$5,4)","v":0.40910000000000002},14.7,0,0,0,0,{"$f":"AS156*Weightings!$M$5*CJ156","v":0},0,0.42499999999999999,1.2,0,0,5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC156,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U153,VLOOKUP($DC156,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO159/6","v":1.5},3.5,null,null,null,null,null,null,6,"D0360",0]
[361,"Harper","Anthony-Harper ",839.8,0,839.8,839.8,0,788.5,777.9,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":768.1},798.8,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},798.8,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C154,IF(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC157,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5.5},773.6,783.4,783.4,804.3,9.8000000000000007,251.6,251.6,0,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":94.6},{"$f":"ROUND((X157/6)*Weightings!$M$6,1)","v":7.9},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":158.5},{"$f":"ROUND((Z157/6)*Weightings!$M$7,1)","v":10.4},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":418},{"$f":"ROUND(AB157*Weightings!$M$8,1)","v":190.6},43.9,0,{"$f":"AE157*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG157*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":417},127,{"$f":"CG157/Weightings!$M$5","v":0},{"$f":"CH157/Weightings!$M$5","v":0},{"$f":"CL157/Weightings!$M$5","v":0},10.3,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1131349,{"$f":"AP157/Weightings!$M$5","v":293.7},1446,1739.7,1739.7,0,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H157>0,VLOOKUP($DC157,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H157),Weightings!H157,VLOOKUP($DC157,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC157,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G157=\"\",\"\",IF(Weightings!I157=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR157*Weightings!$M$5+AU157","v":5569992},{"$f":"AT157*Weightings!$M$5+AU157","v":6701324},{"$f":"IF(Weightings!G157>0,Weightings!G157,'Preliminary SO66'!AB154)","v":7113390},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R160","v":409986},null,6703404,6701324,null,{"$f":"Weightings!E157","v":0},{"$f":"Weightings!F157","v":0},0,6701324,{"$f":"MAX(ROUND(((AR157-AN157-AO157)*Weightings!$M$12)+'2017legmax.xls'!AP157,0),ROUND((('2017legmax.xls'!AR157-'2017legmax.xls'!AN157-'2017legmax.xls'!AO157)*Weightings!$M$12)+Weightings!B157,0))","v":7577642},0.29370000000000002,2225553,2316214,2225553,0.29370000000000002,0,false,0,0,0,true,624.07129999999995,0.31285099999999999,251.6,0,597.5,0.7,{"$f":"IF(ROUND((Weightings!$P$5*CC157^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC157^Weightings!$P$6*Weightings!$P$8 ),2))","v":1173.42},{"$f":"ROUND(CD157/Weightings!$M$5,4)","v":0.30459999999999998},127,0,0,0,0,{"$f":"AS157*Weightings!$M$5*CJ157","v":0},0,0.52,1.3,43.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC157,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U154,VLOOKUP($DC157,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO160/6","v":5.8},9.8000000000000007,null,null,null,null,null,null,10,"D0361",0]
[362,"Linn","Prairie View ",864.6,0,864.6,864.6,0,852.1,881.4,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":881.4},881.4,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},881.4,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C155,IF(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC158,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},881.4,881.4,881.4,881.4,0,252.7,252.7,0,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":194.8},{"$f":"ROUND((X158/6)*Weightings!$M$6,1)","v":16.2},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":6.7},{"$f":"ROUND((Z158/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":350},{"$f":"ROUND(AB158*Weightings!$M$8,1)","v":159.6},11.5,0,{"$f":"AE158*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG158*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":656},156.69999999999999,{"$f":"CG158/Weightings!$M$5","v":0},{"$f":"CH158/Weightings!$M$5","v":0},{"$f":"CL158/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1280883,{"$f":"AP158/Weightings!$M$5","v":332.5},1478.5,1811,1811,0,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H158>0,VLOOKUP($DC158,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H158),Weightings!H158,VLOOKUP($DC158,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC158,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G158=\"\",\"\",IF(Weightings!I158=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR158*Weightings!$M$5+AU158","v":5695182},{"$f":"AT158*Weightings!$M$5+AU158","v":6975972},{"$f":"IF(Weightings!G158>0,Weightings!G158,'Preliminary SO66'!AB155)","v":8147624},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R161","v":536865},null,7610759,6975972,null,{"$f":"Weightings!E158","v":0},{"$f":"Weightings!F158","v":0},0,6975972,{"$f":"MAX(ROUND(((AR158-AN158-AO158)*Weightings!$M$12)+'2017legmax.xls'!AP158,0),ROUND((('2017legmax.xls'!AR158-'2017legmax.xls'!AN158-'2017legmax.xls'!AO158)*Weightings!$M$12)+Weightings!B158,0))","v":8051110},0.3,2415333,2459649,2415333,0.3,0,false,0,0,0,true,719.48249999999996,0.28665600000000002,252.7,0,320,2.0499999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC158^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC158^Weightings!$P$6*Weightings!$P$8 ),2))","v":920.22},{"$f":"ROUND(CD158/Weightings!$M$5,4)","v":0.2389},156.69999999999999,0,0,0,0,{"$f":"AS158*Weightings!$M$5*CJ158","v":0},0,0.39700000000000002,2.8,0,0,11.5,{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC158,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U155,VLOOKUP($DC158,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO161/6","v":0},0,null,null,null,null,null,null,0,"D0362",0]
[363,"Finney","Holcomb ",937.3,0,937.3,937.3,0,946.5,939,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":937.5},946.5,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},946.5,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C156,IF(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC159,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":11.5},949,950.5,950.5,958,1.5,249.7,249.7,0,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":114.9},{"$f":"ROUND((X159/6)*Weightings!$M$6,1)","v":9.6},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":655.6},{"$f":"ROUND((Z159/6)*Weightings!$M$7,1)","v":43.2},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":455},{"$f":"ROUND(AB159*Weightings!$M$8,1)","v":207.5},39.799999999999997,0,{"$f":"AE159*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG159*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":82},29.2,{"$f":"CG159/Weightings!$M$5","v":0},{"$f":"CH159/Weightings!$M$5","v":0},{"$f":"CL159/Weightings!$M$5","v":0},1.6,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},514072,{"$f":"AP159/Weightings!$M$5","v":133.5},1538.6,1672.1,1672.1,0,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H159>0,VLOOKUP($DC159,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H159),Weightings!H159,VLOOKUP($DC159,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC159,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G159=\"\",\"\",IF(Weightings!I159=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR159*Weightings!$M$5+AU159","v":5926687},{"$f":"AT159*Weightings!$M$5+AU159","v":6440929},{"$f":"IF(Weightings!G159>0,Weightings!G159,'Preliminary SO66'!AB156)","v":7106349},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R162","v":452946},null,6653403,6440929,null,{"$f":"Weightings!E159","v":0},{"$f":"Weightings!F159","v":0},0,6440929,{"$f":"MAX(ROUND(((AR159-AN159-AO159)*Weightings!$M$12)+'2017legmax.xls'!AP159,0),ROUND((('2017legmax.xls'!AR159-'2017legmax.xls'!AN159-'2017legmax.xls'!AO159)*Weightings!$M$12)+Weightings!B159,0))","v":7431055},0.3,2229317,2150000,2150000,0.2893,0,false,0,0,0,true,814.27499999999998,0.26063199999999997,249.7,0,231,0.35,{"$f":"IF(ROUND((Weightings!$P$5*CC159^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC159^Weightings!$P$6*Weightings!$P$8 ),2))","v":1372.61},{"$f":"ROUND(CD159/Weightings!$M$5,4)","v":0.35630000000000001},29.2,0,0,0,0,{"$f":"AS159*Weightings!$M$5*CJ159","v":0},0,0.47499999999999998,4.0999999999999996,0,0,39.799999999999997,{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC159,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U156,VLOOKUP($DC159,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO162/6","v":0.5},1.5,null,null,null,null,null,null,7.8,"D0363",0]
[364,"Marshall","Marysville ",701.8,0,701.8,701.8,0,689.5,687.5,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":687.5},692.9,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},692.9,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C157,IF(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC160,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9},696.5,696.5,696.5,701.9,0,244,244,0,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":350},{"$f":"ROUND((X160/6)*Weightings!$M$6,1)","v":29.2},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z160/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":231},{"$f":"ROUND(AB160*Weightings!$M$8,1)","v":105.3},0,0,{"$f":"AE160*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG160*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":199.6},62.7,{"$f":"CG160/Weightings!$M$5","v":0},{"$f":"CH160/Weightings!$M$5","v":0},{"$f":"CL160/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},656886,{"$f":"AP160/Weightings!$M$5","v":170.5},1143.0999999999999,1313.6,1313.6,0,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H160>0,VLOOKUP($DC160,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H160),Weightings!H160,VLOOKUP($DC160,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC160,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G160=\"\",\"\",IF(Weightings!I160=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR160*Weightings!$M$5+AU160","v":4403221},{"$f":"AT160*Weightings!$M$5+AU160","v":5059987},{"$f":"IF(Weightings!G160>0,Weightings!G160,'Preliminary SO66'!AB157)","v":5807862},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R163","v":462063},null,5345799,5059987,null,{"$f":"Weightings!E160","v":0},{"$f":"Weightings!F160","v":0},0,5059987,{"$f":"MAX(ROUND(((AR160-AN160-AO160)*Weightings!$M$12)+'2017legmax.xls'!AP160,0),ROUND((('2017legmax.xls'!AR160-'2017legmax.xls'!AN160-'2017legmax.xls'!AO160)*Weightings!$M$12)+Weightings!B160,0))","v":5996070},0.3,1798821,1803805,1798821,0.3,0,false,0,0,0,true,497.35129999999998,0.34764099999999998,244,0,325,0.61,{"$f":"IF(ROUND((Weightings!$P$5*CC160^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC160^Weightings!$P$6*Weightings!$P$8 ),2))","v":1210.52},{"$f":"ROUND(CD160/Weightings!$M$5,4)","v":0.31430000000000002},62.7,0,0,0,0,{"$f":"AS160*Weightings!$M$5*CJ160","v":0},0,0.32900000000000001,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC160,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U157,VLOOKUP($DC160,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO163/6","v":0},0,null,null,null,null,null,null,0,"D0364",0]
[365,"Anderson","Garnett ",1022,0,1022,1022,0,988,953.1,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":953.1},988,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},988,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C158,IF(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC161,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},953.1,953.1,953.1,988,0,247.4,247.4,0,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":218.6},{"$f":"ROUND((X161/6)*Weightings!$M$6,1)","v":18.2},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z161/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":351},{"$f":"ROUND(AB161*Weightings!$M$8,1)","v":160.1},1.2,0,{"$f":"AE161*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG161*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":344.5},101.8,{"$f":"CG161/Weightings!$M$5","v":0},{"$f":"CH161/Weightings!$M$5","v":0},{"$f":"CL161/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},838972,{"$f":"AP161/Weightings!$M$5","v":217.8},1516.7,1734.5,1734.5,0,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H161>0,VLOOKUP($DC161,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H161),Weightings!H161,VLOOKUP($DC161,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC161,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G161=\"\",\"\",IF(Weightings!I161=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR161*Weightings!$M$5+AU161","v":5842328},{"$f":"AT161*Weightings!$M$5+AU161","v":6681294},{"$f":"IF(Weightings!G161>0,Weightings!G161,'Preliminary SO66'!AB158)","v":7891717},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R164","v":505844},null,7385873,6681294,null,{"$f":"Weightings!E161","v":0},{"$f":"Weightings!F161","v":0},0,6681294,{"$f":"MAX(ROUND(((AR161-AN161-AO161)*Weightings!$M$12)+'2017legmax.xls'!AP161,0),ROUND((('2017legmax.xls'!AR161-'2017legmax.xls'!AN161-'2017legmax.xls'!AO161)*Weightings!$M$12)+Weightings!B161,0))","v":7728967},0.3,2318690,2484409,2318690,0.3,0,false,0,0,0,true,851.4,0.25043900000000002,247.4,0,430,0.8,{"$f":"IF(ROUND((Weightings!$P$5*CC161^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC161^Weightings!$P$6*Weightings!$P$8 ),2))","v":1138.51},{"$f":"ROUND(CD161/Weightings!$M$5,4)","v":0.29559999999999997},101.8,0,0,0,0,{"$f":"AS161*Weightings!$M$5*CJ161","v":0},0,0.35499999999999998,2.2999999999999998,0,0,1.2,{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC161,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U158,VLOOKUP($DC161,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO164/6","v":0},0,null,null,null,null,null,null,0,"D0365",0]
[366,"Woodson","Woodson ",425.6,0,425.6,425.6,0,421.5,431,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":427},427,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},427,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C159,IF(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC162,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5.5},432.5,436.5,436.5,432.5,4,189.9,189.9,0,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":134.19999999999999},{"$f":"ROUND((X162/6)*Weightings!$M$6,1)","v":11.2},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z162/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":218},{"$f":"ROUND(AB162*Weightings!$M$8,1)","v":99.4},22.9,0,{"$f":"AE162*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG162*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":183},62.2,{"$f":"CG162/Weightings!$M$5","v":0},{"$f":"CH162/Weightings!$M$5","v":0},{"$f":"CL162/Weightings!$M$5","v":0},4.2,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},519804,{"$f":"AP162/Weightings!$M$5","v":134.9},822.3,957.2,957.2,0,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H162>0,VLOOKUP($DC162,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H162),Weightings!H162,VLOOKUP($DC162,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC162,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G162=\"\",\"\",IF(Weightings!I162=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR162*Weightings!$M$5+AU162","v":3167500},{"$f":"AT162*Weightings!$M$5+AU162","v":3687134},{"$f":"IF(Weightings!G162>0,Weightings!G162,'Preliminary SO66'!AB159)","v":4037427},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R165","v":240624},null,3796803,3687134,null,{"$f":"Weightings!E162","v":0},{"$f":"Weightings!F162","v":0},0,3687134,{"$f":"MAX(ROUND(((AR162-AN162-AO162)*Weightings!$M$12)+'2017legmax.xls'!AP162,0),ROUND((('2017legmax.xls'!AR162-'2017legmax.xls'!AN162-'2017legmax.xls'!AO162)*Weightings!$M$12)+Weightings!B162,0))","v":4223323},0.3,1266997,1261137,1261137,0.29859999999999998,0,false,0,0,0,true,163.96879999999999,0.43917,189.9,0,422,0.43,{"$f":"IF(ROUND((Weightings!$P$5*CC162^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC162^Weightings!$P$6*Weightings!$P$8 ),2))","v":1310.1600000000001},{"$f":"ROUND(CD162/Weightings!$M$5,4)","v":0.34010000000000001},62.2,0,0,0,0,{"$f":"AS162*Weightings!$M$5*CJ162","v":0},0,0.504,1,22.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC162,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U159,VLOOKUP($DC162,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO165/6","v":0},4,null,null,null,null,null,null,0,"D0366",0]
[367,"Miami","Osawatomie ",1159.5,0,1159.5,1159.5,0,1119,1092.5,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1092.5},1123.7,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1123.7,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C160,IF(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC163,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},1100.5,1100.5,1100.5,1131.7,0,228.2,228.2,0,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":277.7},{"$f":"ROUND((X163/6)*Weightings!$M$6,1)","v":23.1},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z163/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":608},{"$f":"ROUND(AB163*Weightings!$M$8,1)","v":277.2},63.8,0,{"$f":"AE163*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG163*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":198},48,{"$f":"CG163/Weightings!$M$5","v":0},{"$f":"CH163/Weightings!$M$5","v":0},{"$f":"CL163/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1975627,{"$f":"AP163/Weightings!$M$5","v":512.9},1772,2284.9,2284.9,0,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H163>0,VLOOKUP($DC163,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H163),Weightings!H163,VLOOKUP($DC163,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC163,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G163=\"\",\"\",IF(Weightings!I163=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR163*Weightings!$M$5+AU163","v":6825744},{"$f":"AT163*Weightings!$M$5+AU163","v":8801435},{"$f":"IF(Weightings!G163>0,Weightings!G163,'Preliminary SO66'!AB160)","v":10102390},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R166","v":583604},null,9518786,8801435,null,{"$f":"Weightings!E163","v":0},{"$f":"Weightings!F163","v":0},0,8801435,{"$f":"MAX(ROUND(((AR163-AN163-AO163)*Weightings!$M$12)+'2017legmax.xls'!AP163,0),ROUND((('2017legmax.xls'!AR163-'2017legmax.xls'!AN163-'2017legmax.xls'!AO163)*Weightings!$M$12)+Weightings!B163,0))","v":9931907},0.3,2979572,3027917,2979572,0.3,0,false,0,0,0,true,1029.2288000000001,0.20161699999999999,228.2,0,103,1.92,{"$f":"IF(ROUND((Weightings!$P$5*CC163^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC163^Weightings!$P$6*Weightings!$P$8 ),2))","v":933.96},{"$f":"ROUND(CD163/Weightings!$M$5,4)","v":0.24249999999999999},48,0,0,0,0,{"$f":"AS163*Weightings!$M$5*CJ163","v":0},0,0.53700000000000003,11,63.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC163,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U160,VLOOKUP($DC163,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO166/6","v":0},0,null,null,null,null,null,null,0,"D0367",0]
[368,"Miami","Paola ",1931,0,1931,1931,0,1936.1,1955,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1952},1952,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1952,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C161,IF(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC164,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1952,1955,1955,1952,3,68.400000000000006,0,68.400000000000006,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":476.6},{"$f":"ROUND((X164/6)*Weightings!$M$6,1)","v":39.700000000000003},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":11.2},{"$f":"ROUND((Z164/6)*Weightings!$M$7,1)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":555},{"$f":"ROUND(AB164*Weightings!$M$8,1)","v":253.1},0,0,{"$f":"AE164*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":131.4},{"$f":"ROUND(AG164*Weightings!$M$10,1)","v":32.9},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":832.2},169.4,{"$f":"CG164/Weightings!$M$5","v":0},{"$f":"CH164/Weightings!$M$5","v":0},{"$f":"CL164/Weightings!$M$5","v":0},3.2,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1818261,{"$f":"AP164/Weightings!$M$5","v":472},2519.4,2991.4,2991.4,0,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H164>0,VLOOKUP($DC164,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H164),Weightings!H164,VLOOKUP($DC164,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC164,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G164=\"\",\"\",IF(Weightings!I164=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR164*Weightings!$M$5+AU164","v":9704729},{"$f":"AT164*Weightings!$M$5+AU164","v":11522873},{"$f":"IF(Weightings!G164>0,Weightings!G164,'Preliminary SO66'!AB161)","v":14334082},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R167","v":1622915},null,12711167,11522873,null,{"$f":"Weightings!E164","v":0},{"$f":"Weightings!F164","v":0},0,11522873,{"$f":"MAX(ROUND(((AR164-AN164-AO164)*Weightings!$M$12)+'2017legmax.xls'!AP164,0),ROUND((('2017legmax.xls'!AR164-'2017legmax.xls'!AN164-'2017legmax.xls'!AO164)*Weightings!$M$12)+Weightings!B164,0))","v":13115999},0.33,4328280,4307408,4307408,0.32840000000000003,0,false,0,0,0,false,0,0,0,68.400000000000006,200,4.16,{"$f":"IF(ROUND((Weightings!$P$5*CC164^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC164^Weightings!$P$6*Weightings!$P$8 ),2))","v":784.1},{"$f":"ROUND(CD164/Weightings!$M$5,4)","v":0.2036},169.4,0,0,0,1.2999999999999999E-3,{"$f":"AS164*Weightings!$M$5*CJ164","v":14980},0,0.28399999999999997,9.8000000000000007,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC164,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U161,VLOOKUP($DC164,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO167/6","v":0},3,null,null,null,null,null,null,0,"D0368",0]
[369,"Harvey","Burrton ",220.5,0,220.5,220.5,0,237,227.5,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":227.5},237,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},237,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C162,IF(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC165,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},232.5,232.5,232.5,242,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":63},{"$f":"ROUND((X165/6)*Weightings!$M$6,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1.3},{"$f":"ROUND((Z165/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":113},{"$f":"ROUND(AB165*Weightings!$M$8,1)","v":51.5},9.3000000000000007,0,{"$f":"AE165*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG165*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":26.5},9.9,{"$f":"CG165/Weightings!$M$5","v":0},{"$f":"CH165/Weightings!$M$5","v":0},{"$f":"CL165/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},230605,{"$f":"AP165/Weightings!$M$5","v":59.9},472.5,532.4,532.4,0,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H165>0,VLOOKUP($DC165,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H165),Weightings!H165,VLOOKUP($DC165,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC165,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G165=\"\",\"\",IF(Weightings!I165=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR165*Weightings!$M$5+AU165","v":1820070},{"$f":"AT165*Weightings!$M$5+AU165","v":2050805},{"$f":"IF(Weightings!G165>0,Weightings!G165,'Preliminary SO66'!AB162)","v":2323021},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R168","v":136526},null,2186495,2050805,null,{"$f":"Weightings!E165","v":0},{"$f":"Weightings!F165","v":0},0,2050805,{"$f":"MAX(ROUND(((AR165-AN165-AO165)*Weightings!$M$12)+'2017legmax.xls'!AP165,0),ROUND((('2017legmax.xls'!AR165-'2017legmax.xls'!AN165-'2017legmax.xls'!AO165)*Weightings!$M$12)+Weightings!B165,0))","v":2352130},0.3,705639,696502,696502,0.29609999999999997,0,true,1371.01,0.63792800000000005,154.4,false,0,0,0,0,95,0.28000000000000003,{"$f":"IF(ROUND((Weightings!$P$5*CC165^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC165^Weightings!$P$6*Weightings!$P$8 ),2))","v":1443.68},{"$f":"ROUND(CD165/Weightings!$M$5,4)","v":0.37480000000000002},9.9,0,0,0,0,{"$f":"AS165*Weightings!$M$5*CJ165","v":0},0,0.46700000000000003,2.5,0,0,9.3000000000000007,{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC165,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U162,VLOOKUP($DC165,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO168/6","v":0},0,null,null,null,null,null,null,0,"D0369",0]
[371,"Gray","Montezuma ",238.8,0,238.8,238.8,0,206.5,201.1,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":192},212.4,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},212.4,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C163,IF(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC166,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},194.5,203.6,203.6,214.9,9.1,152.5,152.5,0,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":82},{"$f":"ROUND((X166/6)*Weightings!$M$6,1)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":165},{"$f":"ROUND((Z166/6)*Weightings!$M$7,1)","v":10.9},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":67},{"$f":"ROUND(AB166*Weightings!$M$8,1)","v":30.6},0,0,{"$f":"AE166*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG166*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":61.5},22.5,{"$f":"CG166/Weightings!$M$5","v":0},{"$f":"CH166/Weightings!$M$5","v":0},{"$f":"CL166/Weightings!$M$5","v":0},9.6,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},131303,{"$f":"AP166/Weightings!$M$5","v":34.1},447.8,481.9,481.9,0,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H166>0,VLOOKUP($DC166,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H166),Weightings!H166,VLOOKUP($DC166,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC166,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G166=\"\",\"\",IF(Weightings!I166=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR166*Weightings!$M$5+AU166","v":1724926},{"$f":"AT166*Weightings!$M$5+AU166","v":1856279},{"$f":"IF(Weightings!G166>0,Weightings!G166,'Preliminary SO66'!AB163)","v":2350644},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R169","v":139134},null,2211510,1856279,null,{"$f":"Weightings!E166","v":0},{"$f":"Weightings!F166","v":0},0,1856279,{"$f":"MAX(ROUND(((AR166-AN166-AO166)*Weightings!$M$12)+'2017legmax.xls'!AP166,0),ROUND((('2017legmax.xls'!AR166-'2017legmax.xls'!AN166-'2017legmax.xls'!AO166)*Weightings!$M$12)+Weightings!B166,0))","v":2124802},0.3,637441,691455,637441,0.3,0,true,1109.3599999999999,0.70976300000000003,152.5,false,0,0,0,0,200.8,0.31,{"$f":"IF(ROUND((Weightings!$P$5*CC166^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC166^Weightings!$P$6*Weightings!$P$8 ),2))","v":1410.82},{"$f":"ROUND(CD166/Weightings!$M$5,4)","v":0.36630000000000001},22.5,0,0,0,0,{"$f":"AS166*Weightings!$M$5*CJ166","v":0},0,0.312,1.1000000000000001,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC166,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U163,VLOOKUP($DC166,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO169/6","v":5.0999999999999996},9.1,null,null,null,null,null,null,28,"D0371",0]
[372,"Shawnee","Silver Lake ",681,0,681,681,0,656,662.7,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":662.5},666.5,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},666.5,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C164,IF(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC167,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},670.5,670.7,670.7,674.5,0.2,240.8,240.8,0,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":91.5},{"$f":"ROUND((X167/6)*Weightings!$M$6,1)","v":7.6},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1.3},{"$f":"ROUND((Z167/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":97},{"$f":"ROUND(AB167*Weightings!$M$8,1)","v":44.2},0,0,{"$f":"AE167*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG167*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":293},63.6,{"$f":"CG167/Weightings!$M$5","v":0},{"$f":"CH167/Weightings!$M$5","v":0},{"$f":"CL167/Weightings!$M$5","v":0},0.2,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},546952,{"$f":"AP167/Weightings!$M$5","v":142},1031,1173,1173,0,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H167>0,VLOOKUP($DC167,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H167),Weightings!H167,VLOOKUP($DC167,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC167,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G167=\"\",\"\",IF(Weightings!I167=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR167*Weightings!$M$5+AU167","v":3971412},{"$f":"AT167*Weightings!$M$5+AU167","v":4518396},{"$f":"IF(Weightings!G167>0,Weightings!G167,'Preliminary SO66'!AB164)","v":5219072},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R170","v":394972},null,4824100,4518396,null,{"$f":"Weightings!E167","v":0},{"$f":"Weightings!F167","v":0},0,4518396,{"$f":"MAX(ROUND(((AR167-AN167-AO167)*Weightings!$M$12)+'2017legmax.xls'!AP167,0),ROUND((('2017legmax.xls'!AR167-'2017legmax.xls'!AN167-'2017legmax.xls'!AO167)*Weightings!$M$12)+Weightings!B167,0))","v":5248513},0.3,1574554,1592469,1574554,0.3,0,false,0,0,0,true,463.44380000000001,0.35694999999999999,240.8,0,94,3.12,{"$f":"IF(ROUND((Weightings!$P$5*CC167^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC167^Weightings!$P$6*Weightings!$P$8 ),2))","v":836.82},{"$f":"ROUND(CD167/Weightings!$M$5,4)","v":0.2172},63.6,0,0,0,0,{"$f":"AS167*Weightings!$M$5*CJ167","v":0},0,0.14399999999999999,7.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC167,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U164,VLOOKUP($DC167,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO170/6","v":0.2},0.2,null,null,null,null,null,null,0,"D0372",0]
[373,"Harvey","Newton ",3329.1,0,3329.1,3329.1,0,3289.3,3221.9,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":3208.8},3289.3,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},3289.3,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C165,IF(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC168,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":28},3236.8,3249.9,3249.9,3317.3,13.1,116.2,0,116.2,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":718.2},{"$f":"ROUND((X168/6)*Weightings!$M$6,1)","v":59.9},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":520.20000000000005},{"$f":"ROUND((Z168/6)*Weightings!$M$7,1)","v":34.200000000000003},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1445},{"$f":"ROUND(AB168*Weightings!$M$8,1)","v":658.9},87,0,{"$f":"AE168*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG168*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":304},70.900000000000006,{"$f":"CG168/Weightings!$M$5","v":0},{"$f":"CH168/Weightings!$M$5","v":0},{"$f":"CL168/Weightings!$M$5","v":0},13.8,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},2797669,{"$f":"AP168/Weightings!$M$5","v":726.3},4359.2,5085.5,5085.5,312166,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H168>0,VLOOKUP($DC168,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H168),Weightings!H168,VLOOKUP($DC168,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC168,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G168=\"\",\"\",IF(Weightings!I168=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR168*Weightings!$M$5+AU168","v":17103804},{"$f":"AT168*Weightings!$M$5+AU168","v":19901512},{"$f":"IF(Weightings!G168>0,Weightings!G168,'Preliminary SO66'!AB165)","v":23312966},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R171","v":2001653},null,21311313,19901512,null,{"$f":"Weightings!E168","v":0},{"$f":"Weightings!F168","v":0},0,19901512,{"$f":"MAX(ROUND(((AR168-AN168-AO168)*Weightings!$M$12)+'2017legmax.xls'!AP168,0),ROUND((('2017legmax.xls'!AR168-'2017legmax.xls'!AN168-'2017legmax.xls'!AO168)*Weightings!$M$12)+Weightings!B168,0))","v":22537129},0.3,6761139,6911599,6761139,0.3,0,false,0,0,0,false,0,0,0,116.2,133.5,2.2799999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC168^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC168^Weightings!$P$6*Weightings!$P$8 ),2))","v":898.35},{"$f":"ROUND(CD168/Weightings!$M$5,4)","v":0.23319999999999999},70.900000000000006,0,0,0,0,{"$f":"AS168*Weightings!$M$5*CJ168","v":0},0,0.436,24.8,0,0,87,{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC168,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U165,VLOOKUP($DC168,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.0999999999999996},{"$f":"'2017Block Grant-legalmax.xlsm'!BO171/6","v":0},13.1,null,null,null,null,null,null,0,"D0373",0]
[374,"Haskell","Sublette ",476.4,0,476.4,476.4,0,432.7,420.3,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":419.7},442.9,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},442.9,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C166,IF(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC169,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},429.7,430.3,430.3,452.9,0.6,195.8,195.8,0,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":5.6},{"$f":"ROUND((X169/6)*Weightings!$M$6,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":790.8},{"$f":"ROUND((Z169/6)*Weightings!$M$7,1)","v":52.1},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":228},{"$f":"ROUND(AB169*Weightings!$M$8,1)","v":104},23.9,0,{"$f":"AE169*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG169*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":89},34.200000000000003,{"$f":"CG169/Weightings!$M$5","v":0},{"$f":"CH169/Weightings!$M$5","v":0},{"$f":"CL169/Weightings!$M$5","v":0},0.6,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},242885,{"$f":"AP169/Weightings!$M$5","v":63.1},864,927.1,927.1,0,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H169>0,VLOOKUP($DC169,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H169),Weightings!H169,VLOOKUP($DC169,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC169,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G169=\"\",\"\",IF(Weightings!I169=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR169*Weightings!$M$5+AU169","v":3328128},{"$f":"AT169*Weightings!$M$5+AU169","v":3571189},{"$f":"IF(Weightings!G169>0,Weightings!G169,'Preliminary SO66'!AB166)","v":4347837},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R172","v":320169},null,4027668,3571189,null,{"$f":"Weightings!E169","v":0},{"$f":"Weightings!F169","v":0},0,3571189,{"$f":"MAX(ROUND(((AR169-AN169-AO169)*Weightings!$M$12)+'2017legmax.xls'!AP169,0),ROUND((('2017legmax.xls'!AR169-'2017legmax.xls'!AN169-'2017legmax.xls'!AO169)*Weightings!$M$12)+Weightings!B169,0))","v":4187708},0.3,1256312,1277892,1256312,0.3,0,false,0,0,0,true,189.21379999999999,0.43223899999999998,195.8,0,355.5,0.25,{"$f":"IF(ROUND((Weightings!$P$5*CC169^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC169^Weightings!$P$6*Weightings!$P$8 ),2))","v":1481.17},{"$f":"ROUND(CD169/Weightings!$M$5,4)","v":0.38450000000000001},34.200000000000003,0,0,0,0,{"$f":"AS169*Weightings!$M$5*CJ169","v":0},0,0.503,1.3,23.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC169,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U166,VLOOKUP($DC169,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO172/6","v":0.6},0.6,null,null,null,null,null,null,6,"D0374",0]
[375,"Butler","Circle ",1854.8,0,1854.8,1854.8,0,1860.8,1856.3,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1813.4},1860.8,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1860.8,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C167,IF(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC170,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1813.4,1856.3,1856.3,1860.8,42.9,65.2,0,65.2,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":608.9},{"$f":"ROUND((X170/6)*Weightings!$M$6,1)","v":50.7},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4},{"$f":"ROUND((Z170/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":358},{"$f":"ROUND(AB170*Weightings!$M$8,1)","v":163.19999999999999},0,0,{"$f":"AE170*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":469.3},{"$f":"ROUND(AG170*Weightings!$M$10,1)","v":117.3},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":700},143.80000000000001,{"$f":"CG170/Weightings!$M$5","v":0},{"$f":"CH170/Weightings!$M$5","v":0},{"$f":"CL170/Weightings!$M$5","v":0},45,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1357772,{"$f":"AP170/Weightings!$M$5","v":352.5},2446.3000000000002,2798.8,2798.8,0,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H170>0,VLOOKUP($DC170,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H170),Weightings!H170,VLOOKUP($DC170,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC170,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G170=\"\",\"\",IF(Weightings!I170=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR170*Weightings!$M$5+AU170","v":9423148},{"$f":"AT170*Weightings!$M$5+AU170","v":10780978},{"$f":"IF(Weightings!G170>0,Weightings!G170,'Preliminary SO66'!AB167)","v":12296407},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R173","v":840056},null,11456351,10780978,null,{"$f":"Weightings!E170","v":0},{"$f":"Weightings!F170","v":0},0,10780978,{"$f":"MAX(ROUND(((AR170-AN170-AO170)*Weightings!$M$12)+'2017legmax.xls'!AP170,0),ROUND((('2017legmax.xls'!AR170-'2017legmax.xls'!AN170-'2017legmax.xls'!AO170)*Weightings!$M$12)+Weightings!B170,0))","v":12139609},0.3,3641883,3556907,3556907,0.29299999999999998,0,false,0,0,0,false,0,0,0,65.2,175,4,{"$f":"IF(ROUND((Weightings!$P$5*CC170^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC170^Weightings!$P$6*Weightings!$P$8 ),2))","v":791.09},{"$f":"ROUND(CD170/Weightings!$M$5,4)","v":0.2054},143.80000000000001,0,0,0,0,{"$f":"AS170*Weightings!$M$5*CJ170","v":0},0,0.192,10.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($DC170,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U167,VLOOKUP($DC170,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.8},{"$f":"'2017Block Grant-legalmax.xlsm'!BO173/6","v":18.100000000000001},42.9,null,null,null,null,null,null,67,"D0375",0]
[376,"Rice","Sterling ",514.4,0,514.4,514.4,0,505.2,487.6,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":487.6},505.2,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},505.2,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C168,IF(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC171,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},490.1,490.1,490.1,507.7,0,210,210,0,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":221.2},{"$f":"ROUND((X171/6)*Weightings!$M$6,1)","v":18.399999999999999},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":7.5},{"$f":"ROUND((Z171/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":145},{"$f":"ROUND(AB171*Weightings!$M$8,1)","v":66.099999999999994},0,0,{"$f":"AE171*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG171*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":120},35.9,{"$f":"CG171/Weightings!$M$5","v":0},{"$f":"CH171/Weightings!$M$5","v":0},{"$f":"CL171/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},572002,{"$f":"AP171/Weightings!$M$5","v":148.5},838.6,987.1,987.1,0,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H171>0,VLOOKUP($DC171,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H171),Weightings!H171,VLOOKUP($DC171,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC171,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G171=\"\",\"\",IF(Weightings!I171=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR171*Weightings!$M$5+AU171","v":3230287},{"$f":"AT171*Weightings!$M$5+AU171","v":3802309},{"$f":"IF(Weightings!G171>0,Weightings!G171,'Preliminary SO66'!AB168)","v":4381448},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R174","v":281046},null,4100402,3802309,null,{"$f":"Weightings!E171","v":0},{"$f":"Weightings!F171","v":0},0,3802309,{"$f":"MAX(ROUND(((AR171-AN171-AO171)*Weightings!$M$12)+'2017legmax.xls'!AP171,0),ROUND((('2017legmax.xls'!AR171-'2017legmax.xls'!AN171-'2017legmax.xls'!AO171)*Weightings!$M$12)+Weightings!B171,0))","v":4375884},0.3,1312765,1337550,1312765,0.3,0,false,0,0,0,true,257.02879999999999,0.41361999999999999,210,0,158,0.76,{"$f":"IF(ROUND((Weightings!$P$5*CC171^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC171^Weightings!$P$6*Weightings!$P$8 ),2))","v":1151.79},{"$f":"ROUND(CD171/Weightings!$M$5,4)","v":0.29899999999999999},35.9,0,0,0,0,{"$f":"AS171*Weightings!$M$5*CJ171","v":0},0,0.28599999999999998,3.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC171,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U168,VLOOKUP($DC171,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO174/6","v":0},0,null,null,null,null,null,null,0,"D0376",0]
[377,"Atchison","Atchison Co Comm Schools ",574,0,574,574,0,550,499,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":498},550,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},550,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C169,IF(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC172,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},504.5,505.5,505.5,556.5,1,221,221,0,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":98.8},{"$f":"ROUND((X172/6)*Weightings!$M$6,1)","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z172/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":211},{"$f":"ROUND(AB172*Weightings!$M$8,1)","v":96.2},4.3,0,{"$f":"AE172*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG172*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":317},91,{"$f":"CG172/Weightings!$M$5","v":0},{"$f":"CH172/Weightings!$M$5","v":0},{"$f":"CL172/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},815546,{"$f":"AP172/Weightings!$M$5","v":211.7},978.3,1190,1190,0,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H172>0,VLOOKUP($DC172,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H172),Weightings!H172,VLOOKUP($DC172,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC172,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G172=\"\",\"\",IF(Weightings!I172=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR172*Weightings!$M$5+AU172","v":3768412},{"$f":"AT172*Weightings!$M$5+AU172","v":4583880},{"$f":"IF(Weightings!G172>0,Weightings!G172,'Preliminary SO66'!AB169)","v":5365855},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R175","v":285795},null,5080060,4583880,null,{"$f":"Weightings!E172","v":0},{"$f":"Weightings!F172","v":0},0,4583880,{"$f":"MAX(ROUND(((AR172-AN172-AO172)*Weightings!$M$12)+'2017legmax.xls'!AP172,0),ROUND((('2017legmax.xls'!AR172-'2017legmax.xls'!AN172-'2017legmax.xls'!AO172)*Weightings!$M$12)+Weightings!B172,0))","v":5258280},0.3,1577484,1687938,1577484,0.3,0,false,0,0,0,true,317.41879999999998,0.39704099999999998,221,0,350,0.91,{"$f":"IF(ROUND((Weightings!$P$5*CC172^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC172^Weightings!$P$6*Weightings!$P$8 ),2))","v":1105.81},{"$f":"ROUND(CD172/Weightings!$M$5,4)","v":0.28710000000000002},91,0,0,0,0,{"$f":"AS172*Weightings!$M$5*CJ172","v":0},0,0.379,1.6,0,0,4.3,{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC172,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U169,VLOOKUP($DC172,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO175/6","v":0},1,null,null,null,null,null,null,0,"D0377",0]
[378,"Riley","Riley County ",656.5,0,656.5,656.5,0,669.4,660.4,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":660.4},669.4,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},669.4,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C170,IF(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC173,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},660.4,660.4,660.4,669.4,0,240.1,240.1,0,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":144.9},{"$f":"ROUND((X173/6)*Weightings!$M$6,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z173/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":135},{"$f":"ROUND(AB173*Weightings!$M$8,1)","v":61.6},0,0,{"$f":"AE173*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG173*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":408.7},92.9,{"$f":"CG173/Weightings!$M$5","v":0},{"$f":"CH173/Weightings!$M$5","v":0},{"$f":"CL173/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},701986,{"$f":"AP173/Weightings!$M$5","v":182.2},1076.0999999999999,1258.3,1258.3,0,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H173>0,VLOOKUP($DC173,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H173),Weightings!H173,VLOOKUP($DC173,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC173,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G173=\"\",\"\",IF(Weightings!I173=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR173*Weightings!$M$5+AU173","v":4145137},{"$f":"AT173*Weightings!$M$5+AU173","v":4846972},{"$f":"IF(Weightings!G173>0,Weightings!G173,'Preliminary SO66'!AB170)","v":5418823},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R176","v":303838},null,5114985,4846972,null,{"$f":"Weightings!E173","v":0},{"$f":"Weightings!F173","v":0},0,4846972,{"$f":"MAX(ROUND(((AR173-AN173-AO173)*Weightings!$M$12)+'2017legmax.xls'!AP173,0),ROUND((('2017legmax.xls'!AR173-'2017legmax.xls'!AN173-'2017legmax.xls'!AO173)*Weightings!$M$12)+Weightings!B173,0))","v":5533675},0.3,1660103,1679444,1660103,0.3,0,false,0,0,0,true,457.13249999999999,0.35868299999999997,240.1,0,160,2.5499999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC173^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC173^Weightings!$P$6*Weightings!$P$8 ),2))","v":875.89},{"$f":"ROUND(CD173/Weightings!$M$5,4)","v":0.22739999999999999},92.9,0,0,0,0,{"$f":"AS173*Weightings!$M$5*CJ173","v":0},0,0.20200000000000001,4.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC173,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U170,VLOOKUP($DC173,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO176/6","v":0},0,null,null,null,null,null,null,0,"D0378",0]
[379,"Clay","Clay Center ",1327.4,0,1327.4,1327.4,0,1312.1,1296.0999999999999,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1291.7},1312.1,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1312.1,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C171,IF(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC174,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1291.7,1296.0999999999999,1296.0999999999999,1312.1,4.4000000000000004,184.1,184.1,0,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":406.2},{"$f":"ROUND((X174/6)*Weightings!$M$6,1)","v":33.9},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":12.7},{"$f":"ROUND((Z174/6)*Weightings!$M$7,1)","v":0.8},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":420},{"$f":"ROUND(AB174*Weightings!$M$8,1)","v":191.5},0,0,{"$f":"AE174*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG174*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":388},121.9,{"$f":"CG174/Weightings!$M$5","v":0},{"$f":"CH174/Weightings!$M$5","v":0},{"$f":"CL174/Weightings!$M$5","v":0},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1183509,{"$f":"AP174/Weightings!$M$5","v":307.2},1848.9,2156.1,2156.1,0,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H174>0,VLOOKUP($DC174,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H174),Weightings!H174,VLOOKUP($DC174,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC174,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G174=\"\",\"\",IF(Weightings!I174=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR174*Weightings!$M$5+AU174","v":7121963},{"$f":"AT174*Weightings!$M$5+AU174","v":8305297},{"$f":"IF(Weightings!G174>0,Weightings!G174,'Preliminary SO66'!AB171)","v":9966560},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R177","v":844491},null,9122069,8305297,null,{"$f":"Weightings!E174","v":0},{"$f":"Weightings!F174","v":0},0,8305297,{"$f":"MAX(ROUND(((AR174-AN174-AO174)*Weightings!$M$12)+'2017legmax.xls'!AP174,0),ROUND((('2017legmax.xls'!AR174-'2017legmax.xls'!AN174-'2017legmax.xls'!AO174)*Weightings!$M$12)+Weightings!B174,0))","v":9480303},0.3,2844091,2880460,2844091,0.3,0,false,0,0,0,true,1252.4738,0.14032700000000001,184.1,0,632.5,0.61,{"$f":"IF(ROUND((Weightings!$P$5*CC174^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC174^Weightings!$P$6*Weightings!$P$8 ),2))","v":1210.52},{"$f":"ROUND(CD174/Weightings!$M$5,4)","v":0.31430000000000002},121.9,0,0,0,0,{"$f":"AS174*Weightings!$M$5*CJ174","v":0},0,0.32,2.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC174,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U171,VLOOKUP($DC174,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.2},{"$f":"'2017Block Grant-legalmax.xlsm'!BO177/6","v":0.2},4.4000000000000004,null,null,null,null,null,null,1,"D0379",0]
[380,"Marshall","Vermillion ",509,0,509,509,0,521,533,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":533},533,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},533,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C172,IF(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC175,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9},542,542,542,542,0,217.9,217.9,0,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":3.6},{"$f":"ROUND((X175/6)*Weightings!$M$6,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z175/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":130},{"$f":"ROUND(AB175*Weightings!$M$8,1)","v":59.3},0,0,{"$f":"AE175*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG175*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":292},88.1,{"$f":"CG175/Weightings!$M$5","v":0},{"$f":"CH175/Weightings!$M$5","v":0},{"$f":"CL175/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},273146,{"$f":"AP175/Weightings!$M$5","v":70.900000000000006},907.6,978.5,978.5,0,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H175>0,VLOOKUP($DC175,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H175),Weightings!H175,VLOOKUP($DC175,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC175,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G175=\"\",\"\",IF(Weightings!I175=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR175*Weightings!$M$5+AU175","v":3496075},{"$f":"AT175*Weightings!$M$5+AU175","v":3769182},{"$f":"IF(Weightings!G175>0,Weightings!G175,'Preliminary SO66'!AB172)","v":4149585},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R178","v":258332},null,3891253,3769182,null,{"$f":"Weightings!E175","v":0},{"$f":"Weightings!F175","v":0},0,3769182,{"$f":"MAX(ROUND(((AR175-AN175-AO175)*Weightings!$M$12)+'2017legmax.xls'!AP175,0),ROUND((('2017legmax.xls'!AR175-'2017legmax.xls'!AN175-'2017legmax.xls'!AO175)*Weightings!$M$12)+Weightings!B175,0))","v":4456491},0.3,1336947,1314991,1314991,0.29509999999999997,0,false,0,0,0,true,299.47500000000002,0.40196700000000002,217.9,0,402,0.73,{"$f":"IF(ROUND((Weightings!$P$5*CC175^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC175^Weightings!$P$6*Weightings!$P$8 ),2))","v":1162.33},{"$f":"ROUND(CD175/Weightings!$M$5,4)","v":0.30170000000000002},88.1,0,0,0,0,{"$f":"AS175*Weightings!$M$5*CJ175","v":0},0,0.24,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC175,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U172,VLOOKUP($DC175,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO178/6","v":0},0,null,null,null,null,null,null,0,"D0380",0]
[381,"Ford","Spearville ",338.5,0,338.5,338.5,0,341.5,345,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":345},345,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},345,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C173,IF(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC176,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},345,345,345,345,0,161.80000000000001,161.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":132.9},{"$f":"ROUND((X176/6)*Weightings!$M$6,1)","v":11.1},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":14.4},{"$f":"ROUND((Z176/6)*Weightings!$M$7,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":95},{"$f":"ROUND(AB176*Weightings!$M$8,1)","v":43.3},0,0,{"$f":"AE176*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG176*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":52},19.3,{"$f":"CG176/Weightings!$M$5","v":0},{"$f":"CH176/Weightings!$M$5","v":0},{"$f":"CL176/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},262204,{"$f":"AP176/Weightings!$M$5","v":68.099999999999994},581.4,649.5,649.5,0,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H176>0,VLOOKUP($DC176,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H176),Weightings!H176,VLOOKUP($DC176,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC176,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G176=\"\",\"\",IF(Weightings!I176=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR176*Weightings!$M$5+AU176","v":2239553},{"$f":"AT176*Weightings!$M$5+AU176","v":2501874},{"$f":"IF(Weightings!G176>0,Weightings!G176,'Preliminary SO66'!AB173)","v":2702187},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R179","v":152591},null,2549596,2501874,null,{"$f":"Weightings!E176","v":0},{"$f":"Weightings!F176","v":0},0,2501874,{"$f":"MAX(ROUND(((AR176-AN176-AO176)*Weightings!$M$12)+'2017legmax.xls'!AP176,0),ROUND((('2017legmax.xls'!AR176-'2017legmax.xls'!AN176-'2017legmax.xls'!AO176)*Weightings!$M$12)+Weightings!B176,0))","v":2904612},0.3,871384,884315,871384,0.3,0,false,0,0,0,true,55.6875,0.46889799999999998,161.80000000000001,0,182,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC176^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC176^Weightings!$P$6*Weightings!$P$8 ),2))","v":1432.26},{"$f":"ROUND(CD176/Weightings!$M$5,4)","v":0.37180000000000002},19.3,0,0,0,0,{"$f":"AS176*Weightings!$M$5*CJ176","v":0},0,0.27500000000000002,1.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC176,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U173,VLOOKUP($DC176,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO179/6","v":0},0,null,null,null,null,null,null,0,"D0381",0]
[382,"Pratt","Pratt ",1160.7,0,1160.7,1160.7,0,1033.9000000000001,1095.5999999999999,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1075},1089.9000000000001,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1089.9000000000001,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C174,IF(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC177,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},1085,1105.5999999999999,1105.5999999999999,1099.9000000000001,20.6,233.6,233.6,0,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":383.3},{"$f":"ROUND((X177/6)*Weightings!$M$6,1)","v":31.9},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":373.8},{"$f":"ROUND((Z177/6)*Weightings!$M$7,1)","v":24.6},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":487},{"$f":"ROUND(AB177*Weightings!$M$8,1)","v":222.1},31.7,0,{"$f":"AE177*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG177*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":145},46.8,{"$f":"CG177/Weightings!$M$5","v":0},{"$f":"CH177/Weightings!$M$5","v":0},{"$f":"CL177/Weightings!$M$5","v":0},21.6,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1243552,{"$f":"AP177/Weightings!$M$5","v":322.8},1712.2,2035,2035,0,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H177>0,VLOOKUP($DC177,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H177),Weightings!H177,VLOOKUP($DC177,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC177,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G177=\"\",\"\",IF(Weightings!I177=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR177*Weightings!$M$5+AU177","v":6595394},{"$f":"AT177*Weightings!$M$5+AU177","v":7838820},{"$f":"IF(Weightings!G177>0,Weightings!G177,'Preliminary SO66'!AB174)","v":8503045},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R180","v":467434},null,8035611,7838820,null,{"$f":"Weightings!E177","v":0},{"$f":"Weightings!F177","v":0},0,7838820,{"$f":"MAX(ROUND(((AR177-AN177-AO177)*Weightings!$M$12)+'2017legmax.xls'!AP177,0),ROUND((('2017legmax.xls'!AR177-'2017legmax.xls'!AN177-'2017legmax.xls'!AO177)*Weightings!$M$12)+Weightings!B177,0))","v":8834346},0.3,2650304,2610764,2610764,0.29549999999999998,0,false,0,0,0,true,989.87630000000001,0.212421,233.6,0,266.5,0.54,{"$f":"IF(ROUND((Weightings!$P$5*CC177^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC177^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.3699999999999},{"$f":"ROUND(CD177/Weightings!$M$5,4)","v":0.32300000000000001},46.8,0,0,0,0,{"$f":"AS177*Weightings!$M$5*CJ177","v":0},0,0.443,4.0999999999999996,0,0,31.7,{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC177,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U174,VLOOKUP($DC177,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO180/6","v":12.6},20.6,null,null,null,null,null,null,68,"D0382",0]
[383,"Riley","Manhattan-Ogden ",5832.4,93.5,5925.9,5832.4,93.5,5808.3,6014.3,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":5881.7},5881.7,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},5881.7,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C175,IF(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC178,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":22.5},5904.2,6036.8,6036.8,5904.2,132.6,206.9,0,206.9,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":651},{"$f":"ROUND((X178/6)*Weightings!$M$6,1)","v":54.3},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":972.7},{"$f":"ROUND((Z178/6)*Weightings!$M$7,1)","v":64},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1847},{"$f":"ROUND(AB178*Weightings!$M$8,1)","v":842.2},0,0,{"$f":"AE178*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG178*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2737},406.4,{"$f":"CG178/Weightings!$M$5","v":0},{"$f":"CH178/Weightings!$M$5","v":0},{"$f":"CL178/Weightings!$M$5","v":0},139.19999999999999,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},6892870,{"$f":"AP178/Weightings!$M$5","v":1789.4},7618.2,9407.6,9407.6,700000,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H178>0,VLOOKUP($DC178,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H178),Weightings!H178,VLOOKUP($DC178,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC178,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G178=\"\",\"\",IF(Weightings!I178=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR178*Weightings!$M$5+AU178","v":30045306},{"$f":"AT178*Weightings!$M$5+AU178","v":36938075},{"$f":"IF(Weightings!G178>0,Weightings!G178,'Preliminary SO66'!AB175)","v":42178999},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R181","v":3474041},null,38704958,36938075,null,{"$f":"Weightings!E178","v":0},{"$f":"Weightings!F178","v":0},0,36938075,{"$f":"MAX(ROUND(((AR178-AN178-AO178)*Weightings!$M$12)+'2017legmax.xls'!AP178,0),ROUND((('2017legmax.xls'!AR178-'2017legmax.xls'!AN178-'2017legmax.xls'!AO178)*Weightings!$M$12)+Weightings!B178,0))","v":40469090},0.33,13354800,13364245,13354800,0.33,0,false,0,0,0,false,0,0,0,206.9,163,16.79,{"$f":"IF(ROUND((Weightings!$P$5*CC178^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC178^Weightings!$P$6*Weightings!$P$8 ),2))","v":571.87},{"$f":"ROUND(CD178/Weightings!$M$5,4)","v":0.14849999999999999},406.4,0,0,0,0.02,{"$f":"AS178*Weightings!$M$5*CJ178","v":724762},0,0.313,36.200000000000003,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":125},{"$f":"IF(ISNA(VLOOKUP($DC178,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U175,VLOOKUP($DC178,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":6.2},{"$f":"'2017Block Grant-legalmax.xlsm'!BO181/6","v":1.4},132.6,null,null,null,null,null,null,6,"D0383",0]
[384,"Riley","Blue Valley ",178,0,178,178,0,184,205.5,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":205.5},205.5,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},205.5,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C176,IF(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC179,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},209,209,209,209,0,151.6,151.6,0,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":83.2},{"$f":"ROUND((X179/6)*Weightings!$M$6,1)","v":6.9},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z179/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":37},{"$f":"ROUND(AB179*Weightings!$M$8,1)","v":16.899999999999999},0,0,{"$f":"AE179*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG179*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":144},48.5,{"$f":"CG179/Weightings!$M$5","v":0},{"$f":"CH179/Weightings!$M$5","v":0},{"$f":"CL179/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},273340,{"$f":"AP179/Weightings!$M$5","v":71},432.9,503.9,503.9,0,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H179>0,VLOOKUP($DC179,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H179),Weightings!H179,VLOOKUP($DC179,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC179,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G179=\"\",\"\",IF(Weightings!I179=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR179*Weightings!$M$5+AU179","v":1667531},{"$f":"AT179*Weightings!$M$5+AU179","v":1941023},{"$f":"IF(Weightings!G179>0,Weightings!G179,'Preliminary SO66'!AB176)","v":1954580},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R182","v":100607},null,1853973,1941023,null,{"$f":"Weightings!E179","v":0},{"$f":"Weightings!F179","v":0},0,1941023,{"$f":"MAX(ROUND(((AR179-AN179-AO179)*Weightings!$M$12)+'2017legmax.xls'!AP179,0),ROUND((('2017legmax.xls'!AR179-'2017legmax.xls'!AN179-'2017legmax.xls'!AO179)*Weightings!$M$12)+Weightings!B179,0))","v":2229674},0.33,735792,671635,671635,0.30120000000000002,0,true,1052.395,0.72540199999999999,151.6,false,0,0,0,0,319,0.45,{"$f":"IF(ROUND((Weightings!$P$5*CC179^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC179^Weightings!$P$6*Weightings!$P$8 ),2))","v":1296.76},{"$f":"ROUND(CD179/Weightings!$M$5,4)","v":0.33660000000000001},48.5,0,0,0,0,{"$f":"AS179*Weightings!$M$5*CJ179","v":0},0,0.17699999999999999,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC179,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U176,VLOOKUP($DC179,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO182/6","v":0},0,null,null,null,null,null,null,0,"D0384",0]
[385,"Butler","Andover ",4924.5,0,4924.5,4924.5,0,4940.2,5801.4,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":4972.1000000000004},4972.1000000000004,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},4972.1000000000004,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C177,IF(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC180,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":22.5},4994.6000000000004,5823.9,5823.9,4994.6000000000004,829.3,175,0,175,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":745.3},{"$f":"ROUND((X180/6)*Weightings!$M$6,1)","v":62.1},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":503.5},{"$f":"ROUND((Z180/6)*Weightings!$M$7,1)","v":33.1},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":670},{"$f":"ROUND(AB180*Weightings!$M$8,1)","v":305.5},0,0,{"$f":"AE180*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG180*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1654},242.1,{"$f":"CG180/Weightings!$M$5","v":0},{"$f":"CH180/Weightings!$M$5","v":0},{"$f":"CL180/Weightings!$M$5","v":0},870.8,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},4331072,{"$f":"AP180/Weightings!$M$5","v":1124.4000000000001},6683.2,7807.6,7807.6,0,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H180>0,VLOOKUP($DC180,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H180),Weightings!H180,VLOOKUP($DC180,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC180,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G180=\"\",\"\",IF(Weightings!I180=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR180*Weightings!$M$5+AU180","v":25743686},{"$f":"AT180*Weightings!$M$5+AU180","v":30074875},{"$f":"IF(Weightings!G180>0,Weightings!G180,'Preliminary SO66'!AB177)","v":32126334},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R183","v":2127218},null,29999116,30074875,null,{"$f":"Weightings!E180","v":0},{"$f":"Weightings!F180","v":0},0,30074875,{"$f":"MAX(ROUND(((AR180-AN180-AO180)*Weightings!$M$12)+'2017legmax.xls'!AP180,0),ROUND((('2017legmax.xls'!AR180-'2017legmax.xls'!AN180-'2017legmax.xls'!AO180)*Weightings!$M$12)+Weightings!B180,0))","v":30428748},0.31,9432912,9253425,9253425,0.30409999999999998,0,false,0,0,0,false,0,0,0,175,46.8,35.340000000000003,{"$f":"IF(ROUND((Weightings!$P$5*CC180^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC180^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD180/Weightings!$M$5,4)","v":0.1464},242.1,0,0,0,0.05,{"$f":"AS180*Weightings!$M$5*CJ180","v":1503744},0,0.13400000000000001,106.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":373},{"$f":"IF(ISNA(VLOOKUP($DC180,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U177,VLOOKUP($DC180,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":444.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO183/6","v":11.4},829.3,null,null,null,null,null,null,47,"D0385",0]
[386,"Greenwood","Madison-Virgil ",225.5,0,225.5,225.5,0,220.5,206,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":206},220.5,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},220.5,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C178,IF(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC181,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},209.5,209.5,209.5,224,0,153.6,153.6,0,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":55.8},{"$f":"ROUND((X181/6)*Weightings!$M$6,1)","v":4.7},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z181/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":87},{"$f":"ROUND(AB181*Weightings!$M$8,1)","v":39.700000000000003},2.2999999999999998,0,{"$f":"AE181*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG181*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":56},22.2,{"$f":"CG181/Weightings!$M$5","v":0},{"$f":"CH181/Weightings!$M$5","v":0},{"$f":"CL181/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},361739,{"$f":"AP181/Weightings!$M$5","v":93.9},446.5,540.4,540.4,0,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H181>0,VLOOKUP($DC181,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H181),Weightings!H181,VLOOKUP($DC181,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC181,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G181=\"\",\"\",IF(Weightings!I181=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR181*Weightings!$M$5+AU181","v":1719918},{"$f":"AT181*Weightings!$M$5+AU181","v":2081621},{"$f":"IF(Weightings!G181>0,Weightings!G181,'Preliminary SO66'!AB178)","v":2353024},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R184","v":130491},null,2222533,2081621,null,{"$f":"Weightings!E181","v":0},{"$f":"Weightings!F181","v":0},0,2081621,{"$f":"MAX(ROUND(((AR181-AN181-AO181)*Weightings!$M$12)+'2017legmax.xls'!AP181,0),ROUND((('2017legmax.xls'!AR181-'2017legmax.xls'!AN181-'2017legmax.xls'!AO181)*Weightings!$M$12)+Weightings!B181,0))","v":2366524},0.3,709957,732690,709957,0.3,0,true,1197.22,0.68564099999999994,153.6,false,0,0,0,0,253,0.22,{"$f":"IF(ROUND((Weightings!$P$5*CC181^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC181^Weightings!$P$6*Weightings!$P$8 ),2))","v":1524.62},{"$f":"ROUND(CD181/Weightings!$M$5,4)","v":0.39579999999999999},22.2,0,0,0,0,{"$f":"AS181*Weightings!$M$5*CJ181","v":0},0,0.38800000000000001,0.9,0,0,2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC181,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U178,VLOOKUP($DC181,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO184/6","v":0},0,null,null,null,null,null,null,0,"D0386",0]
[387,"Wilson","Altoona-Midway ",204,0,204,204,0,177.5,165,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":165},182.2,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},182.2,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C179,IF(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC182,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},168.5,168.5,168.5,185.7,0,146.19999999999999,146.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":33.6},{"$f":"ROUND((X182/6)*Weightings!$M$6,1)","v":2.8},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z182/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":81},{"$f":"ROUND(AB182*Weightings!$M$8,1)","v":36.9},4.9000000000000004,0,{"$f":"AE182*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG182*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":108},34.6,{"$f":"CG182/Weightings!$M$5","v":0},{"$f":"CH182/Weightings!$M$5","v":0},{"$f":"CL182/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},207488,{"$f":"AP182/Weightings!$M$5","v":53.9},411.1,465,465,0,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H182>0,VLOOKUP($DC182,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H182),Weightings!H182,VLOOKUP($DC182,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC182,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G182=\"\",\"\",IF(Weightings!I182=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR182*Weightings!$M$5+AU182","v":1583557},{"$f":"AT182*Weightings!$M$5+AU182","v":1791180},{"$f":"IF(Weightings!G182>0,Weightings!G182,'Preliminary SO66'!AB179)","v":2154686},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R185","v":105128},null,2049558,1791180,null,{"$f":"Weightings!E182","v":0},{"$f":"Weightings!F182","v":0},0,1791180,{"$f":"MAX(ROUND(((AR182-AN182-AO182)*Weightings!$M$12)+'2017legmax.xls'!AP182,0),ROUND((('2017legmax.xls'!AR182-'2017legmax.xls'!AN182-'2017legmax.xls'!AO182)*Weightings!$M$12)+Weightings!B182,0))","v":2112005},0.25800000000000001,544897,605830,544897,0.25800000000000001,0,true,827.43399999999997,0.78716399999999997,146.19999999999999,false,0,0,0,0,192,0.56000000000000005,{"$f":"IF(ROUND((Weightings!$P$5*CC182^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC182^Weightings!$P$6*Weightings!$P$8 ),2))","v":1234.17},{"$f":"ROUND(CD182/Weightings!$M$5,4)","v":0.32040000000000002},34.6,0,0,0,0,{"$f":"AS182*Weightings!$M$5*CJ182","v":0},0,0.436,1,0,0,4.9000000000000004,{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC182,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U179,VLOOKUP($DC182,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO185/6","v":0},0,null,null,null,null,null,null,0,"D0387",0]
[388,"Ellis","Ellis ",411,0,411,411,0,419.6,414.1,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":413.1},419.6,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},419.6,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C180,IF(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC183,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},413.1,414.1,414.1,419.6,1,186.1,186.1,0,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":196.7},{"$f":"ROUND((X183/6)*Weightings!$M$6,1)","v":16.399999999999999},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z183/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":103},{"$f":"ROUND(AB183*Weightings!$M$8,1)","v":47},0,0,{"$f":"AE183*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG183*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":35},15.9,{"$f":"CG183/Weightings!$M$5","v":0},{"$f":"CH183/Weightings!$M$5","v":0},{"$f":"CL183/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},330260,{"$f":"AP183/Weightings!$M$5","v":85.7},686.1,771.8,771.8,0,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H183>0,VLOOKUP($DC183,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H183),Weightings!H183,VLOOKUP($DC183,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC183,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G183=\"\",\"\",IF(Weightings!I183=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR183*Weightings!$M$5+AU183","v":2642857},{"$f":"AT183*Weightings!$M$5+AU183","v":2972974},{"$f":"IF(Weightings!G183>0,Weightings!G183,'Preliminary SO66'!AB180)","v":3184066},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R186","v":204553},null,2979513,2972974,null,{"$f":"Weightings!E183","v":0},{"$f":"Weightings!F183","v":0},0,2972974,{"$f":"MAX(ROUND(((AR183-AN183-AO183)*Weightings!$M$12)+'2017legmax.xls'!AP183,0),ROUND((('2017legmax.xls'!AR183-'2017legmax.xls'!AN183-'2017legmax.xls'!AO183)*Weightings!$M$12)+Weightings!B183,0))","v":3458132},0.3,1037440,1010904,1010904,0.2923,0,false,0,0,0,true,148.005,0.443552,186.1,0,280.5,0.12,{"$f":"IF(ROUND((Weightings!$P$5*CC183^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC183^Weightings!$P$6*Weightings!$P$8 ),2))","v":1748.68},{"$f":"ROUND(CD183/Weightings!$M$5,4)","v":0.45400000000000001},15.9,0,0,0,0,{"$f":"AS183*Weightings!$M$5*CJ183","v":0},0,0.245,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC183,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U180,VLOOKUP($DC183,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO186/6","v":0},1,null,null,null,null,null,null,0,"D0388",0]
[389,"Greenwood","Eureka ",621.5,0,621.5,621.5,0,606,609,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":609},612.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},612.20000000000005,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C181,IF(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC184,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14.5},623.5,623.5,623.5,626.70000000000005,0,233.9,{"$f":"MAX(BR184,BV184,BZ184)","v":233.9},0,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":233.7},{"$f":"ROUND((X184/6)*Weightings!$M$6,1)","v":19.5},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z184/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":343},{"$f":"ROUND(AB184*Weightings!$M$8,1)","v":156.4},36,0,{"$f":"AE184*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG184*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":195},69.900000000000006,{"$f":"CG184/Weightings!$M$5","v":0},{"$f":"CH184/Weightings!$M$5","v":0},{"$f":"CL184/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},557226,{"$f":"AP184/Weightings!$M$5","v":144.69999999999999},1142.4000000000001,1287.0999999999999,1287.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H184>0,VLOOKUP($DC184,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H184),Weightings!H184,VLOOKUP($DC184,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC184,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G184=\"\",\"\",IF(Weightings!I184=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR184*Weightings!$M$5+AU184","v":4400525},{"$f":"AT184*Weightings!$M$5+AU184","v":4957909},{"$f":"IF(Weightings!G184>0,Weightings!G184,'Preliminary SO66'!AB181)","v":5686633},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R187","v":411530},null,5275103,4957909,null,{"$f":"Weightings!E184","v":0},{"$f":"Weightings!F184","v":0},0,4957909,{"$f":"MAX(ROUND(((AR184-AN184-AO184)*Weightings!$M$12)+'2017legmax.xls'!AP184,0),ROUND((('2017legmax.xls'!AR184-'2017legmax.xls'!AN184-'2017legmax.xls'!AO184)*Weightings!$M$12)+Weightings!B184,0))","v":5691886},0.3,1707566,1724538,1707566,0.3,0,false,0,0,0,true,404.29129999999998,0.37319000000000002,233.9,0,580,0.34,{"$f":"IF(ROUND((Weightings!$P$5*CC184^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC184^Weightings!$P$6*Weightings!$P$8 ),2))","v":1381.64},{"$f":"ROUND(CD184/Weightings!$M$5,4)","v":0.35870000000000002},69.900000000000006,0,0,0,0,{"$f":"AS184*Weightings!$M$5*CJ184","v":0},0,0.54700000000000004,1.1000000000000001,36,0,0,{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC184,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U181,VLOOKUP($DC184,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO187/6","v":0},0,null,null,null,null,null,null,0,"D0389",0]
[390,"Greenwood","Hamilton ",86.5,0,86.5,86.5,0,75.5,58,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":58},75.5,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},75.5,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C182,IF(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC185,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0.5},58.5,58.5,58.5,76,0,77.099999999999994,77.099999999999994,0,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":9.8000000000000007},{"$f":"ROUND((X185/6)*Weightings!$M$6,1)","v":0.8},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z185/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":28},{"$f":"ROUND(AB185*Weightings!$M$8,1)","v":12.8},0.4,0,{"$f":"AE185*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG185*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":21},9.9,{"$f":"CG185/Weightings!$M$5","v":0},{"$f":"CH185/Weightings!$M$5","v":0},{"$f":"CL185/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},130582,{"$f":"AP185/Weightings!$M$5","v":33.9},177,210.9,210.9,0,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H185>0,VLOOKUP($DC185,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H185),Weightings!H185,VLOOKUP($DC185,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC185,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G185=\"\",\"\",IF(Weightings!I185=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR185*Weightings!$M$5+AU185","v":681804},{"$f":"AT185*Weightings!$M$5+AU185","v":812387},{"$f":"IF(Weightings!G185>0,Weightings!G185,'Preliminary SO66'!AB182)","v":1091571},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R188","v":52365},null,1039206,812387,null,{"$f":"Weightings!E185","v":0},{"$f":"Weightings!F185","v":0},0,812387,{"$f":"MAX(ROUND(((AR185-AN185-AO185)*Weightings!$M$12)+'2017legmax.xls'!AP185,0),ROUND((('2017legmax.xls'!AR185-'2017legmax.xls'!AN185-'2017legmax.xls'!AO185)*Weightings!$M$12)+Weightings!B185,0))","v":929781},0.28060000000000002,{"$f":"BL185*BM185","v":260897},315985,260897,0.28060000000000002,77.099999999999994,false,0,0,0,false,0,0,0,0,210,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC185^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC185^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD185/Weightings!$M$5,4)","v":0.47310000000000002},9.9,0,0,0,0,{"$f":"AS185*Weightings!$M$5*CJ185","v":0},0,0.36799999999999999,0.4,0,0,0.4,{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC185,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U182,VLOOKUP($DC185,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO188/6","v":0},0,null,null,null,null,null,null,0,"D0390",0]
[392,"Osborne","Osborne County ",280.10000000000002,0,280.10000000000002,280.10000000000002,0,273.60000000000002,269,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":269},274.2,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},274.2,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C183,IF(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC186,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},269,269,269,274.2,0,151.5,151.5,0,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X186/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z186/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":109},{"$f":"ROUND(AB186*Weightings!$M$8,1)","v":49.7},3.7,0,{"$f":"AE186*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG186*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":73.5},32.200000000000003,{"$f":"CG186/Weightings!$M$5","v":0},{"$f":"CH186/Weightings!$M$5","v":0},{"$f":"CL186/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},348871,{"$f":"AP186/Weightings!$M$5","v":90.6},511.3,601.9,601.9,0,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H186>0,VLOOKUP($DC186,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H186),Weightings!H186,VLOOKUP($DC186,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC186,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G186=\"\",\"\",IF(Weightings!I186=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR186*Weightings!$M$5+AU186","v":1969528},{"$f":"AT186*Weightings!$M$5+AU186","v":2318519},{"$f":"IF(Weightings!G186>0,Weightings!G186,'Preliminary SO66'!AB183)","v":2631746},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R189","v":141577},null,2490169,2318519,0,{"$f":"Weightings!E186","v":0},{"$f":"Weightings!F186","v":0},0,2318519,{"$f":"MAX(ROUND(((AR186-AN186-AO186)*Weightings!$M$12)+'2017legmax.xls'!AP186,0),ROUND((('2017legmax.xls'!AR186-'2017legmax.xls'!AN186-'2017legmax.xls'!AO186)*Weightings!$M$12)+Weightings!B186,0))","v":2691625},0.3,807488,845608,807488,0.3,0,true,1681.9010000000001,0.55257500000000004,151.5,false,0,0,0,0,511,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC186^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC186^Weightings!$P$6*Weightings!$P$8 ),2))","v":1688.75},{"$f":"ROUND(CD186/Weightings!$M$5,4)","v":0.43840000000000001},32.200000000000003,0,0,0,0,{"$f":"AS186*Weightings!$M$5*CJ186","v":0},0,0.39800000000000002,0.5,0,0,3.7,{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC186,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U183,VLOOKUP($DC186,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO189/6","v":0},0,null,null,null,null,null,null,0,"D0392",0]
[393,"Dickinson","Solomon ",307,4,311,307,4,302.60000000000002,305.5,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":305.5},306.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},306.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C184,IF(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC187,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},305.5,305.5,305.5,306.39999999999998,0,147.69999999999999,147.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":116.8},{"$f":"ROUND((X187/6)*Weightings!$M$6,1)","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z187/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":121},{"$f":"ROUND(AB187*Weightings!$M$8,1)","v":55.2},3.8,0,{"$f":"AE187*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG187*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":68},24.1,{"$f":"CG187/Weightings!$M$5","v":0},{"$f":"CH187/Weightings!$M$5","v":0},{"$f":"CL187/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},316216,{"$f":"AP187/Weightings!$M$5","v":82.1},546.9,629,629,0,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H187>0,VLOOKUP($DC187,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H187),Weightings!H187,VLOOKUP($DC187,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC187,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G187=\"\",\"\",IF(Weightings!I187=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR187*Weightings!$M$5+AU187","v":2106659},{"$f":"AT187*Weightings!$M$5+AU187","v":2422908},{"$f":"IF(Weightings!G187>0,Weightings!G187,'Preliminary SO66'!AB184)","v":2769230},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R190","v":160357},null,2608873,2422908,null,{"$f":"Weightings!E187","v":0},{"$f":"Weightings!F187","v":0},0,2422908,{"$f":"MAX(ROUND(((AR187-AN187-AO187)*Weightings!$M$12)+'2017legmax.xls'!AP187,0),ROUND((('2017legmax.xls'!AR187-'2017legmax.xls'!AN187-'2017legmax.xls'!AO187)*Weightings!$M$12)+Weightings!B187,0))","v":2819529},0.3,845859,875358,845859,0.3,0,false,0,0,0,true,7.92,0.482012,147.69999999999999,0,187.5,0.36,{"$f":"IF(ROUND((Weightings!$P$5*CC187^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC187^Weightings!$P$6*Weightings!$P$8 ),2))","v":1363.9},{"$f":"ROUND(CD187/Weightings!$M$5,4)","v":0.35410000000000003},24.1,0,0,0,0,{"$f":"AS187*Weightings!$M$5*CJ187","v":0},0,0.39500000000000002,1.6,0,0,3.8,{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC187,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U184,VLOOKUP($DC187,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO190/6","v":0},0,null,null,null,null,null,null,0,"D0393",0]
[394,"Butler","Rose Hill Public Schools ",1562.8,0,1562.8,1562.8,0,1520,1505.4,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1488.5},1523.8,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1523.8,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C185,IF(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC188,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},1500.5,1517.4,1517.4,1535.8,16.899999999999999,98.8,98.8,0,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":313.60000000000002},{"$f":"ROUND((X188/6)*Weightings!$M$6,1)","v":26.1},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":57.8},{"$f":"ROUND((Z188/6)*Weightings!$M$7,1)","v":3.8},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":351},{"$f":"ROUND(AB188*Weightings!$M$8,1)","v":160.1},0,0,{"$f":"AE188*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG188*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":573},94.8,{"$f":"CG188/Weightings!$M$5","v":0},{"$f":"CH188/Weightings!$M$5","v":0},{"$f":"CL188/Weightings!$M$5","v":0},17.7,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1257588,{"$f":"AP188/Weightings!$M$5","v":326.5},1937.1,2263.6,2263.6,0,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H188>0,VLOOKUP($DC188,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H188),Weightings!H188,VLOOKUP($DC188,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC188,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G188=\"\",\"\",IF(Weightings!I188=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR188*Weightings!$M$5+AU188","v":7461709},{"$f":"AT188*Weightings!$M$5+AU188","v":8719387},{"$f":"IF(Weightings!G188>0,Weightings!G188,'Preliminary SO66'!AB185)","v":10336435},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R191","v":678415},null,9658020,8719387,null,{"$f":"Weightings!E188","v":0},{"$f":"Weightings!F188","v":0},0,8719387,{"$f":"MAX(ROUND(((AR188-AN188-AO188)*Weightings!$M$12)+'2017legmax.xls'!AP188,0),ROUND((('2017legmax.xls'!AR188-'2017legmax.xls'!AN188-'2017legmax.xls'!AO188)*Weightings!$M$12)+Weightings!B188,0))","v":9915486},0.33,3272110,3398568,3272110,0.33,0,false,0,0,0,true,1529.3025,6.4324999999999993E-2,98.8,0,55,10.42,{"$f":"IF(ROUND((Weightings!$P$5*CC188^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC188^Weightings!$P$6*Weightings!$P$8 ),2))","v":637.04},{"$f":"ROUND(CD188/Weightings!$M$5,4)","v":0.16539999999999999},94.8,0,0,0,0,{"$f":"AS188*Weightings!$M$5*CJ188","v":0},0,0.22900000000000001,27.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC188,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U185,VLOOKUP($DC188,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO191/6","v":13.9},16.899999999999999,null,null,null,null,null,null,51,"D0394",0]
[395,"Rush","LaCrosse ",291,0,291,291,0,282,279.5,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":279.5},284.2,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},284.2,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C186,IF(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC189,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},279.5,279.5,279.5,284.2,0,149.5,149.5,0,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":99.5},{"$f":"ROUND((X189/6)*Weightings!$M$6,1)","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z189/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":104},{"$f":"ROUND(AB189*Weightings!$M$8,1)","v":47.4},1.2,0,{"$f":"AE189*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG189*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":72},31.1,{"$f":"CG189/Weightings!$M$5","v":0},{"$f":"CH189/Weightings!$M$5","v":0},{"$f":"CL189/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},253550,{"$f":"AP189/Weightings!$M$5","v":65.8},521.70000000000005,587.5,587.5,0,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H189>0,VLOOKUP($DC189,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H189),Weightings!H189,VLOOKUP($DC189,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC189,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G189=\"\",\"\",IF(Weightings!I189=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR189*Weightings!$M$5+AU189","v":2009588},{"$f":"AT189*Weightings!$M$5+AU189","v":2263050},{"$f":"IF(Weightings!G189>0,Weightings!G189,'Preliminary SO66'!AB186)","v":2584009},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R192","v":166141},null,2417868,2263050,null,{"$f":"Weightings!E189","v":0},{"$f":"Weightings!F189","v":0},0,2263050,{"$f":"MAX(ROUND(((AR189-AN189-AO189)*Weightings!$M$12)+'2017legmax.xls'!AP189,0),ROUND((('2017legmax.xls'!AR189-'2017legmax.xls'!AN189-'2017legmax.xls'!AO189)*Weightings!$M$12)+Weightings!B189,0))","v":2708353},0.3,812506,830000,812506,0.3,0,true,1778.451,0.52606799999999998,149.5,false,0,0,0,0,486,0.15,{"$f":"IF(ROUND((Weightings!$P$5*CC189^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC189^Weightings!$P$6*Weightings!$P$8 ),2))","v":1662.6},{"$f":"ROUND(CD189/Weightings!$M$5,4)","v":0.43159999999999998},31.1,0,0,0,0,{"$f":"AS189*Weightings!$M$5*CJ189","v":0},0,0.36599999999999999,0.6,0,0,1.2,{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC189,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U186,VLOOKUP($DC189,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO192/6","v":0},0,null,null,null,null,null,null,0,"D0395",0]
[396,"Butler","Douglass Public Schools ",654.20000000000005,0,654.20000000000005,654.20000000000005,0,649.1,688.9,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":660.3},660.3,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},660.3,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C187,IF(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC190,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1.5},661.8,690.4,690.4,661.8,28.6,239.1,239.1,0,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":393.3},{"$f":"ROUND((X190/6)*Weightings!$M$6,1)","v":32.799999999999997},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":7.6},{"$f":"ROUND((Z190/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":190},{"$f":"ROUND(AB190*Weightings!$M$8,1)","v":86.6},0,0,{"$f":"AE190*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG190*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":207},51.9,{"$f":"CG190/Weightings!$M$5","v":0},{"$f":"CH190/Weightings!$M$5","v":0},{"$f":"CL190/Weightings!$M$5","v":0},30,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},661457,{"$f":"AP190/Weightings!$M$5","v":171.7},1102.7,1274.4000000000001,1274.4000000000001,15000,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H190>0,VLOOKUP($DC190,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H190),Weightings!H190,VLOOKUP($DC190,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC190,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G190=\"\",\"\",IF(Weightings!I190=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR190*Weightings!$M$5+AU190","v":4262600},{"$f":"AT190*Weightings!$M$5+AU190","v":4923989},{"$f":"IF(Weightings!G190>0,Weightings!G190,'Preliminary SO66'!AB187)","v":5641695},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R193","v":339252},null,5302443,4923989,null,{"$f":"Weightings!E190","v":0},{"$f":"Weightings!F190","v":0},0,4923989,{"$f":"MAX(ROUND(((AR190-AN190-AO190)*Weightings!$M$12)+'2017legmax.xls'!AP190,0),ROUND((('2017legmax.xls'!AR190-'2017legmax.xls'!AN190-'2017legmax.xls'!AO190)*Weightings!$M$12)+Weightings!B190,0))","v":5562022},0.33,1835467,1827614,{"$f":"MIN(BN190,BO190)","v":1827614},0.3286,0,false,0,{"$f":"IF(BS190=TRUE,ROUND(((7337-BT190)/3642.4)-1,6),0)","v":0},0,true,447.72750000000002,{"$f":"IF(BW190=TRUE,ROUND(((5406-BX190)/3642.4)-1,6),0)","v":0.361265},239.1,0,125,1.66,{"$f":"IF(ROUND((Weightings!$P$5*CC190^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC190^Weightings!$P$6*Weightings!$P$8 ),2))","v":965.21},{"$f":"ROUND(CD190/Weightings!$M$5,4)","v":0.25059999999999999},51.9,0,0,0,0,{"$f":"AS190*Weightings!$M$5*CJ190","v":0},0,0.28699999999999998,5.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":21},{"$f":"IF(ISNA(VLOOKUP($DC190,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U187,VLOOKUP($DC190,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO193/6","v":7.6},28.6,null,null,null,null,null,null,28,"D0396",0]
[397,"Marion","Centre ",213.5,0,213.5,213.5,0,209.5,336.3,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":195.5},209.5,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},209.5,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C188,IF(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC191,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},195.5,336.3,336.3,209.5,140.80000000000001,151.69999999999999,151.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":105.3},{"$f":"ROUND((X191/6)*Weightings!$M$6,1)","v":8.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z191/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":65},{"$f":"ROUND(AB191*Weightings!$M$8,1)","v":29.6},{"$f":"MAX(CO191,CP191,CQ191)","v":0},0,{"$f":"AE191*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG191*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":153},53.5,{"$f":"CG191/Weightings!$M$5","v":0},{"$f":"CH191/Weightings!$M$5","v":0},{"$f":"CL191/Weightings!$M$5","v":0},147.80000000000001,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},400010,{"$f":"AP191/Weightings!$M$5","v":103.8},600.9,704.7,704.7,0,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H191>0,VLOOKUP($DC191,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H191),Weightings!H191,VLOOKUP($DC191,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC191,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G191=\"\",\"\",IF(Weightings!I191=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR191*Weightings!$M$5+AU191","v":2314667},{"$f":"AT191*Weightings!$M$5+AU191","v":2714504},{"$f":"IF(Weightings!G191>0,Weightings!G191,'Preliminary SO66'!AB188)","v":3086459},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R194","v":126100},null,2960359,2714504,null,{"$f":"Weightings!E191","v":0},{"$f":"Weightings!F191","v":0},0,2714504,{"$f":"MAX(ROUND(((AR191-AN191-AO191)*Weightings!$M$12)+'2017legmax.xls'!AP191,0),ROUND((('2017legmax.xls'!AR191-'2017legmax.xls'!AN191-'2017legmax.xls'!AO191)*Weightings!$M$12)+Weightings!B191,0))","v":2434429},0.3,730329,764141,730329,0.3,0,true,1057.223,0.72407699999999997,151.69999999999999,false,0,0,0,0,400,0.38,{"$f":"IF(ROUND((Weightings!$P$5*CC191^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC191^Weightings!$P$6*Weightings!$P$8 ),2))","v":1347.32},{"$f":"ROUND(CD191/Weightings!$M$5,4)","v":0.3498},53.5,0,0,0,0,{"$f":"AS191*Weightings!$M$5*CJ191","v":0},{"$f":"IF(CI191>CK191,CK191,CI191)","v":0},0.31,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":78},{"$f":"IF(ISNA(VLOOKUP($DC191,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U188,VLOOKUP($DC191,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.8},{"$f":"'2017Block Grant-legalmax.xlsm'!BO194/6","v":61},140.80000000000001,null,null,null,null,null,null,196,"D0397",0]
[398,"Marion","Peabody-Burns ",246.5,0,246.5,246.5,0,239,243.8,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":238.5},241.3,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},241.3,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C189,IF(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC192,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},241.5,246.8,246.8,244.3,5.3,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":103.8},{"$f":"ROUND((X192/6)*Weightings!$M$6,1)","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z192/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":122},{"$f":"ROUND(AB192*Weightings!$M$8,1)","v":55.6},12.7,0,{"$f":"AE192*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG192*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":86},30.3,{"$f":"CG192/Weightings!$M$5","v":0},{"$f":"CH192/Weightings!$M$5","v":0},{"$f":"CL192/Weightings!$M$5","v":0},5.6,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},367254,{"$f":"AP192/Weightings!$M$5","v":95.3},511.6,606.9,606.9,0,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H192>0,VLOOKUP($DC192,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H192),Weightings!H192,VLOOKUP($DC192,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC192,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G192=\"\",\"\",IF(Weightings!I192=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR192*Weightings!$M$5+AU192","v":1970683},{"$f":"AT192*Weightings!$M$5+AU192","v":2337779},{"$f":"IF(Weightings!G192>0,Weightings!G192,'Preliminary SO66'!AB189)","v":2639103},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R195","v":140416},null,2498687,2337779,null,{"$f":"Weightings!E192","v":0},{"$f":"Weightings!F192","v":0},0,2337779,{"$f":"MAX(ROUND(((AR192-AN192-AO192)*Weightings!$M$12)+'2017legmax.xls'!AP192,0),ROUND((('2017legmax.xls'!AR192-'2017legmax.xls'!AN192-'2017legmax.xls'!AO192)*Weightings!$M$12)+Weightings!B192,0))","v":2701431},0.33,891472,906437,891472,0.33,0,true,1393.2170000000001,0.63183100000000003,154.4,false,0,0,0,0,235,0.37,{"$f":"IF(ROUND((Weightings!$P$5*CC192^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC192^Weightings!$P$6*Weightings!$P$8 ),2))","v":1355.47},{"$f":"ROUND(CD192/Weightings!$M$5,4)","v":0.35189999999999999},30.3,0,0,0,0,{"$f":"AS192*Weightings!$M$5*CJ192","v":0},0,0.499,1,0,0,12.7,{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC192,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U189,VLOOKUP($DC192,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO195/6","v":0.4},5.3,null,null,null,null,null,null,1,"D0398",0]
[399,"Russell","Paradise ",116.8,0,116.8,116.8,0,109.7,106.5,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":106.5},111,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},111,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C190,IF(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC193,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1.5},108,108,108,112.5,0,110.4,{"$f":"MAX(BR193,BV193,BZ193)","v":110.4},{"$f":"CA193","v":0},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":44.9},{"$f":"ROUND((X193/6)*Weightings!$M$6,1)","v":3.7},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z193/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":42},{"$f":"ROUND(AB193*Weightings!$M$8,1)","v":19.2},0.7,0,{"$f":"AE193*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG193*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":26},13.8,{"$f":"CG193/Weightings!$M$5","v":0},{"$f":"CH193/Weightings!$M$5","v":0},{"$f":"CL193/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},139571,{"$f":"AP193/Weightings!$M$5","v":36.200000000000003},260.3,296.5,296.5,0,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H193>0,VLOOKUP($DC193,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H193),Weightings!H193,VLOOKUP($DC193,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC193,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G193=\"\",\"\",IF(Weightings!I193=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR193*Weightings!$M$5+AU193","v":1002676},{"$f":"AT193*Weightings!$M$5+AU193","v":1142118},{"$f":"IF(Weightings!G193>0,Weightings!G193,'Preliminary SO66'!AB190)","v":1402784},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R196","v":97284},null,1305500,1142118,null,{"$f":"Weightings!E193","v":0},{"$f":"Weightings!F193","v":0},0,1142118,{"$f":"MAX(ROUND(((AR193-AN193-AO193)*Weightings!$M$12)+'2017legmax.xls'!AP193,0),ROUND((('2017legmax.xls'!AR193-'2017legmax.xls'!AN193-'2017legmax.xls'!AO193)*Weightings!$M$12)+Weightings!B193,0))","v":1342317},0.3,402695,446473,402695,0.3,0,true,120.688,0.98119699999999999,110.4,false,0,0,0,0,439,0.06,{"$f":"IF(ROUND((Weightings!$P$5*CC193^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC193^Weightings!$P$6*Weightings!$P$8 ),2))","v":2045.52},{"$f":"ROUND(CD193/Weightings!$M$5,4)","v":0.53100000000000003},13.8,0,0,0,0,{"$f":"AS193*Weightings!$M$5*CJ193","v":0},0,0.373,0.3,0,0,0.7,{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC193,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U190,VLOOKUP($DC193,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO196/6","v":0},0,null,null,null,null,null,null,0,"D0399",0]
[400,"McPherson","Smoky Valley ",823.1,0,823.1,823.1,0,836.1,1034.5,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":837.8},837.8,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},837.8,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C191,IF(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC194,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},848.3,1045,1045,848.3,196.7,252.7,252.7,0,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":229.3},{"$f":"ROUND((X194/6)*Weightings!$M$6,1)","v":19.100000000000001},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":5.8},{"$f":"ROUND((Z194/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":208},{"$f":"ROUND(AB194*Weightings!$M$8,1)","v":94.8},0,0,{"$f":"AE194*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG194*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":283},85.7,{"$f":"CG194/Weightings!$M$5","v":0},{"$f":"CH194/Weightings!$M$5","v":0},{"$f":"CL194/Weightings!$M$5","v":0},206.5,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1049431,{"$f":"AP194/Weightings!$M$5","v":272.39999999999998},1507.5,1779.9,1779.9,0,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H194>0,VLOOKUP($DC194,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H194),Weightings!H194,VLOOKUP($DC194,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC194,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G194=\"\",\"\",IF(Weightings!I194=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR194*Weightings!$M$5+AU194","v":5806890},{"$f":"AT194*Weightings!$M$5+AU194","v":6856175},{"$f":"IF(Weightings!G194>0,Weightings!G194,'Preliminary SO66'!AB191)","v":7502970},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R197","v":404766},null,7098204,6856175,null,{"$f":"Weightings!E194","v":0},{"$f":"Weightings!F194","v":0},0,6856175,{"$f":"MAX(ROUND(((AR194-AN194-AO194)*Weightings!$M$12)+'2017legmax.xls'!AP194,0),ROUND((('2017legmax.xls'!AR194-'2017legmax.xls'!AN194-'2017legmax.xls'!AO194)*Weightings!$M$12)+Weightings!B194,0))","v":6890921},0.33,2274004,2331628,2274004,0.33,0,false,0,0,0,true,678.5213,0.297902,252.7,0,395.5,0.72,{"$f":"IF(ROUND((Weightings!$P$5*CC194^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC194^Weightings!$P$6*Weightings!$P$8 ),2))","v":1165.97},{"$f":"ROUND(CD194/Weightings!$M$5,4)","v":0.30270000000000002},85.7,0,0,0,0,{"$f":"AS194*Weightings!$M$5*CJ194","v":0},0,0.245,2.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":52},{"$f":"IF(ISNA(VLOOKUP($DC194,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U191,VLOOKUP($DC194,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":140.30000000000001},{"$f":"'2017Block Grant-legalmax.xlsm'!BO197/6","v":4.4000000000000004},196.7,null,null,null,null,null,null,16,"D0400",0]
[401,"Rice","Chase-Raymond ",160.5,0,160.5,160.5,0,159,147.5,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":147.5},159,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},159,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C192,IF(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC195,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4},151.5,151.5,151.5,163,0,138.1,138.1,0,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":58.5},{"$f":"ROUND((X195/6)*Weightings!$M$6,1)","v":4.9000000000000004},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":7.9},{"$f":"ROUND((Z195/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":93},{"$f":"ROUND(AB195*Weightings!$M$8,1)","v":42.4},9.8000000000000007,0,{"$f":"AE195*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG195*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":32},13.6,{"$f":"CG195/Weightings!$M$5","v":0},{"$f":"CH195/Weightings!$M$5","v":0},{"$f":"CL195/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},184420,{"$f":"AP195/Weightings!$M$5","v":47.9},372.3,420.2,420.2,0,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H195>0,VLOOKUP($DC195,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H195),Weightings!H195,VLOOKUP($DC195,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC195,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G195=\"\",\"\",IF(Weightings!I195=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR195*Weightings!$M$5+AU195","v":1434100},{"$f":"AT195*Weightings!$M$5+AU195","v":1618610},{"$f":"IF(Weightings!G195>0,Weightings!G195,'Preliminary SO66'!AB192)","v":1822258},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R198","v":101949},null,1720309,1618610,null,{"$f":"Weightings!E195","v":0},{"$f":"Weightings!F195","v":0},0,1618610,{"$f":"MAX(ROUND(((AR195-AN195-AO195)*Weightings!$M$12)+'2017legmax.xls'!AP195,0),ROUND((('2017legmax.xls'!AR195-'2017legmax.xls'!AN195-'2017legmax.xls'!AO195)*Weightings!$M$12)+Weightings!B195,0))","v":1856047},0.3,556814,579066,556814,0.3,0,true,608.26499999999999,0.84733599999999998,138.1,false,0,0,0,0,196,0.16,{"$f":"IF(ROUND((Weightings!$P$5*CC195^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC195^Weightings!$P$6*Weightings!$P$8 ),2))","v":1638.5},{"$f":"ROUND(CD195/Weightings!$M$5,4)","v":0.4254},13.6,0,0,0,0,{"$f":"AS195*Weightings!$M$5*CJ195","v":0},0,0.57099999999999995,0.8,9.8000000000000007,0,0,{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC195,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U192,VLOOKUP($DC195,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO198/6","v":0},0,null,null,null,null,null,null,0,"D0401",0]
[402,"Butler","Augusta ",2158.6999999999998,0,2158.6999999999998,2158.6999999999998,0,2077.6999999999998,2086.1,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2081.3000000000002},2105.9,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2105.9,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C193,IF(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC196,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},2096.3000000000002,2101.1,2101.1,2120.9,4.8,74.3,0,74.3,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":587.4},{"$f":"ROUND((X196/6)*Weightings!$M$6,1)","v":49},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":25.1},{"$f":"ROUND((Z196/6)*Weightings!$M$7,1)","v":1.7},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":735},{"$f":"ROUND(AB196*Weightings!$M$8,1)","v":335.2},0,0,{"$f":"AE196*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG196*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":422.1},78.900000000000006,{"$f":"CG196/Weightings!$M$5","v":0},{"$f":"CH196/Weightings!$M$5","v":0},{"$f":"CL196/Weightings!$M$5","v":0},5,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1556279,{"$f":"AP196/Weightings!$M$5","v":404},2665,3069,3069,0,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H196>0,VLOOKUP($DC196,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H196),Weightings!H196,VLOOKUP($DC196,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC196,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G196=\"\",\"\",IF(Weightings!I196=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR196*Weightings!$M$5+AU196","v":10265580},{"$f":"AT196*Weightings!$M$5+AU196","v":11821788},{"$f":"IF(Weightings!G196>0,Weightings!G196,'Preliminary SO66'!AB193)","v":13573281},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R199","v":865798},null,12707483,11821788,null,{"$f":"Weightings!E196","v":0},{"$f":"Weightings!F196","v":0},0,11821788,{"$f":"MAX(ROUND(((AR196-AN196-AO196)*Weightings!$M$12)+'2017legmax.xls'!AP196,0),ROUND((('2017legmax.xls'!AR196-'2017legmax.xls'!AN196-'2017legmax.xls'!AO196)*Weightings!$M$12)+Weightings!B196,0))","v":13600528},0.3,4080158,4265279,4080158,0.3,0,false,0,0,0,false,0,0,0,74.3,69.5,6.07,{"$f":"IF(ROUND((Weightings!$P$5*CC196^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC196^Weightings!$P$6*Weightings!$P$8 ),2))","v":719.86},{"$f":"ROUND(CD196/Weightings!$M$5,4)","v":0.18690000000000001},78.900000000000006,0,0,0,0,{"$f":"AS196*Weightings!$M$5*CJ196","v":0},0,0.34699999999999998,30.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC196,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U193,VLOOKUP($DC196,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO199/6","v":2.8},4.8,null,null,null,null,null,null,24,"D0402",0]
[403,"Rush","Otis-Bison ",222.9,0,222.9,222.9,0,214.3,{"$f":"K197+T197","v":226},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":218.3},{"$f":"MAX(K197, I197,AVERAGE(F197, I197, K197))","v":218.5},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},{"$f":"L197+M197","v":218.5},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C194,IF(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC197,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},{"$f":"K197+O197","v":218.3},{"$f":"J197+O197","v":226},{"$f":"J197+O197+M197","v":226},{"$f":"L197+M197+O197","v":218.5},7.7,{"$f":"IF(L197>0,MAX(BR197,BV197,BZ197,CA197),0)","v":153},153,0,{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":31.5},{"$f":"ROUND((X197/6)*Weightings!$M$6,1)","v":2.6},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z197/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":90},{"$f":"ROUND(AB197*Weightings!$M$8,1)","v":41},3.9,0,{"$f":"AE197*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG197*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":98},{"$f":"CF197","v":36.4},{"$f":"CG197/Weightings!$M$5","v":0},{"$f":"CH197/Weightings!$M$5","v":0},{"$f":"CL197/Weightings!$M$5","v":0},8.1,{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},306025,{"$f":"AP197/Weightings!$M$5","v":79.400000000000006},{"$f":"SUM(S197+ U197+ Y197+ AA197+ AC197+ AH197+ AJ197+ AK197+ AL197+ AD197+AF197+AM197+AN197+AO197)","v":463.5},{"$f":"SUM(S197+U197+Y197+AA197+AC197+AH197+AJ197+AK197+AL197+AD197+AF197+AQ197+AN197+AO197)","v":542.9},{"$f":"SUM(S197+U197+Y197+AA197+AC197+AH197+AJ197+AK197+AL197+AQ197+AD197+AF197+AM197+AN197+AO197)","v":542.9},0,{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H197>0,VLOOKUP($DC197,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H197),Weightings!H197,VLOOKUP($DC197,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC197,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G197=\"\",\"\",IF(Weightings!I197=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR197*Weightings!$M$5+AU197","v":1785402},{"$f":"AT197*Weightings!$M$5+AU197","v":2091251},{"$f":"IF(Weightings!G197>0,Weightings!G197,'Preliminary SO66'!AB194)","v":2343420},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R200","v":130384},null,{"$f":"BA197-BB197-BC197-BD197","v":2213036},{"$f":"MIN(AZ197,BA197)","v":2091251},null,{"$f":"Weightings!E197","v":0},{"$f":"Weightings!F197","v":0},{"$f":"SUM(BG197:BI197)","v":0},2091251,{"$f":"MAX(ROUND(((AR197-AN197-AO197)*Weightings!$M$12)+'2017legmax.xls'!AP197,0),ROUND((('2017legmax.xls'!AR197-'2017legmax.xls'!AN197-'2017legmax.xls'!AO197)*Weightings!$M$12)+Weightings!B197,0))","v":2350771},0.3,705231,706643,705231,0.3,{"$f":"ROUND(IF(S197<=99.9,(S197*1.014331),0),1)","v":0},{"$f":"AND(S197>99.9,S197<=299.9)","v":true},{"$f":"IF(BS197=TRUE,ROUND((S197-100)*9.655,3),0)","v":1144.1179999999999},0.70021999999999995,{"$f":"ROUND(S197*BU197,1)","v":153},{"$f":"AND(S197>299.9,S197<=1621.9)","v":false},{"$f":"IF(BW197=TRUE,ROUND((S197-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY197*S197,1)","v":0},{"$f":"ROUND(IF(S197>=1622,(S197*0.03504),0),1)","v":0},339.5,{"$f":"AI197/CB197","v":0.28999999999999998},{"$f":"IF(ROUND((Weightings!$P$5*CC197^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC197^Weightings!$P$6*Weightings!$P$8 ),2))","v":1432.26},{"$f":"ROUND(CD197/Weightings!$M$5,4)","v":0.37180000000000002},{"$f":"ROUND(IF(AI197>0,CE197*AI197,0),1)","v":36.4},0,0,0,0,{"$f":"AS197*Weightings!$M$5*CJ197","v":0},0,{"$f":"ROUND(AB197/S197,3)","v":0.41199999999999998},{"$f":"ROUND(S197/CB197,1)","v":0.6},{"$f":"IF(CM197>=50%,AB197*10.5%,0)","v":0},{"$f":"IF(AND(CM197>=35.1%,CN197>212),AB197*0.105,0)","v":0},{"$f":"IF(AND((CM197-0.35)>0,CM197<0.5),AB197*(CM197-0.35)*0.7,0)","v":3.9},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC197,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U194,VLOOKUP($DC197,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.7},{"$f":"'2017Block Grant-legalmax.xlsm'!BO200/6","v":0},7.7,null,null,null,null,null,null,1,"D0403",0]
[404,"Cherokee","Riverton ",726.4,0,726.4,726.4,0,705,700,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":700},710.5,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},710.5,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C195,IF(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC198,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},707,707,707,717.5,{"$f":"CU198","v":0},245.6,245.6,0,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":175.6},{"$f":"ROUND((X198/6)*Weightings!$M$6,1)","v":14.6},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z198/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":310},{"$f":"ROUND(AB198*Weightings!$M$8,1)","v":141.4},17.8,0,{"$f":"AE198*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG198*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":258},52.1,{"$f":"CG198/Weightings!$M$5","v":0},{"$f":"CH198/Weightings!$M$5","v":0},{"$f":"CL198/Weightings!$M$5","v":0},{"$f":"CU198*1.05","v":0},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},688532,{"$f":"AP198/Weightings!$M$5","v":178.7},1189,1367.7,1367.7,0,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H198>0,VLOOKUP($DC198,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H198),Weightings!H198,VLOOKUP($DC198,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC198,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G198=\"\",\"\",IF(Weightings!I198=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR198*Weightings!$M$5+AU198","v":4580028},{"$f":"AT198*Weightings!$M$5+AU198","v":5268380},{"$f":"IF(Weightings!G198>0,Weightings!G198,'Preliminary SO66'!AB195)","v":6034230},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R201","v":380540},null,5653690,5268380,null,{"$f":"Weightings!E198","v":0},{"$f":"Weightings!F198","v":0},0,{"$f":"BF198+BJ198","v":5268380},{"$f":"MAX(ROUND(((AR198-AN198-AO198)*Weightings!$M$12)+'2017legmax.xls'!AP198,0),ROUND((('2017legmax.xls'!AR198-'2017legmax.xls'!AN198-'2017legmax.xls'!AO198)*Weightings!$M$12)+Weightings!B198,0))","v":6027142},0.3,1808143,1863621,1808143,{"$f":"BP198/BL198","v":0.3},0,false,0,0,0,true,516.65629999999999,0.34234100000000001,245.6,0,60,4.3,{"$f":"IF(ROUND((Weightings!$P$5*CC198^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC198^Weightings!$P$6*Weightings!$P$8 ),2))","v":778.25},{"$f":"ROUND(CD198/Weightings!$M$5,4)","v":0.20200000000000001},52.1,0,0,0,0,{"$f":"AS198*Weightings!$M$5*CJ198","v":0},0,0.432,12,0,0,17.8,{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC198,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U195,VLOOKUP($DC198,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO201/6","v":0},{"$f":"SUM(CR198:CT198)","v":0},null,null,null,null,null,null,0,"D0404",0]
[405,"Rice","Lyons ",753.4,0,753.4,753.4,0,755.8,771.7,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":771.7},771.7,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},771.7,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C196,IF(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC199,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},786.7,786.7,786.7,786.7,0,250.8,250.8,0,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":252.2},{"$f":"ROUND((X199/6)*Weightings!$M$6,1)","v":21},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":653.70000000000005},{"$f":"ROUND((Z199/6)*Weightings!$M$7,1)","v":43},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":498},{"$f":"ROUND(AB199*Weightings!$M$8,1)","v":227.1},52.3,0,{"$f":"AE199*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":175},{"$f":"ROUND(AG199*Weightings!$M$10,1)","v":43.8},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":48},16.5,{"$f":"CG199/Weightings!$M$5","v":0},{"$f":"CH199/Weightings!$M$5","v":0},{"$f":"CL199/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},831306,{"$f":"AP199/Weightings!$M$5","v":215.8},1442.2,1658,1658,0,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H199>0,VLOOKUP($DC199,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H199),Weightings!H199,VLOOKUP($DC199,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC199,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G199=\"\",\"\",IF(Weightings!I199=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR199*Weightings!$M$5+AU199","v":5555354},{"$f":"AT199*Weightings!$M$5+AU199","v":6386616},{"$f":"IF(Weightings!G199>0,Weightings!G199,'Preliminary SO66'!AB196)","v":7389017},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R202","v":651405},null,6737612,6386616,null,{"$f":"Weightings!E199","v":0},{"$f":"Weightings!F199","v":0},0,6386616,{"$f":"MAX(ROUND(((AR199-AN199-AO199)*Weightings!$M$12)+'2017legmax.xls'!AP199,0),ROUND((('2017legmax.xls'!AR199-'2017legmax.xls'!AN199-'2017legmax.xls'!AO199)*Weightings!$M$12)+Weightings!B199,0))","v":7316075},0.3,2194823,1893090,1893090,0.25879999999999997,0,false,0,0,0,true,602.29129999999998,0.31883099999999998,250.8,0,116,0.41,{"$f":"IF(ROUND((Weightings!$P$5*CC199^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC199^Weightings!$P$6*Weightings!$P$8 ),2))","v":1324.36},{"$f":"ROUND(CD199/Weightings!$M$5,4)","v":0.34379999999999999},16.5,0,0,0,0,{"$f":"AS199*Weightings!$M$5*CJ199","v":0},0,0.63300000000000001,6.8,52.3,0,0,{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC199,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U196,VLOOKUP($DC199,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO202/6","v":0},0,null,null,null,null,null,null,0,"D0405",0]
[407,"Russell","Russell County ",762.7,0,762.7,762.7,0,792.5,799.1,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":799.1},799.1,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},799.1,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C197,IF(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC200,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},799.1,799.1,799.1,799.1,0,251.4,251.4,0,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":205.6},{"$f":"ROUND((X200/6)*Weightings!$M$6,1)","v":17.100000000000001},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z200/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":351},{"$f":"ROUND(AB200*Weightings!$M$8,1)","v":160.1},21.9,0,{"$f":"AE200*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG200*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":133},50.3,{"$f":"CG200/Weightings!$M$5","v":0},{"$f":"CH200/Weightings!$M$5","v":0},{"$f":"CL200/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},680349,{"$f":"AP200/Weightings!$M$5","v":176.6},1299.9000000000001,1476.5,1476.5,0,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H200>0,VLOOKUP($DC200,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H200),Weightings!H200,VLOOKUP($DC200,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC200,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G200=\"\",\"\",IF(Weightings!I200=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR200*Weightings!$M$5+AU200","v":5007215},{"$f":"AT200*Weightings!$M$5+AU200","v":5687478},{"$f":"IF(Weightings!G200>0,Weightings!G200,'Preliminary SO66'!AB197)","v":6220096},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R203","v":442171},null,5777925,5687478,null,{"$f":"Weightings!E200","v":0},{"$f":"Weightings!F200","v":0},0,5687478,{"$f":"MAX(ROUND(((AR200-AN200-AO200)*Weightings!$M$12)+'2017legmax.xls'!AP200,0),ROUND((('2017legmax.xls'!AR200-'2017legmax.xls'!AN200-'2017legmax.xls'!AO200)*Weightings!$M$12)+Weightings!B200,0))","v":6669682},0.33,2200995,2111500,2111500,0.31659999999999999,0,false,0,0,0,true,617.63630000000001,0.31461800000000001,251.4,0,489,0.27,{"$f":"IF(ROUND((Weightings!$P$5*CC200^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC200^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.6},{"$f":"ROUND(CD200/Weightings!$M$5,4)","v":0.37790000000000001},50.3,0,0,0,0,{"$f":"AS200*Weightings!$M$5*CJ200","v":0},0,0.439,1.6,0,0,21.9,{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC200,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U197,VLOOKUP($DC200,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO203/6","v":0},0,null,null,null,null,null,null,0,"D0407",0]
[408,"Marion","Marion-Florence ",486,0,486,486,0,498,492.2,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":483.5},498,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},498,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C198,IF(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC201,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},483.5,492.2,492.2,498,8.6999999999999993,207.6,207.6,0,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":199.9},{"$f":"ROUND((X201/6)*Weightings!$M$6,1)","v":16.7},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z201/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":174},{"$f":"ROUND(AB201*Weightings!$M$8,1)","v":79.3},0,0,{"$f":"AE201*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG201*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":168},51,{"$f":"CG201/Weightings!$M$5","v":0},{"$f":"CH201/Weightings!$M$5","v":0},{"$f":"CL201/Weightings!$M$5","v":0},9.1,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},714498,{"$f":"AP201/Weightings!$M$5","v":185.5},861.7,1047.2,1047.2,0,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H201>0,VLOOKUP($DC201,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H201),Weightings!H201,VLOOKUP($DC201,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC201,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G201=\"\",\"\",IF(Weightings!I201=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR201*Weightings!$M$5+AU201","v":3319268},{"$f":"AT201*Weightings!$M$5+AU201","v":4033814},{"$f":"IF(Weightings!G201>0,Weightings!G201,'Preliminary SO66'!AB198)","v":4409982},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R204","v":259511},null,4150471,4033814,null,{"$f":"Weightings!E201","v":0},{"$f":"Weightings!F201","v":0},0,4033814,{"$f":"MAX(ROUND(((AR201-AN201-AO201)*Weightings!$M$12)+'2017legmax.xls'!AP201,0),ROUND((('2017legmax.xls'!AR201-'2017legmax.xls'!AN201-'2017legmax.xls'!AO201)*Weightings!$M$12)+Weightings!B201,0))","v":4561436},0.3,1368431,1349977,1349977,0.29599999999999999,0,false,0,0,0,true,245.02500000000001,0.41691600000000001,207.6,0,237,0.71,{"$f":"IF(ROUND((Weightings!$P$5*CC201^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC201^Weightings!$P$6*Weightings!$P$8 ),2))","v":1169.6600000000001},{"$f":"ROUND(CD201/Weightings!$M$5,4)","v":0.30370000000000003},51,0,0,0,0,{"$f":"AS201*Weightings!$M$5*CJ201","v":0},0,0.34899999999999998,2.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($DC201,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U198,VLOOKUP($DC201,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO204/6","v":0.7},8.6999999999999993,null,null,null,null,null,null,7,"D0408",0]
[409,"Atchison","Atchison Public Schools ",1564.5,0,1564.5,1564.5,0,1606.3,1632,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1632},1632,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1632,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C199,IF(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC202,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":18.5},1650.5,1650.5,1650.5,1650.5,0,57.8,0,57.8,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":179.3},{"$f":"ROUND((X202/6)*Weightings!$M$6,1)","v":14.9},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":8.1999999999999993},{"$f":"ROUND((Z202/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":962},{"$f":"ROUND(AB202*Weightings!$M$8,1)","v":438.7},101,0,{"$f":"AE202*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG202*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":238},47.6,{"$f":"CG202/Weightings!$M$5","v":0},{"$f":"CH202/Weightings!$M$5","v":0},{"$f":"CL202/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1871605,{"$f":"AP202/Weightings!$M$5","v":485.9},2311,2796.9,2796.9,0,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H202>0,VLOOKUP($DC202,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H202),Weightings!H202,VLOOKUP($DC202,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC202,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G202=\"\",\"\",IF(Weightings!I202=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR202*Weightings!$M$5+AU202","v":8901972},{"$f":"AT202*Weightings!$M$5+AU202","v":10773659},{"$f":"IF(Weightings!G202>0,Weightings!G202,'Preliminary SO66'!AB199)","v":12088499},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R205","v":924113},null,11164386,10773659,null,{"$f":"Weightings!E202","v":0},{"$f":"Weightings!F202","v":0},0,10773659,{"$f":"MAX(ROUND(((AR202-AN202-AO202)*Weightings!$M$12)+'2017legmax.xls'!AP202,0),ROUND((('2017legmax.xls'!AR202-'2017legmax.xls'!AN202-'2017legmax.xls'!AO202)*Weightings!$M$12)+Weightings!B202,0))","v":12247995},0.3,3674399,3578462,3578462,0.29220000000000002,0,false,0,0,0,false,0,0,0,57.8,52.7,4.5199999999999996,{"$f":"IF(ROUND((Weightings!$P$5*CC202^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC202^Weightings!$P$6*Weightings!$P$8 ),2))","v":769.51},{"$f":"ROUND(CD202/Weightings!$M$5,4)","v":0.19980000000000001},47.6,0,0,0,0,{"$f":"AS202*Weightings!$M$5*CJ202","v":0},0,0.58299999999999996,31.3,101,0,0,{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC202,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U199,VLOOKUP($DC202,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO205/6","v":0},0,null,null,null,null,null,null,0,"D0409",0]
[410,"Marion","Durham-Hillsboro-Lehigh ",534.29999999999995,0,534.29999999999995,534.29999999999995,0,523.4,554.1,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":544},544,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},544,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C200,IF(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC203,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},546.5,556.6,556.6,546.5,10.1,218.8,218.8,0,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":343.9},{"$f":"ROUND((X203/6)*Weightings!$M$6,1)","v":28.7},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":16.600000000000001},{"$f":"ROUND((Z203/6)*Weightings!$M$7,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":161},{"$f":"ROUND(AB203*Weightings!$M$8,1)","v":73.400000000000006},0,0,{"$f":"AE203*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG203*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":159},48.6,{"$f":"CG203/Weightings!$M$5","v":0},{"$f":"CH203/Weightings!$M$5","v":0},{"$f":"CL203/Weightings!$M$5","v":0},10.6,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},755819,{"$f":"AP203/Weightings!$M$5","v":196.2},927.7,1123.9000000000001,1123.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H203>0,VLOOKUP($DC203,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H203),Weightings!H203,VLOOKUP($DC203,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC203,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G203=\"\",\"\",IF(Weightings!I203=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR203*Weightings!$M$5+AU203","v":3573500},{"$f":"AT203*Weightings!$M$5+AU203","v":4329263},{"$f":"IF(Weightings!G203>0,Weightings!G203,'Preliminary SO66'!AB200)","v":4823314},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R206","v":280667},null,4542647,4329263,null,{"$f":"Weightings!E203","v":0},{"$f":"Weightings!F203","v":0},0,4329263,{"$f":"MAX(ROUND(((AR203-AN203-AO203)*Weightings!$M$12)+'2017legmax.xls'!AP203,0),ROUND((('2017legmax.xls'!AR203-'2017legmax.xls'!AN203-'2017legmax.xls'!AO203)*Weightings!$M$12)+Weightings!B203,0))","v":4903302},0.33,1618090,1621498,1618090,0.33,0,false,0,0,0,true,305.04379999999998,0.40043800000000002,218.8,0,231.8,0.69,{"$f":"IF(ROUND((Weightings!$P$5*CC203^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC203^Weightings!$P$6*Weightings!$P$8 ),2))","v":1177.25},{"$f":"ROUND(CD203/Weightings!$M$5,4)","v":0.30559999999999998},48.6,0,0,0,0,{"$f":"AS203*Weightings!$M$5*CJ203","v":0},0,0.29499999999999998,2.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC203,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U200,VLOOKUP($DC203,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.1000000000000001},{"$f":"'2017Block Grant-legalmax.xlsm'!BO206/6","v":0},10.1,null,null,null,null,null,null,12,"D0410",0]
[411,"Marion","Goessel ",276.10000000000002,0,276.10000000000002,276.10000000000002,0,266,263,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":263},268.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},268.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C201,IF(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC204,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},263,263,263,268.39999999999998,0,152.4,152.4,0,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":150.30000000000001},{"$f":"ROUND((X204/6)*Weightings!$M$6,1)","v":12.5},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z204/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":61},{"$f":"ROUND(AB204*Weightings!$M$8,1)","v":27.8},0,0,{"$f":"AE204*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":28.1},{"$f":"ROUND(AG204*Weightings!$M$10,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":105},29.9,{"$f":"CG204/Weightings!$M$5","v":0},{"$f":"CH204/Weightings!$M$5","v":0},{"$f":"CL204/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},383937,{"$f":"AP204/Weightings!$M$5","v":99.7},498,597.70000000000005,597.70000000000005,0,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H204>0,VLOOKUP($DC204,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H204),Weightings!H204,VLOOKUP($DC204,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC204,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G204=\"\",\"\",IF(Weightings!I204=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR204*Weightings!$M$5+AU204","v":1918296},{"$f":"AT204*Weightings!$M$5+AU204","v":2302340},{"$f":"IF(Weightings!G204>0,Weightings!G204,'Preliminary SO66'!AB201)","v":2645875},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R207","v":137424},null,2508451,2302340,null,{"$f":"Weightings!E204","v":0},{"$f":"Weightings!F204","v":0},0,2302340,{"$f":"MAX(ROUND(((AR204-AN204-AO204)*Weightings!$M$12)+'2017legmax.xls'!AP204,0),ROUND((('2017legmax.xls'!AR204-'2017legmax.xls'!AN204-'2017legmax.xls'!AO204)*Weightings!$M$12)+Weightings!B204,0))","v":2619957},0.33,864586,863699,863699,0.32969999999999999,0,true,1625.902,0.56794900000000004,152.4,false,0,0,0,0,111.2,0.94,{"$f":"IF(ROUND((Weightings!$P$5*CC204^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC204^Weightings!$P$6*Weightings!$P$8 ),2))","v":1097.72},{"$f":"ROUND(CD204/Weightings!$M$5,4)","v":0.28499999999999998},29.9,0,0,0,0,{"$f":"AS204*Weightings!$M$5*CJ204","v":0},0,0.22700000000000001,2.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC204,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U201,VLOOKUP($DC204,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO207/6","v":0},0,null,null,null,null,null,null,0,"D0411",0]
[412,"Sheridan","Hoxie Community Schools ",339,0,339,339,0,355.3,374,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":374},374,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},374,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C202,IF(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC205,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},374,374,374,374,0,171.7,171.7,0,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":54.5},{"$f":"ROUND((X205/6)*Weightings!$M$6,1)","v":4.5},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z205/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":101},{"$f":"ROUND(AB205*Weightings!$M$8,1)","v":46.1},0,0,{"$f":"AE205*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG205*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":114.5},48,{"$f":"CG205/Weightings!$M$5","v":0},{"$f":"CH205/Weightings!$M$5","v":0},{"$f":"CL205/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},270374,{"$f":"AP205/Weightings!$M$5","v":70.2},646.29999999999995,716.5,716.5,0,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H205>0,VLOOKUP($DC205,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H205),Weightings!H205,VLOOKUP($DC205,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC205,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G205=\"\",\"\",IF(Weightings!I205=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR205*Weightings!$M$5+AU205","v":2489548},{"$f":"AT205*Weightings!$M$5+AU205","v":2759958},{"$f":"IF(Weightings!G205>0,Weightings!G205,'Preliminary SO66'!AB202)","v":2952852},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R208","v":177770},null,2775082,2759958,null,{"$f":"Weightings!E205","v":0},{"$f":"Weightings!F205","v":0},0,2759958,{"$f":"MAX(ROUND(((AR205-AN205-AO205)*Weightings!$M$12)+'2017legmax.xls'!AP205,0),ROUND((('2017legmax.xls'!AR205-'2017legmax.xls'!AN205-'2017legmax.xls'!AO205)*Weightings!$M$12)+Weightings!B205,0))","v":3266595},0.3,979979,887978,887978,0.27179999999999999,0,false,0,0,0,true,91.575000000000003,0.45904499999999998,171.7,0,674,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC205^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC205^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD205/Weightings!$M$5,4)","v":0.41959999999999997},48,0,0,0,0,{"$f":"AS205*Weightings!$M$5*CJ205","v":0},0,0.27,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC205,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U202,VLOOKUP($DC205,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO208/6","v":0},0,null,null,null,null,null,null,0,"D0412",0]
[413,"Neosho","Chanute Public Schools ",1750.7,0,1750.7,1750.7,0,1733,1749.2,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1746.2},1746.2,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1746.2,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C203,IF(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC206,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":17},1763.2,1766.2,1766.2,1763.2,3,61.8,0,61.8,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":523.29999999999995},{"$f":"ROUND((X206/6)*Weightings!$M$6,1)","v":43.6},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":116.6},{"$f":"ROUND((Z206/6)*Weightings!$M$7,1)","v":7.7},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":960},{"$f":"ROUND(AB206*Weightings!$M$8,1)","v":437.8},100.8,0,{"$f":"AE206*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG206*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":595},117.5,{"$f":"CG206/Weightings!$M$5","v":0},{"$f":"CH206/Weightings!$M$5","v":0},{"$f":"CL206/Weightings!$M$5","v":0},3.2,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2029225,{"$f":"AP206/Weightings!$M$5","v":526.79999999999995},2535.6,3062.4,3062.4,0,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H206>0,VLOOKUP($DC206,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H206),Weightings!H206,VLOOKUP($DC206,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC206,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G206=\"\",\"\",IF(Weightings!I206=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR206*Weightings!$M$5+AU206","v":9767131},{"$f":"AT206*Weightings!$M$5+AU206","v":11796365},{"$f":"IF(Weightings!G206>0,Weightings!G206,'Preliminary SO66'!AB203)","v":13173383},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R209","v":784340},null,12389043,11796365,null,{"$f":"Weightings!E206","v":0},{"$f":"Weightings!F206","v":0},0,11796365,{"$f":"MAX(ROUND(((AR206-AN206-AO206)*Weightings!$M$12)+'2017legmax.xls'!AP206,0),ROUND((('2017legmax.xls'!AR206-'2017legmax.xls'!AN206-'2017legmax.xls'!AO206)*Weightings!$M$12)+Weightings!B206,0))","v":13507925},0.3,4052378,4090402,4052378,0.3,0,false,0,0,0,false,0,0,0,61.8,125,4.76,{"$f":"IF(ROUND((Weightings!$P$5*CC206^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC206^Weightings!$P$6*Weightings!$P$8 ),2))","v":760.56},{"$f":"ROUND(CD206/Weightings!$M$5,4)","v":0.19739999999999999},117.5,0,0,0,0,{"$f":"AS206*Weightings!$M$5*CJ206","v":0},0,0.54400000000000004,14.1,100.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC206,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U203,VLOOKUP($DC206,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.2999999999999998},{"$f":"'2017Block Grant-legalmax.xlsm'!BO209/6","v":0.7},3,null,null,null,null,null,null,7,"D0413",0]
[415,"Brown","Hiawatha ",837.2,0,837.2,837.2,0,852,888.2,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":880.6},880.6,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},880.6,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C204,IF(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC207,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},880.6,888.2,888.2,880.6,7.6,252.7,252.7,0,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":410.5},{"$f":"ROUND((X207/6)*Weightings!$M$6,1)","v":34.200000000000003},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z207/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":386},{"$f":"ROUND(AB207*Weightings!$M$8,1)","v":176},23.8,0,{"$f":"AE207*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG207*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":260},77.099999999999994,{"$f":"CG207/Weightings!$M$5","v":0},{"$f":"CH207/Weightings!$M$5","v":0},{"$f":"CL207/Weightings!$M$5","v":0},8,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},984764,{"$f":"AP207/Weightings!$M$5","v":255.7},1453.4,1709.1,1709.1,0,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H207>0,VLOOKUP($DC207,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H207),Weightings!H207,VLOOKUP($DC207,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC207,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G207=\"\",\"\",IF(Weightings!I207=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR207*Weightings!$M$5+AU207","v":5598497},{"$f":"AT207*Weightings!$M$5+AU207","v":6583453},{"$f":"IF(Weightings!G207>0,Weightings!G207,'Preliminary SO66'!AB204)","v":7070093},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R210","v":407376},null,6662717,6583453,null,{"$f":"Weightings!E207","v":0},{"$f":"Weightings!F207","v":0},0,6583453,{"$f":"MAX(ROUND(((AR207-AN207-AO207)*Weightings!$M$12)+'2017legmax.xls'!AP207,0),ROUND((('2017legmax.xls'!AR207-'2017legmax.xls'!AN207-'2017legmax.xls'!AO207)*Weightings!$M$12)+Weightings!B207,0))","v":7470120},0.3,2241036,2143811,2143811,0.28699999999999998,0,false,0,0,0,true,718.49249999999995,0.28692800000000002,252.7,0,331,0.79,{"$f":"IF(ROUND((Weightings!$P$5*CC207^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC207^Weightings!$P$6*Weightings!$P$8 ),2))","v":1141.75},{"$f":"ROUND(CD207/Weightings!$M$5,4)","v":0.2964},77.099999999999994,0,0,0,0,{"$f":"AS207*Weightings!$M$5*CJ207","v":0},0,0.438,2.7,0,0,23.8,{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC207,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U204,VLOOKUP($DC207,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO210/6","v":1},7.6,null,null,null,null,null,null,1,"D0415",0]
[416,"Miami","Louisburg ",1661.5,0,1661.5,1661.5,0,1662.4,1614.8,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1602.7},1662.4,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1662.4,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C205,IF(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC208,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1602.7,1614.8,1614.8,1662.4,12.1,58.3,0,58.3,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.4},{"$f":"ROUND((X208/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":49.5},{"$f":"ROUND((Z208/6)*Weightings!$M$7,1)","v":3.3},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":206},{"$f":"ROUND(AB208*Weightings!$M$8,1)","v":93.9},0,0,{"$f":"AE208*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG208*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":666},134.80000000000001,{"$f":"CG208/Weightings!$M$5","v":0},{"$f":"CH208/Weightings!$M$5","v":0},{"$f":"CL208/Weightings!$M$5","v":0},12.7,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1192132,{"$f":"AP208/Weightings!$M$5","v":309.5},1965.4,2274.9,2274.9,0,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H208>0,VLOOKUP($DC208,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H208),Weightings!H208,VLOOKUP($DC208,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC208,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G208=\"\",\"\",IF(Weightings!I208=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR208*Weightings!$M$5+AU208","v":7570721},{"$f":"AT208*Weightings!$M$5+AU208","v":8762915},{"$f":"IF(Weightings!G208>0,Weightings!G208,'Preliminary SO66'!AB205)","v":10219174},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R211","v":618837},null,9600337,8762915,null,{"$f":"Weightings!E208","v":0},{"$f":"Weightings!F208","v":0},0,8762915,{"$f":"MAX(ROUND(((AR208-AN208-AO208)*Weightings!$M$12)+'2017legmax.xls'!AP208,0),ROUND((('2017legmax.xls'!AR208-'2017legmax.xls'!AN208-'2017legmax.xls'!AO208)*Weightings!$M$12)+Weightings!B208,0))","v":10004972},0.33,3301641,3528496,3301641,0.33,0,false,0,0,0,false,0,0,0,58.3,156,4.2699999999999996,{"$f":"IF(ROUND((Weightings!$P$5*CC208^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC208^Weightings!$P$6*Weightings!$P$8 ),2))","v":779.48},{"$f":"ROUND(CD208/Weightings!$M$5,4)","v":0.2024},134.80000000000001,0,0,0,2.41E-2,{"$f":"AS208*Weightings!$M$5*CJ208","v":211186},0,0.124,10.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC208,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U205,VLOOKUP($DC208,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.4},{"$f":"'2017Block Grant-legalmax.xlsm'!BO211/6","v":2.7},12.1,null,null,null,null,null,null,2,"D0416",0]
[417,"Morris","Morris County ",703.3,0,703.3,703.3,0,708.7,689.3,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":689.3},708.7,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},708.7,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C206,IF(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC209,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7.5},696.8,696.8,696.8,716.2,0,245.5,245.5,0,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":167.7},{"$f":"ROUND((X209/6)*Weightings!$M$6,1)","v":14},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":21.5},{"$f":"ROUND((Z209/6)*Weightings!$M$7,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":248},{"$f":"ROUND(AB209*Weightings!$M$8,1)","v":113.1},0,0,{"$f":"AE209*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG209*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":252.8},84.3,{"$f":"CG209/Weightings!$M$5","v":0},{"$f":"CH209/Weightings!$M$5","v":0},{"$f":"CL209/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},653402,{"$f":"AP209/Weightings!$M$5","v":169.6},1174.5,1344.1,1344.1,0,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H209>0,VLOOKUP($DC209,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H209),Weightings!H209,VLOOKUP($DC209,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC209,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G209=\"\",\"\",IF(Weightings!I209=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR209*Weightings!$M$5+AU209","v":4524174},{"$f":"AT209*Weightings!$M$5+AU209","v":5177473},{"$f":"IF(Weightings!G209>0,Weightings!G209,'Preliminary SO66'!AB206)","v":5625011},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R212","v":354152},null,5270859,5177473,null,{"$f":"Weightings!E209","v":0},{"$f":"Weightings!F209","v":0},0,5177473,{"$f":"MAX(ROUND(((AR209-AN209-AO209)*Weightings!$M$12)+'2017legmax.xls'!AP209,0),ROUND((('2017legmax.xls'!AR209-'2017legmax.xls'!AN209-'2017legmax.xls'!AO209)*Weightings!$M$12)+Weightings!B209,0))","v":5946078},0.3,1783823,1782072,1782072,0.29970000000000002,0,false,0,0,0,true,515.04750000000001,0.342783,245.5,0,537,0.47,{"$f":"IF(ROUND((Weightings!$P$5*CC209^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC209^Weightings!$P$6*Weightings!$P$8 ),2))","v":1284.07},{"$f":"ROUND(CD209/Weightings!$M$5,4)","v":0.33339999999999997},84.3,0,0,0,0,{"$f":"AS209*Weightings!$M$5*CJ209","v":0},0,0.34599999999999997,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC209,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U206,VLOOKUP($DC209,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO212/6","v":0},0,null,null,null,null,null,null,0,"D0417",0]
[418,"McPherson","McPherson ",2267.8000000000002,0,2267.8000000000002,2267.8000000000002,0,2287.4,2247.3000000000002,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2232.3000000000002},2287.4,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2287.4,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C207,IF(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC210,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},2242.8000000000002,2257.8000000000002,2257.8000000000002,2297.9,15,80.5,0,80.5,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":539.29999999999995},{"$f":"ROUND((X210/6)*Weightings!$M$6,1)","v":44.9},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":47.1},{"$f":"ROUND((Z210/6)*Weightings!$M$7,1)","v":3.1},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":683},{"$f":"ROUND(AB210*Weightings!$M$8,1)","v":311.39999999999998},0,0,{"$f":"AE210*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":111.5},{"$f":"ROUND(AG210*Weightings!$M$10,1)","v":27.9},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":165},45.8,{"$f":"CG210/Weightings!$M$5","v":0},{"$f":"CH210/Weightings!$M$5","v":0},{"$f":"CL210/Weightings!$M$5","v":0},15.8,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2689429,{"$f":"AP210/Weightings!$M$5","v":698.2},2827.3,3525.5,3525.5,0,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H210>0,VLOOKUP($DC210,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H210),Weightings!H210,VLOOKUP($DC210,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC210,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G210=\"\",\"\",IF(Weightings!I210=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR210*Weightings!$M$5+AU210","v":10890760},{"$f":"AT210*Weightings!$M$5+AU210","v":13580226},{"$f":"IF(Weightings!G210>0,Weightings!G210,'Preliminary SO66'!AB207)","v":16422554},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R213","v":1502689},null,14919865,13580226,null,{"$f":"Weightings!E210","v":0},{"$f":"Weightings!F210","v":0},0,13580226,{"$f":"MAX(ROUND(((AR210-AN210-AO210)*Weightings!$M$12)+'2017legmax.xls'!AP210,0),ROUND((('2017legmax.xls'!AR210-'2017legmax.xls'!AN210-'2017legmax.xls'!AO210)*Weightings!$M$12)+Weightings!B210,0))","v":15313064},0.33,5053311,5028614,5028614,0.32840000000000003,0,false,0,0,0,false,0,0,0,80.5,156.30000000000001,1.06,{"$f":"IF(ROUND((Weightings!$P$5*CC210^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC210^Weightings!$P$6*Weightings!$P$8 ),2))","v":1068.29},{"$f":"ROUND(CD210/Weightings!$M$5,4)","v":0.27729999999999999},45.8,0,0,0,0,{"$f":"AS210*Weightings!$M$5*CJ210","v":0},0,0.29699999999999999,14.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC210,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U207,VLOOKUP($DC210,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO213/6","v":13},15,null,null,null,null,null,null,47,"D0418",0]
[419,"McPherson","Canton-Galva ",356.5,0,{"$f":"D211+E211","v":356.5},356.5,0,357.4,327.2,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":327.2},357.4,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},357.4,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C208,IF(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC211,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},330.2,330.2,330.2,360.4,0,167.1,167.1,0,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":85.4},{"$f":"ROUND((X211/6)*Weightings!$M$6,1)","v":7.1},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z211/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":103},{"$f":"ROUND(AB211*Weightings!$M$8,1)","v":47},0,0,{"$f":"AE211*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG211*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":179},49.5,{"$f":"CG211/Weightings!$M$5","v":0},{"$f":"CH211/Weightings!$M$5","v":0},{"$f":"CL211/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},413358,{"$f":"AP211/Weightings!$M$5","v":107.3},631.1,738.4,738.4,0,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H211>0,VLOOKUP($DC211,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H211),Weightings!H211,VLOOKUP($DC211,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC211,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G211=\"\",\"\",IF(Weightings!I211=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR211*Weightings!$M$5+AU211","v":2430997},{"$f":"AT211*Weightings!$M$5+AU211","v":2844317},{"$f":"IF(Weightings!G211>0,Weightings!G211,'Preliminary SO66'!AB208)","v":3276154},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R214","v":192255},null,3083899,2844317,null,{"$f":"Weightings!E211","v":0},{"$f":"Weightings!F211","v":0},0,2844317,{"$f":"MAX(ROUND(((AR211-AN211-AO211)*Weightings!$M$12)+'2017legmax.xls'!AP211,0),ROUND((('2017legmax.xls'!AR211-'2017legmax.xls'!AN211-'2017legmax.xls'!AO211)*Weightings!$M$12)+Weightings!B211,0))","v":3246997},0.33,1071509,1151022,1071509,0.33,0,false,0,0,0,true,74.745000000000005,0.46366499999999999,167.1,0,167.5,1.07,{"$f":"IF(ROUND((Weightings!$P$5*CC211^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC211^Weightings!$P$6*Weightings!$P$8 ),2))","v":1066.02},{"$f":"ROUND(CD211/Weightings!$M$5,4)","v":0.2767},49.5,0,0,0,0,{"$f":"AS211*Weightings!$M$5*CJ211","v":0},0,0.28599999999999998,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC211,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U208,VLOOKUP($DC211,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO214/6","v":0},0,null,null,null,null,null,null,1,"D0419",0]
[420,"Osage","Osage City ",631,0,631,631,0,634.5,657.3,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":649},649,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},649,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C209,IF(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC212,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},649,657.3,657.3,649,8.3000000000000007,237.3,237.3,0,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":90.8},{"$f":"ROUND((X212/6)*Weightings!$M$6,1)","v":7.6},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z212/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":239},{"$f":"ROUND(AB212*Weightings!$M$8,1)","v":109},3,0,{"$f":"AE212*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":6.9},{"$f":"ROUND(AG212*Weightings!$M$10,1)","v":1.7},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":80.5},25.1,{"$f":"CG212/Weightings!$M$5","v":0},{"$f":"CH212/Weightings!$M$5","v":0},{"$f":"CL212/Weightings!$M$5","v":0},8.6999999999999993,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},788456,{"$f":"AP212/Weightings!$M$5","v":204.7},1041.4000000000001,1246.0999999999999,1246.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H212>0,VLOOKUP($DC212,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H212),Weightings!H212,VLOOKUP($DC212,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC212,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G212=\"\",\"\",IF(Weightings!I212=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR212*Weightings!$M$5+AU212","v":4011473},{"$f":"AT212*Weightings!$M$5+AU212","v":4799977},{"$f":"IF(Weightings!G212>0,Weightings!G212,'Preliminary SO66'!AB209)","v":5205801},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R215","v":299891},null,4905910,4799977,null,{"$f":"Weightings!E212","v":0},{"$f":"Weightings!F212","v":0},0,4799977,{"$f":"MAX(ROUND(((AR212-AN212-AO212)*Weightings!$M$12)+'2017legmax.xls'!AP212,0),ROUND((('2017legmax.xls'!AR212-'2017legmax.xls'!AN212-'2017legmax.xls'!AO212)*Weightings!$M$12)+Weightings!B212,0))","v":5458939},0.3,1637682,1623808,1623808,0.29749999999999999,0,false,0,0,0,true,431.88749999999999,0.36561399999999999,237.3,0,127.3,0.63,{"$f":"IF(ROUND((Weightings!$P$5*CC212^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC212^Weightings!$P$6*Weightings!$P$8 ),2))","v":1201.72},{"$f":"ROUND(CD212/Weightings!$M$5,4)","v":0.312},25.1,0,0,0,0,{"$f":"AS212*Weightings!$M$5*CJ212","v":0},0,0.36799999999999999,5.0999999999999996,0,0,3,{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC212,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U209,VLOOKUP($DC212,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO215/6","v":0.8},8.3000000000000007,null,null,null,null,null,null,0.6,"D0420",0]
[421,"Osage","Lyndon ",399.5,0,399.5,399.5,0,396.5,418.1,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":416},416,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},416,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C210,IF(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC213,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},416,418.1,418.1,416,2.1,185,185,0,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":43.5},{"$f":"ROUND((X213/6)*Weightings!$M$6,1)","v":3.6},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z213/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":122},{"$f":"ROUND(AB213*Weightings!$M$8,1)","v":55.6},0,0,{"$f":"AE213*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG213*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":158},40.799999999999997,{"$f":"CG213/Weightings!$M$5","v":0},{"$f":"CH213/Weightings!$M$5","v":0},{"$f":"CL213/Weightings!$M$5","v":0},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},486455,{"$f":"AP213/Weightings!$M$5","v":126.3},703.2,829.5,829.5,0,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H213>0,VLOOKUP($DC213,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H213),Weightings!H213,VLOOKUP($DC213,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC213,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G213=\"\",\"\",IF(Weightings!I213=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR213*Weightings!$M$5+AU213","v":2708726},{"$f":"AT213*Weightings!$M$5+AU213","v":3195234},{"$f":"IF(Weightings!G213>0,Weightings!G213,'Preliminary SO66'!AB210)","v":3507712},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R216","v":197698},null,3310014,3195234,null,{"$f":"Weightings!E213","v":0},{"$f":"Weightings!F213","v":0},0,3195234,{"$f":"MAX(ROUND(((AR213-AN213-AO213)*Weightings!$M$12)+'2017legmax.xls'!AP213,0),ROUND((('2017legmax.xls'!AR213-'2017legmax.xls'!AN213-'2017legmax.xls'!AO213)*Weightings!$M$12)+Weightings!B213,0))","v":3676527},0.3,1102958,1111848,1102958,0.3,0,false,0,0,0,true,143.55000000000001,0.44477499999999998,185,0,109,1.45,{"$f":"IF(ROUND((Weightings!$P$5*CC213^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC213^Weightings!$P$6*Weightings!$P$8 ),2))","v":995.2},{"$f":"ROUND(CD213/Weightings!$M$5,4)","v":0.25840000000000002},40.799999999999997,0,0,0,0,{"$f":"AS213*Weightings!$M$5*CJ213","v":0},0,0.29299999999999998,3.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC213,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U210,VLOOKUP($DC213,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO216/6","v":0.1},2.1,null,null,null,null,null,null,0,"D0421",0]
[422,"Kiowa","Kiowa County ",229,0,229,229,0,232.5,344.8,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":233.5},233.5,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},233.5,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C211,IF(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC214,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},233.5,344.8,344.8,233.5,111.3,154.19999999999999,154.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":56},{"$f":"ROUND((X214/6)*Weightings!$M$6,1)","v":4.7},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z214/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":67},{"$f":"ROUND(AB214*Weightings!$M$8,1)","v":30.6},0,0,{"$f":"AE214*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG214*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":76},31.9,{"$f":"CG214/Weightings!$M$5","v":0},{"$f":"CH214/Weightings!$M$5","v":0},{"$f":"CL214/Weightings!$M$5","v":0},116.9,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},311953,{"$f":"AP214/Weightings!$M$5","v":81},571.79999999999995,652.79999999999995,652.79999999999995,0,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H214>0,VLOOKUP($DC214,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H214),Weightings!H214,VLOOKUP($DC214,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC214,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G214=\"\",\"\",IF(Weightings!I214=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!E76+AU214","v":3146455},{"$f":"AT214*Weightings!$M$5+AU214","v":2514586},{"$f":"IF(Weightings!G214>0,Weightings!G214,'Preliminary SO66'!AB211)","v":3090357},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R217","v":173945},null,2916412,2514586,null,{"$f":"Weightings!E214","v":0},{"$f":"Weightings!F214","v":0},0,2514586,{"$f":"MAX(ROUND(((AR214-AN214-AO214)*Weightings!$M$12)+'2017legmax.xls'!AP214,0),ROUND((('2017legmax.xls'!AR214-'2017legmax.xls'!AN214-'2017legmax.xls'!AO214)*Weightings!$M$12)+Weightings!B214,0))","v":2354454},0.3,706336,711197,706336,0.3,0,true,1288.943,0.66045900000000002,154.19999999999999,false,0,0,0,0,459.8,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC214^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC214^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD214/Weightings!$M$5,4)","v":0.41959999999999997},31.9,0,0,0,0,{"$f":"AS214*Weightings!$M$5*CJ214","v":0},0,0.28699999999999998,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":92},{"$f":"IF(ISNA(VLOOKUP($DC214,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U211,VLOOKUP($DC214,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.5999999999999996},{"$f":"'2017Block Grant-legalmax.xlsm'!BO217/6","v":14.7},111.3,null,null,null,null,null,null,74,"D0422",0]
[423,"McPherson","Moundridge ",401.2,0,401.2,401.2,0,377.3,377.8,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":377.8},385.4,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},385.4,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C212,IF(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC215,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},382.8,382.8,382.8,390.4,0,177,177,0,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":74},{"$f":"ROUND((X215/6)*Weightings!$M$6,1)","v":6.2},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z215/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":77},{"$f":"ROUND(AB215*Weightings!$M$8,1)","v":35.1},0,0,{"$f":"AE215*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG215*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":77},25.4,{"$f":"CG215/Weightings!$M$5","v":0},{"$f":"CH215/Weightings!$M$5","v":0},{"$f":"CL215/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},516986,{"$f":"AP215/Weightings!$M$5","v":134.19999999999999},634.1,768.3,768.3,0,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H215>0,VLOOKUP($DC215,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H215),Weightings!H215,VLOOKUP($DC215,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC215,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G215=\"\",\"\",IF(Weightings!I215=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR215*Weightings!$M$5+AU215","v":2442553},{"$f":"AT215*Weightings!$M$5+AU215","v":2959492},{"$f":"IF(Weightings!G215>0,Weightings!G215,'Preliminary SO66'!AB212)","v":3350171},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R218","v":180002},null,3170169,2959492,null,{"$f":"Weightings!E215","v":0},{"$f":"Weightings!F215","v":0},0,2959492,{"$f":"MAX(ROUND(((AR215-AN215-AO215)*Weightings!$M$12)+'2017legmax.xls'!AP215,0),ROUND((('2017legmax.xls'!AR215-'2017legmax.xls'!AN215-'2017legmax.xls'!AO215)*Weightings!$M$12)+Weightings!B215,0))","v":3364095},0.33,1110151,1153795,1110151,0.33,0,false,0,0,0,true,111.87,0.45347300000000001,177,0,156,0.49,{"$f":"IF(ROUND((Weightings!$P$5*CC215^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC215^Weightings!$P$6*Weightings!$P$8 ),2))","v":1272.02},{"$f":"ROUND(CD215/Weightings!$M$5,4)","v":0.33019999999999999},25.4,0,0,0,0,{"$f":"AS215*Weightings!$M$5*CJ215","v":0},0,0.19700000000000001,2.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC215,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U212,VLOOKUP($DC215,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO218/6","v":0},0,null,null,null,null,null,null,0,"D0423",0]
[426,"Republic","Pike Valley ",205.5,0,205.5,205.5,0,211.5,210,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":210},211.5,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},211.5,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C213,IF(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC216,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},210,210,210,211.5,0,152,152,0,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":50.6},{"$f":"ROUND((X216/6)*Weightings!$M$6,1)","v":4.2},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1},{"$f":"ROUND((Z216/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":89},{"$f":"ROUND(AB216*Weightings!$M$8,1)","v":40.6},4.4000000000000004,0,{"$f":"AE216*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG216*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":92},30.7,{"$f":"CG216/Weightings!$M$5","v":0},{"$f":"CH216/Weightings!$M$5","v":0},{"$f":"CL216/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},193624,{"$f":"AP216/Weightings!$M$5","v":50.3},443.5,493.8,493.8,0,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H216>0,VLOOKUP($DC216,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H216),Weightings!H216,VLOOKUP($DC216,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC216,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G216=\"\",\"\",IF(Weightings!I216=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR216*Weightings!$M$5+AU216","v":1708362},{"$f":"AT216*Weightings!$M$5+AU216","v":1902118},{"$f":"IF(Weightings!G216>0,Weightings!G216,'Preliminary SO66'!AB213)","v":2147384},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R219","v":110696},null,2036688,1902118,null,{"$f":"Weightings!E216","v":0},{"$f":"Weightings!F216","v":0},0,1902118,{"$f":"MAX(ROUND(((AR216-AN216-AO216)*Weightings!$M$12)+'2017legmax.xls'!AP216,0),ROUND((('2017legmax.xls'!AR216-'2017legmax.xls'!AN216-'2017legmax.xls'!AO216)*Weightings!$M$12)+Weightings!B216,0))","v":2282673},0.3,{"$f":"BL216*BM216","v":684802},686149,684802,0.3,0,true,1076.5329999999999,0.71877500000000005,152,false,0,0,0,0,194.8,0.47,{"$f":"IF(ROUND((Weightings!$P$5*CC216^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC216^Weightings!$P$6*Weightings!$P$8 ),2))","v":1284.07},{"$f":"ROUND(CD216/Weightings!$M$5,4)","v":0.33339999999999997},30.7,0,0,0,0,{"$f":"AS216*Weightings!$M$5*CJ216","v":0},0,0.42099999999999999,1.1000000000000001,0,0,4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC216,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U213,VLOOKUP($DC216,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO219/6","v":0},0,null,null,null,null,null,null,0,"D0426",0]
[428,"Barton","Great Bend ",3004,0,3004,3004,0,2924.5,2762.5,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2762.5},2924.5,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2924.5,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C214,IF(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC217,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},2777.5,2777.5,2777.5,2939.5,0,103,0,103,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":630.4},{"$f":"ROUND((X217/6)*Weightings!$M$6,1)","v":52.5},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2202.3000000000002},{"$f":"ROUND((Z217/6)*Weightings!$M$7,1)","v":145},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1676},{"$f":"ROUND(AB217*Weightings!$M$8,1)","v":764.3},176,0,{"$f":"AE217*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG217*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":171},49.2,{"$f":"CG217/Weightings!$M$5","v":0},{"$f":"CH217/Weightings!$M$5","v":0},{"$f":"CL217/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2215002,{"$f":"AP217/Weightings!$M$5","v":575},4229.5,4804.5,4804.5,0,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H217>0,VLOOKUP($DC217,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H217),Weightings!H217,VLOOKUP($DC217,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC217,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G217=\"\",\"\",IF(Weightings!I217=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR217*Weightings!$M$5+AU217","v":16292034},{"$f":"AT217*Weightings!$M$5+AU217","v":18506934},{"$f":"IF(Weightings!G217>0,Weightings!G217,'Preliminary SO66'!AB214)","v":21993596},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R220","v":2029678},null,19963918,18506934,null,{"$f":"Weightings!E217","v":0},{"$f":"Weightings!F217","v":0},0,18506934,{"$f":"MAX(ROUND(((AR217-AN217-AO217)*Weightings!$M$12)+'2017legmax.xls'!AP217,0),ROUND((('2017legmax.xls'!AR217-'2017legmax.xls'!AN217-'2017legmax.xls'!AO217)*Weightings!$M$12)+Weightings!B217,0))","v":21205457},0.3,6361637,6499570,6361637,0.3,0,false,0,0,0,false,0,0,0,103,190,0.9,{"$f":"IF(ROUND((Weightings!$P$5*CC217^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC217^Weightings!$P$6*Weightings!$P$8 ),2))","v":1108.57},{"$f":"ROUND(CD217/Weightings!$M$5,4)","v":0.2878},49.2,0,0,0,0,{"$f":"AS217*Weightings!$M$5*CJ217","v":0},0,0.56999999999999995,15.5,176,0,0,{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC217,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U214,VLOOKUP($DC217,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO220/6","v":0},0,null,null,null,null,null,null,0,"D0428",0]
[429,"Doniphan","Troy Public Schools ",317,0,317,317,0,326.5,324.10000000000002,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":324.10000000000002},326.5,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},326.5,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C215,IF(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC218,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},324.10000000000002,324.10000000000002,324.10000000000002,326.5,0,155.1,155.1,0,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":110.2},{"$f":"ROUND((X218/6)*Weightings!$M$6,1)","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z218/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":73},{"$f":"ROUND(AB218*Weightings!$M$8,1)","v":33.299999999999997},0,0,{"$f":"AE218*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG218*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":82},23.8,{"$f":"CG218/Weightings!$M$5","v":0},{"$f":"CH218/Weightings!$M$5","v":0},{"$f":"CL218/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},258652,{"$f":"AP218/Weightings!$M$5","v":67.099999999999994},547.9,615,615,0,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H218>0,VLOOKUP($DC218,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H218),Weightings!H218,VLOOKUP($DC218,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC218,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G218=\"\",\"\",IF(Weightings!I218=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR218*Weightings!$M$5+AU218","v":2110511},{"$f":"AT218*Weightings!$M$5+AU218","v":2368980},{"$f":"IF(Weightings!G218>0,Weightings!G218,'Preliminary SO66'!AB215)","v":2646324},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R221","v":126019},null,2520305,2368980," ",{"$f":"Weightings!E218","v":0},{"$f":"Weightings!F218","v":0},0,2368980,{"$f":"MAX(ROUND(((AR218-AN218-AO218)*Weightings!$M$12)+'2017legmax.xls'!AP218,0),ROUND((('2017legmax.xls'!AR218-'2017legmax.xls'!AN218-'2017legmax.xls'!AO218)*Weightings!$M$12)+Weightings!B218,0))","v":2798742},0.3,839623,846088,839623,0.3,0,false,0,0,0,true,32.793799999999997,0.47518300000000002,155.1,0,95,0.86,{"$f":"IF(ROUND((Weightings!$P$5*CC218^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC218^Weightings!$P$6*Weightings!$P$8 ),2))","v":1120.03},{"$f":"ROUND(CD218/Weightings!$M$5,4)","v":0.2908},23.8,0,0,0,0,{"$f":"AS218*Weightings!$M$5*CJ218","v":0},0,0.224,3.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC218,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U215,VLOOKUP($DC218,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO221/6","v":0},0,null,null,null,null,null,null,0,"D0429",0]
[430,"Brown","South Brown County ",545.5,0,545.5,545.5,0,548,549,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":549},549,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},549,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C216,IF(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC219,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},549,549,549,549,0,219.4,219.4,0,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":13.6},{"$f":"ROUND((X219/6)*Weightings!$M$6,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":39.6},{"$f":"ROUND((Z219/6)*Weightings!$M$7,1)","v":2.6},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":334},{"$f":"ROUND(AB219*Weightings!$M$8,1)","v":152.30000000000001},35.1,0,{"$f":"AE219*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG219*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":319.5},76.400000000000006,{"$f":"CG219/Weightings!$M$5","v":0},{"$f":"CH219/Weightings!$M$5","v":0},{"$f":"CL219/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},693143,{"$f":"AP219/Weightings!$M$5","v":179.9},1035.9000000000001,1215.8,1215.8,0,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H219>0,VLOOKUP($DC219,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H219),Weightings!H219,VLOOKUP($DC219,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC219,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G219=\"\",\"\",IF(Weightings!I219=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR219*Weightings!$M$5+AU219","v":3990287},{"$f":"AT219*Weightings!$M$5+AU219","v":4683262},{"$f":"IF(Weightings!G219>0,Weightings!G219,'Preliminary SO66'!AB216)","v":5377045},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R222","v":334069},null,5042976,4683262,null,{"$f":"Weightings!E219","v":0},{"$f":"Weightings!F219","v":0},0,4683262,{"$f":"MAX(ROUND(((AR219-AN219-AO219)*Weightings!$M$12)+'2017legmax.xls'!AP219,0),ROUND((('2017legmax.xls'!AR219-'2017legmax.xls'!AN219-'2017legmax.xls'!AO219)*Weightings!$M$12)+Weightings!B219,0))","v":5481584},0.3,1644475,1680979,1644475,0.3,0,false,0,0,0,true,308.13749999999999,0.39958900000000003,219.4,0,156.4,2.04,{"$f":"IF(ROUND((Weightings!$P$5*CC219^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC219^Weightings!$P$6*Weightings!$P$8 ),2))","v":921.24},{"$f":"ROUND(CD219/Weightings!$M$5,4)","v":0.2392},76.400000000000006,0,0,0,0,{"$f":"AS219*Weightings!$M$5*CJ219","v":0},0,0.60799999999999998,3.5,35.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC219,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U216,VLOOKUP($DC219,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO222/6","v":0},0,null,null,null,null,null,null,0,"D0430",0]
[431,"Barton","Hoisington ",680,0,680,680,0,692.4,702.6,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":702.6},702.6,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},702.6,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C217,IF(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC220,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},714.6,714.6,714.6,714.6,0,245.3,245.3,0,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":400.2},{"$f":"ROUND((X220/6)*Weightings!$M$6,1)","v":33.4},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.3},{"$f":"ROUND((Z220/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":332},{"$f":"ROUND(AB220*Weightings!$M$8,1)","v":151.4},26.7,0,{"$f":"AE220*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG220*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":92},33.5,{"$f":"CG220/Weightings!$M$5","v":0},{"$f":"CH220/Weightings!$M$5","v":0},{"$f":"CL220/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},695742,{"$f":"AP220/Weightings!$M$5","v":180.6},1205.9000000000001,1386.5,1386.5,0,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H220>0,VLOOKUP($DC220,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H220),Weightings!H220,VLOOKUP($DC220,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC220,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G220=\"\",\"\",IF(Weightings!I220=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR220*Weightings!$M$5+AU220","v":4645127},{"$f":"AT220*Weightings!$M$5+AU220","v":5340798},{"$f":"IF(Weightings!G220>0,Weightings!G220,'Preliminary SO66'!AB217)","v":5647395},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R223","v":307059},null,5340336,5340798,null,{"$f":"Weightings!E220","v":0},{"$f":"Weightings!F220","v":0},0,5340798,{"$f":"MAX(ROUND(((AR220-AN220-AO220)*Weightings!$M$12)+'2017legmax.xls'!AP220,0),ROUND((('2017legmax.xls'!AR220-'2017legmax.xls'!AN220-'2017legmax.xls'!AO220)*Weightings!$M$12)+Weightings!B220,0))","v":6105743},0.3,1831723,1743769,1743769,0.28560000000000002,0,false,0,0,0,true,513.0675,0.34332699999999999,245.3,0,292,0.32,{"$f":"IF(ROUND((Weightings!$P$5*CC220^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC220^Weightings!$P$6*Weightings!$P$8 ),2))","v":1400.72},{"$f":"ROUND(CD220/Weightings!$M$5,4)","v":0.36359999999999998},33.5,0,0,0,0,{"$f":"AS220*Weightings!$M$5*CJ220","v":0},0,0.46500000000000002,2.4,0,0,26.7,{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC220,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U217,VLOOKUP($DC220,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO223/6","v":0},0,null,null,null,null,null,null,0,"D0431",0]
[432,"Ellis","Victoria ",281,0,281,281,0,286.5,275.5,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":275.5},286.5,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},286.5,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C218,IF(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC221,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},275.5,275.5,275.5,286.5,0,149,149,0,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":110.4},{"$f":"ROUND((X221/6)*Weightings!$M$6,1)","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z221/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":38},{"$f":"ROUND(AB221*Weightings!$M$8,1)","v":17.3},0,0,{"$f":"AE221*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG221*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":56},20.8,{"$f":"CG221/Weightings!$M$5","v":0},{"$f":"CH221/Weightings!$M$5","v":0},{"$f":"CL221/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},217011,{"$f":"AP221/Weightings!$M$5","v":56.3},483.8,540.1,540.1,20,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H221>0,VLOOKUP($DC221,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H221),Weightings!H221,VLOOKUP($DC221,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC221,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G221=\"\",\"\",IF(Weightings!I221=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR221*Weightings!$M$5+AU221","v":1863618},{"$f":"AT221*Weightings!$M$5+AU221","v":2080485},{"$f":"IF(Weightings!G221>0,Weightings!G221,'Preliminary SO66'!AB218)","v":2328833},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R224","v":133527},null,2195306,2080485,null,{"$f":"Weightings!E221","v":0},{"$f":"Weightings!F221","v":0},0,2080485,{"$f":"MAX(ROUND(((AR221-AN221-AO221)*Weightings!$M$12)+'2017legmax.xls'!AP221,0),ROUND((('2017legmax.xls'!AR221-'2017legmax.xls'!AN221-'2017legmax.xls'!AO221)*Weightings!$M$12)+Weightings!B221,0))","v":2438439},0.3,731532,739614,731532,0.3,0,true,1800.6579999999999,0.51997099999999996,149,false,0,0,0,0,193.3,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*CC221^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC221^Weightings!$P$6*Weightings!$P$8 ),2))","v":1432.26},{"$f":"ROUND(CD221/Weightings!$M$5,4)","v":0.37180000000000002},20.8,0,0,0,0,{"$f":"AS221*Weightings!$M$5*CJ221","v":0},0,0.13300000000000001,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC221,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U218,VLOOKUP($DC221,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO224/6","v":0},0,null,null,null,null,null,null,0,"D0432",0]
[434,"Osage","Santa Fe Trail ",982.5,0,982.5,982.5,0,963.7,951.5,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":945.5},963.9,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},963.9,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C219,IF(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC222,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},956,962,962,974.4,6,248.5,248.5,0,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.4},{"$f":"ROUND((X222/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1},{"$f":"ROUND((Z222/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":411},{"$f":"ROUND(AB222*Weightings!$M$8,1)","v":187.4},20.7,0,{"$f":"AE222*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":40.1},{"$f":"ROUND(AG222*Weightings!$M$10,1)","v":10},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":704.5},149.1,{"$f":"CG222/Weightings!$M$5","v":0},{"$f":"CH222/Weightings!$M$5","v":0},{"$f":"CL222/Weightings!$M$5","v":0},6.3,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1394750,{"$f":"AP222/Weightings!$M$5","v":362.1},1596.5,1958.6,1958.6,0,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H222>0,VLOOKUP($DC222,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H222),Weightings!H222,VLOOKUP($DC222,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC222,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G222=\"\",\"\",IF(Weightings!I222=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR222*Weightings!$M$5+AU222","v":6149718},{"$f":"AT222*Weightings!$M$5+AU222","v":7544527},{"$f":"IF(Weightings!G222>0,Weightings!G222,'Preliminary SO66'!AB219)","v":8265434},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R225","v":407048},null,7858386,7544527,null,{"$f":"Weightings!E222","v":0},{"$f":"Weightings!F222","v":0},0,7544527,{"$f":"MAX(ROUND(((AR222-AN222-AO222)*Weightings!$M$12)+'2017legmax.xls'!AP222,0),ROUND((('2017legmax.xls'!AR222-'2017legmax.xls'!AN222-'2017legmax.xls'!AO222)*Weightings!$M$12)+Weightings!B222,0))","v":8551793},0.3,{"$f":"BL222*BM222","v":2565538},2562170,2562170,0.29959999999999998,0,false,0,0,0,true,834.57,0.25506000000000001,248.5,0,201,3.5,{"$f":"IF(ROUND((Weightings!$P$5*CC222^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC222^Weightings!$P$6*Weightings!$P$8 ),2))","v":815.35},{"$f":"ROUND(CD222/Weightings!$M$5,4)","v":0.2117},149.1,0,0,0,0,{"$f":"AS222*Weightings!$M$5*CJ222","v":0},0,0.42199999999999999,4.8,0,0,20.7,{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC222,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U219,VLOOKUP($DC222,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.5},{"$f":"'2017Block Grant-legalmax.xlsm'!BO225/6","v":2.5},6,null,null,null,null,null,null,16,"D0434",0]
[435,"Dickinson","Abilene ",1549.2,0,1549.2,1549.2,0,1524.3,1507.6,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1487.8},1524.3,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1524.3,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C220,IF(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC223,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1487.8,1507.6,1507.6,1524.3,19.8,104,104,0,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":554.1},{"$f":"ROUND((X223/6)*Weightings!$M$6,1)","v":46.2},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":42.8},{"$f":"ROUND((Z223/6)*Weightings!$M$7,1)","v":2.8},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":588},{"$f":"ROUND(AB223*Weightings!$M$8,1)","v":268.10000000000002},14.8,0,{"$f":"AE223*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":359},{"$f":"ROUND(AG223*Weightings!$M$10,1)","v":89.8},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":241.8},55.9,{"$f":"CG223/Weightings!$M$5","v":0},{"$f":"CH223/Weightings!$M$5","v":0},{"$f":"CL223/Weightings!$M$5","v":0},20.8,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1353709,{"$f":"AP223/Weightings!$M$5","v":351.4},2126.6999999999998,2478.1,2478.1,0,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H223>0,VLOOKUP($DC223,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H223),Weightings!H223,VLOOKUP($DC223,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC223,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G223=\"\",\"\",IF(Weightings!I223=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR223*Weightings!$M$5+AU223","v":8192048},{"$f":"AT223*Weightings!$M$5+AU223","v":9545641},{"$f":"IF(Weightings!G223>0,Weightings!G223,'Preliminary SO66'!AB220)","v":10403117},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R226","v":693889},null,9709228,9545641,null,{"$f":"Weightings!E223","v":0},{"$f":"Weightings!F223","v":0},0,9545641,{"$f":"MAX(ROUND(((AR223-AN223-AO223)*Weightings!$M$12)+'2017legmax.xls'!AP223,0),ROUND((('2017legmax.xls'!AR223-'2017legmax.xls'!AN223-'2017legmax.xls'!AO223)*Weightings!$M$12)+Weightings!B223,0))","v":10849026},0.3,3254708,3137115,3137115,0.28920000000000001,0,false,0,0,0,true,1515.0713000000001,6.8232000000000001E-2,104,0,101.5,2.38,{"$f":"IF(ROUND((Weightings!$P$5*CC223^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC223^Weightings!$P$6*Weightings!$P$8 ),2))","v":889.67},{"$f":"ROUND(CD223/Weightings!$M$5,4)","v":0.23100000000000001},55.9,0,0,0,0,{"$f":"AS223*Weightings!$M$5*CJ223","v":0},0,0.38600000000000001,15,0,0,14.8,{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":16},{"$f":"IF(ISNA(VLOOKUP($DC223,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U220,VLOOKUP($DC223,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.7},{"$f":"'2017Block Grant-legalmax.xlsm'!BO226/6","v":1.1000000000000001},19.8,null,null,null,null,null,null,11,"D0435",0]
[436,"Montgomery","Caney Valley ",721.5,0,721.5,721.5,0,735.5,720.7,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":713.4},735.5,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},735.5,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C221,IF(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC224,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10.5},723.9,731.2,731.2,746,7.3,248.2,248.2,0,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":208.9},{"$f":"ROUND((X224/6)*Weightings!$M$6,1)","v":17.399999999999999},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1.1000000000000001},{"$f":"ROUND((Z224/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":304},{"$f":"ROUND(AB224*Weightings!$M$8,1)","v":138.6},12.3,0,{"$f":"AE224*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG224*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":298},73.599999999999994,{"$f":"CG224/Weightings!$M$5","v":0},{"$f":"CH224/Weightings!$M$5","v":0},{"$f":"CL224/Weightings!$M$5","v":0},7.7,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},455923,{"$f":"AP224/Weightings!$M$5","v":118.4},1243.9000000000001,1362.3,1362.3,0,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H224>0,VLOOKUP($DC224,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H224),Weightings!H224,VLOOKUP($DC224,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC224,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G224=\"\",\"\",IF(Weightings!I224=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR224*Weightings!$M$5+AU224","v":4791503},{"$f":"AT224*Weightings!$M$5+AU224","v":5247580},{"$f":"IF(Weightings!G224>0,Weightings!G224,'Preliminary SO66'!AB221)","v":5852366},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R227","v":375906},null,5476460,5247580,null,{"$f":"Weightings!E224","v":0},{"$f":"Weightings!F224","v":0},0,5247580,{"$f":"MAX(ROUND(((AR224-AN224-AO224)*Weightings!$M$12)+'2017legmax.xls'!AP224,0),ROUND((('2017legmax.xls'!AR224-'2017legmax.xls'!AN224-'2017legmax.xls'!AO224)*Weightings!$M$12)+Weightings!B224,0))","v":6077468},0.3,1823240,1845466,1823240,0.3,0,false,0,0,0,true,551.92499999999995,0.33265800000000001,248.2,0,168,1.77,{"$f":"IF(ROUND((Weightings!$P$5*CC224^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC224^Weightings!$P$6*Weightings!$P$8 ),2))","v":951.31},{"$f":"ROUND(CD224/Weightings!$M$5,4)","v":0.247},73.599999999999994,0,0,0,0,{"$f":"AS224*Weightings!$M$5*CJ224","v":0},0,0.40799999999999997,4.4000000000000004,0,0,12.3,{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC224,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U221,VLOOKUP($DC224,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO227/6","v":0.3},7.3,null,null,null,null,null,null,1,"D0436",0]
[437,"Shawnee","Auburn Washburn ",5874.8,0,5874.8,5874.8,0,5976.2,6005.7,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6002.4},6002.4,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6002.4,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C222,IF(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC225,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":30},6032.4,6035.7,6035.7,6032.4,3.3,211.4,0,211.4,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1363.3},{"$f":"ROUND((X225/6)*Weightings!$M$6,1)","v":113.6},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":4},{"$f":"ROUND((Z225/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1551},{"$f":"ROUND(AB225*Weightings!$M$8,1)","v":707.3},0,0,{"$f":"AE225*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG225*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":3330},487.5,{"$f":"CG225/Weightings!$M$5","v":0},{"$f":"CH225/Weightings!$M$5","v":0},{"$f":"CL225/Weightings!$M$5","v":0},3.5,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},5679728,{"$f":"AP225/Weightings!$M$5","v":1474.5},7556,9030.5,9030.5,525000,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H225>0,VLOOKUP($DC225,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H225),Weightings!H225,VLOOKUP($DC225,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC225,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G225=\"\",\"\",IF(Weightings!I225=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR225*Weightings!$M$5+AU225","v":29630712},{"$f":"AT225*Weightings!$M$5+AU225","v":35310486},{"$f":"IF(Weightings!G225>0,Weightings!G225,'Preliminary SO66'!AB222)","v":39182439},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R228","v":2991765},null,36190674,35310486,null,{"$f":"Weightings!E225","v":0},{"$f":"Weightings!F225","v":0},0,35310486,{"$f":"MAX(ROUND(((AR225-AN225-AO225)*Weightings!$M$12)+'2017legmax.xls'!AP225,0),ROUND((('2017legmax.xls'!AR225-'2017legmax.xls'!AN225-'2017legmax.xls'!AO225)*Weightings!$M$12)+Weightings!B225,0))","v":39590453},0.3,11877136,11614736,11614736,0.29339999999999999,0,false,0,0,0,false,0,0,0,211.4,128,26.02,{"$f":"IF(ROUND((Weightings!$P$5*CC225^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC225^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD225/Weightings!$M$5,4)","v":0.1464},487.5,0,0,0,2.2100000000000002E-2,{"$f":"AS225*Weightings!$M$5*CJ225","v":768759},0,0.25700000000000001,47.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC225,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U222,VLOOKUP($DC225,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO228/6","v":1.3},3.3,null,null,null,null,null,null,7,"D0437",0]
[438,"Pratt","Skyline Schools ",392,0,392,392,0,394.5,397.5,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":397.5},397.5,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},397.5,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C223,IF(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC226,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},397.5,397.5,397.5,397.5,0,179.3,179.3,0,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":90.8},{"$f":"ROUND((X226/6)*Weightings!$M$6,1)","v":7.6},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":6.3},{"$f":"ROUND((Z226/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":95},{"$f":"ROUND(AB226*Weightings!$M$8,1)","v":43.3},0,0,{"$f":"AE226*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG226*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":130},49.1,{"$f":"CG226/Weightings!$M$5","v":0},{"$f":"CH226/Weightings!$M$5","v":0},{"$f":"CL226/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},496879,{"$f":"AP226/Weightings!$M$5","v":129},677.2,806.2,806.2,0,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H226>0,VLOOKUP($DC226,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H226),Weightings!H226,VLOOKUP($DC226,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC226,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G226=\"\",\"\",IF(Weightings!I226=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR226*Weightings!$M$5+AU226","v":2608574},{"$f":"AT226*Weightings!$M$5+AU226","v":3105482},{"$f":"IF(Weightings!G226>0,Weightings!G226,'Preliminary SO66'!AB223)","v":3366013},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R229","v":176643},null,3189370,3105482,null,{"$f":"Weightings!E226","v":0},{"$f":"Weightings!F226","v":0},0,3105482,{"$f":"MAX(ROUND(((AR226-AN226-AO226)*Weightings!$M$12)+'2017legmax.xls'!AP226,0),ROUND((('2017legmax.xls'!AR226-'2017legmax.xls'!AN226-'2017legmax.xls'!AO226)*Weightings!$M$12)+Weightings!B226,0))","v":3537507},0.31,1096627,1080330,1080330,0.3054,0,false,0,0,0,true,120.6563,0.45106099999999999,179.3,0,490,0.27,{"$f":"IF(ROUND((Weightings!$P$5*CC226^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC226^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.6},{"$f":"ROUND(CD226/Weightings!$M$5,4)","v":0.37790000000000001},49.1,0,0,0,0,{"$f":"AS226*Weightings!$M$5*CJ226","v":0},0,0.23899999999999999,0.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC226,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U223,VLOOKUP($DC226,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO229/6","v":0},0,null,null,null,null,null,null,0,"D0438",0]
[439,"Harvey","Sedgwick Public Schools ",483.9,0,483.9,483.9,0,459,460.5,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":460.5},467.8,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},467.8,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C224,IF(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC227,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},460.5,460.5,460.5,467.8,0,199.8,199.8,0,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":215.2},{"$f":"ROUND((X227/6)*Weightings!$M$6,1)","v":17.899999999999999},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z227/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":149},{"$f":"ROUND(AB227*Weightings!$M$8,1)","v":67.900000000000006},0,0,{"$f":"AE227*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG227*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":67},16.899999999999999,{"$f":"CG227/Weightings!$M$5","v":0},{"$f":"CH227/Weightings!$M$5","v":0},{"$f":"CL227/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},436907,{"$f":"AP227/Weightings!$M$5","v":113.4},770.3,883.7,883.7,0,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H227>0,VLOOKUP($DC227,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H227),Weightings!H227,VLOOKUP($DC227,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC227,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G227=\"\",\"\",IF(Weightings!I227=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR227*Weightings!$M$5+AU227","v":2967196},{"$f":"AT227*Weightings!$M$5+AU227","v":3404012},{"$f":"IF(Weightings!G227>0,Weightings!G227,'Preliminary SO66'!AB224)","v":3962365},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R230","v":241367},null,3720998,3404012,null,{"$f":"Weightings!E227","v":0},{"$f":"Weightings!F227","v":0},0,3404012,{"$f":"MAX(ROUND(((AR227-AN227-AO227)*Weightings!$M$12)+'2017legmax.xls'!AP227,0),ROUND((('2017legmax.xls'!AR227-'2017legmax.xls'!AN227-'2017legmax.xls'!AO227)*Weightings!$M$12)+Weightings!B227,0))","v":3912197},0.3,1173659,1196000,1173659,0.3,0,false,0,0,0,true,207.6525,0.427176,199.8,0,42,1.6,{"$f":"IF(ROUND((Weightings!$P$5*CC227^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC227^Weightings!$P$6*Weightings!$P$8 ),2))","v":973.29},{"$f":"ROUND(CD227/Weightings!$M$5,4)","v":0.25269999999999998},16.899999999999999,0,0,0,0,{"$f":"AS227*Weightings!$M$5*CJ227","v":0},0,0.31900000000000001,11.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC227,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U224,VLOOKUP($DC227,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO230/6","v":0},0,null,null,null,null,null,null,0,"D0439",0]
[440,"Harvey","Halstead ",753.4,0,753.4,753.4,0,719.5,725,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":725},732.6,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},732.6,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C225,IF(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC228,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},735,735,735,742.6,0,247.9,{"$f":"MAX(BR228,BV228,BZ228)","v":247.9},0,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":496.7},{"$f":"ROUND((X228/6)*Weightings!$M$6,1)","v":41.4},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":48.6},{"$f":"ROUND((Z228/6)*Weightings!$M$7,1)","v":3.2},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":251},{"$f":"ROUND(AB228*Weightings!$M$8,1)","v":114.5},0,0,{"$f":"AE228*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG228*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":323},73.900000000000006,{"$f":"CG228/Weightings!$M$5","v":0},{"$f":"CH228/Weightings!$M$5","v":0},{"$f":"CL228/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},619892,{"$f":"AP228/Weightings!$M$5","v":160.9},1223.5,1384.4,1384.4,0,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H228>0,VLOOKUP($DC228,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H228),Weightings!H228,VLOOKUP($DC228,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC228,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G228=\"\",\"\",IF(Weightings!I228=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR228*Weightings!$M$5+AU228","v":4712922},{"$f":"AT228*Weightings!$M$5+AU228","v":5332709},{"$f":"IF(Weightings!G228>0,Weightings!G228,'Preliminary SO66'!AB225)","v":5989924},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R231","v":356310},null,5633614,5332709,null,{"$f":"Weightings!E228","v":0},{"$f":"Weightings!F228","v":0},0,5332709,{"$f":"MAX(ROUND(((AR228-AN228-AO228)*Weightings!$M$12)+'2017legmax.xls'!AP228,0),ROUND((('2017legmax.xls'!AR228-'2017legmax.xls'!AN228-'2017legmax.xls'!AO228)*Weightings!$M$12)+Weightings!B228,0))","v":6151250},0.3,1845375,1883765,1845375,0.3,0,false,0,0,0,true,547.71749999999997,0.333814,247.9,0,130,2.48,{"$f":"IF(ROUND((Weightings!$P$5*CC228^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC228^Weightings!$P$6*Weightings!$P$8 ),2))","v":881.43},{"$f":"ROUND(CD228/Weightings!$M$5,4)","v":0.2288},73.900000000000006,0,0,0,0,{"$f":"AS228*Weightings!$M$5*CJ228","v":0},0,0.33800000000000002,5.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC228,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U225,VLOOKUP($DC228,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO231/6","v":0},0,null,null,null,null,null,null,0,"D0440",0]
[443,"Ford","Dodge City ",6326.5,0,6326.5,6326.5,0,6412.6,6515.1,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":6505.6},6505.6,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},6505.6,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C226,IF(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC229,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":74.5},6580.1,6589.6,6589.6,6580.1,9.5,230.6,0,230.6,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1665.3},{"$f":"ROUND((X229/6)*Weightings!$M$6,1)","v":138.80000000000001},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":13774.2},{"$f":"ROUND((Z229/6)*Weightings!$M$7,1)","v":906.8},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":4913},{"$f":"ROUND(AB229*Weightings!$M$8,1)","v":2240.3000000000002},515.9,0,{"$f":"AE229*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG229*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2685},497.3,{"$f":"CG229/Weightings!$M$5","v":0},{"$f":"CH229/Weightings!$M$5","v":0},{"$f":"CL229/Weightings!$M$5","v":0},10,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},5094440,{"$f":"AP229/Weightings!$M$5","v":1322.5},11120.8,12443.3,12443.3,0,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H229>0,VLOOKUP($DC229,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H229),Weightings!H229,VLOOKUP($DC229,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC229,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G229=\"\",\"\",IF(Weightings!I229=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR229*Weightings!$M$5+AU229","v":42837322},{"$f":"AT229*Weightings!$M$5+AU229","v":47931592},{"$f":"IF(Weightings!G229>0,Weightings!G229,'Preliminary SO66'!AB226)","v":53220236},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R232","v":3659242},null,49560994,47931592,null,{"$f":"Weightings!E229","v":0},{"$f":"Weightings!F229","v":0},0,47931592,{"$f":"MAX(ROUND(((AR229-AN229-AO229)*Weightings!$M$12)+'2017legmax.xls'!AP229,0),ROUND((('2017legmax.xls'!AR229-'2017legmax.xls'!AN229-'2017legmax.xls'!AO229)*Weightings!$M$12)+Weightings!B229,0))","v":54977442},0.3,16493233,16008101,16008101,0.29120000000000001,0,false,0,0,0,false,0,0,0,230.6,425.7,6.31,{"$f":"IF(ROUND((Weightings!$P$5*CC229^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC229^Weightings!$P$6*Weightings!$P$8 ),2))","v":713.58},{"$f":"ROUND(CD229/Weightings!$M$5,4)","v":0.1852},497.3,0,0,0,0,{"$f":"AS229*Weightings!$M$5*CJ229","v":0},0,0.747,15.5,515.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC229,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U226,VLOOKUP($DC229,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO232/6","v":5.9},9.5,null,null,null,null,null,null,44,"D0443",0]
[444,"Rice","Little River ",319.3,0,319.3,319.3,0,309.39999999999998,295.5,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":295.5},309.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},309.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C227,IF(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC230,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":5},300.5,300.5,300.5,314.39999999999998,0,150.69999999999999,150.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":11.2},{"$f":"ROUND((X230/6)*Weightings!$M$6,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":3},{"$f":"ROUND((Z230/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":64},{"$f":"ROUND(AB230*Weightings!$M$8,1)","v":29.2},0,0,{"$f":"AE230*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG230*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":146.5},46.2,{"$f":"CG230/Weightings!$M$5","v":0},{"$f":"CH230/Weightings!$M$5","v":0},{"$f":"CL230/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},366798,{"$f":"AP230/Weightings!$M$5","v":95.2},541.6,636.79999999999995,636.79999999999995,0,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H230>0,VLOOKUP($DC230,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H230),Weightings!H230,VLOOKUP($DC230,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC230,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G230=\"\",\"\",IF(Weightings!I230=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR230*Weightings!$M$5+AU230","v":2086243},{"$f":"AT230*Weightings!$M$5+AU230","v":2452954},{"$f":"IF(Weightings!G230>0,Weightings!G230,'Preliminary SO66'!AB227)","v":2892037},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R233","v":152142},null,2739895,2452954,null,{"$f":"Weightings!E230","v":0},{"$f":"Weightings!F230","v":0},0,2452954,{"$f":"MAX(ROUND(((AR230-AN230-AO230)*Weightings!$M$12)+'2017legmax.xls'!AP230,0),ROUND((('2017legmax.xls'!AR230-'2017legmax.xls'!AN230-'2017legmax.xls'!AO230)*Weightings!$M$12)+Weightings!B230,0))","v":2798582},0.3,839575,911216,839575,0.3,0,false,0,0,0,true,17.82,0.479294,150.69999999999999,0,244.5,0.6,{"$f":"IF(ROUND((Weightings!$P$5*CC230^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC230^Weightings!$P$6*Weightings!$P$8 ),2))","v":1215.06},{"$f":"ROUND(CD230/Weightings!$M$5,4)","v":0.31540000000000001},46.2,0,0,0,0,{"$f":"AS230*Weightings!$M$5*CJ230","v":0},0,0.20399999999999999,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC230,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U227,VLOOKUP($DC230,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO233/6","v":0},0,null,null,null,null,null,null,0,"D0444",0]
[445,"Montgomery","Coffeyville ",1629.5,0,1629.5,1629.5,0,1625.6,1644.5,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1630.3},1630.3,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1630.3,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C228,IF(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC231,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":28},1658.3,1672.5,1672.5,1658.3,14.2,58.1,0,58.1,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":387.4},{"$f":"ROUND((X231/6)*Weightings!$M$6,1)","v":32.299999999999997},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":359.9},{"$f":"ROUND((Z231/6)*Weightings!$M$7,1)","v":23.7},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1200},{"$f":"ROUND(AB231*Weightings!$M$8,1)","v":547.20000000000005},126,0,{"$f":"AE231*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG231*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":386},83.3,{"$f":"CG231/Weightings!$M$5","v":0},{"$f":"CH231/Weightings!$M$5","v":0},{"$f":"CL231/Weightings!$M$5","v":0},14.9,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1298592,{"$f":"AP231/Weightings!$M$5","v":337.1},2543.8000000000002,2880.9,2880.9,0,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H231>0,VLOOKUP($DC231,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H231),Weightings!H231,VLOOKUP($DC231,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC231,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G231=\"\",\"\",IF(Weightings!I231=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR231*Weightings!$M$5+AU231","v":9798718},{"$f":"AT231*Weightings!$M$5+AU231","v":11097227},{"$f":"IF(Weightings!G231>0,Weightings!G231,'Preliminary SO66'!AB228)","v":12441979},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R234","v":765213},null,11676766,11097227,null,{"$f":"Weightings!E231","v":0},{"$f":"Weightings!F231","v":0},0,11097227,{"$f":"MAX(ROUND(((AR231-AN231-AO231)*Weightings!$M$12)+'2017legmax.xls'!AP231,0),ROUND((('2017legmax.xls'!AR231-'2017legmax.xls'!AN231-'2017legmax.xls'!AO231)*Weightings!$M$12)+Weightings!B231,0))","v":12903405},0.3,3871022,3946454,3871022,0.3,0,false,0,0,0,false,0,0,0,58.1,120,3.22,{"$f":"IF(ROUND((Weightings!$P$5*CC231^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC231^Weightings!$P$6*Weightings!$P$8 ),2))","v":830.87},{"$f":"ROUND(CD231/Weightings!$M$5,4)","v":0.2157},83.3,0,0,0,0,{"$f":"AS231*Weightings!$M$5*CJ231","v":0},0,0.72399999999999998,13.8,126,0,0,{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC231,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U228,VLOOKUP($DC231,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO234/6","v":6.1},14.2,null,null,null,null,null,null,0,"D0445",0]
[446,"Montgomery","Independence ",1924.8,0,1924.8,1924.8,0,1916,1895.8,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1895.8},1916,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1916,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C229,IF(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC232,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14},1909.8,1909.8,1909.8,1930,0,67.599999999999994,0,67.599999999999994,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":289.5},{"$f":"ROUND((X232/6)*Weightings!$M$6,1)","v":24.1},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":73.2},{"$f":"ROUND((Z232/6)*Weightings!$M$7,1)","v":4.8},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1088},{"$f":"ROUND(AB232*Weightings!$M$8,1)","v":496.1},114.2,0,{"$f":"AE232*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG232*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":306},79.099999999999994,{"$f":"CG232/Weightings!$M$5","v":0},{"$f":"CH232/Weightings!$M$5","v":0},{"$f":"CL232/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1415312,{"$f":"AP232/Weightings!$M$5","v":367.4},2715.9,3083.3,3083.3,0,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H232>0,VLOOKUP($DC232,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H232),Weightings!H232,VLOOKUP($DC232,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC232,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G232=\"\",\"\",IF(Weightings!I232=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR232*Weightings!$M$5+AU232","v":10461647},{"$f":"AT232*Weightings!$M$5+AU232","v":11876872},{"$f":"IF(Weightings!G232>0,Weightings!G232,'Preliminary SO66'!AB229)","v":13259627},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R235","v":911407},null,12348220,11876872,null,{"$f":"Weightings!E232","v":0},{"$f":"Weightings!F232","v":0},0,11876872,{"$f":"MAX(ROUND(((AR232-AN232-AO232)*Weightings!$M$12)+'2017legmax.xls'!AP232,0),ROUND((('2017legmax.xls'!AR232-'2017legmax.xls'!AN232-'2017legmax.xls'!AO232)*Weightings!$M$12)+Weightings!B232,0))","v":13609703},0.3,4082911,4108647,4082911,0.3,0,false,0,0,0,false,0,0,0,67.599999999999994,210.9,1.45,{"$f":"IF(ROUND((Weightings!$P$5*CC232^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC232^Weightings!$P$6*Weightings!$P$8 ),2))","v":995.2},{"$f":"ROUND(CD232/Weightings!$M$5,4)","v":0.25840000000000002},79.099999999999994,0,0,0,0,{"$f":"AS232*Weightings!$M$5*CJ232","v":0},0,0.56399999999999995,9.1999999999999993,114.2,0,0,{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC232,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U229,VLOOKUP($DC232,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO235/6","v":0},0,null,null,null,null,null,null,0,"D0446",0]
[447,"Montgomery","Cherryvale ",793,0,793,793,0,770.7,818.8,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":779.9},781.2,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},781.2,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C230,IF(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC233,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},787.9,826.8,826.8,789.2,38.9,251,251,0,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":184.7},{"$f":"ROUND((X233/6)*Weightings!$M$6,1)","v":15.4},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z233/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":455},{"$f":"ROUND(AB233*Weightings!$M$8,1)","v":207.5},47.8,0,{"$f":"AE233*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG233*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":122},35.4,{"$f":"CG233/Weightings!$M$5","v":0},{"$f":"CH233/Weightings!$M$5","v":0},{"$f":"CL233/Weightings!$M$5","v":0},40.799999999999997,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},533157,{"$f":"AP233/Weightings!$M$5","v":138.4},1387.1,1525.5,1525.5,0,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H233>0,VLOOKUP($DC233,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H233),Weightings!H233,VLOOKUP($DC233,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC233,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G233=\"\",\"\",IF(Weightings!I233=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR233*Weightings!$M$5+AU233","v":5343109},{"$f":"AT233*Weightings!$M$5+AU233","v":5876226},{"$f":"IF(Weightings!G233>0,Weightings!G233,'Preliminary SO66'!AB230)","v":6759810},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R236","v":428425},null,6331385,5876226,null,{"$f":"Weightings!E233","v":0},{"$f":"Weightings!F233","v":0},0,5876226,{"$f":"MAX(ROUND(((AR233-AN233-AO233)*Weightings!$M$12)+'2017legmax.xls'!AP233,0),ROUND((('2017legmax.xls'!AR233-'2017legmax.xls'!AN233-'2017legmax.xls'!AO233)*Weightings!$M$12)+Weightings!B233,0))","v":6654433},0.3,1996330,2013841,1996330,0.3,0,false,0,0,0,true,605.38499999999999,0.31798100000000001,251,0,140,0.87,{"$f":"IF(ROUND((Weightings!$P$5*CC233^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC233^Weightings!$P$6*Weightings!$P$8 ),2))","v":1117.1099999999999},{"$f":"ROUND(CD233/Weightings!$M$5,4)","v":0.28999999999999998},35.4,0,0,0,0,{"$f":"AS233*Weightings!$M$5*CJ233","v":0},0,0.57699999999999996,5.6,47.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($DC233,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U230,VLOOKUP($DC233,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1.6},{"$f":"'2017Block Grant-legalmax.xlsm'!BO236/6","v":13.3},38.9,null,null,null,null,null,null,53,"D0447",0]
[448,"McPherson","Inman ",412.3,0,412.3,412.3,0,410.1,401.9,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":401.9},410.1,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},410.1,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C231,IF(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC234,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},408.9,408.9,408.9,417.1,0,185.4,185.4,0,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":306.8},{"$f":"ROUND((X234/6)*Weightings!$M$6,1)","v":25.6},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z234/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":87},{"$f":"ROUND(AB234*Weightings!$M$8,1)","v":39.700000000000003},0,0,{"$f":"AE234*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG234*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":101},30.8,{"$f":"CG234/Weightings!$M$5","v":0},{"$f":"CH234/Weightings!$M$5","v":0},{"$f":"CL234/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},484017,{"$f":"AP234/Weightings!$M$5","v":125.7},698.6,824.3,824.3,0,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H234>0,VLOOKUP($DC234,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H234),Weightings!H234,VLOOKUP($DC234,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC234,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G234=\"\",\"\",IF(Weightings!I234=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR234*Weightings!$M$5+AU234","v":2691007},{"$f":"AT234*Weightings!$M$5+AU234","v":3175204},{"$f":"IF(Weightings!G234>0,Weightings!G234,'Preliminary SO66'!AB231)","v":3477670},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R237","v":211217},null,3266453,3175204,null,{"$f":"Weightings!E234","v":0},{"$f":"Weightings!F234","v":0},0,3175204,{"$f":"MAX(ROUND(((AR234-AN234-AO234)*Weightings!$M$12)+'2017legmax.xls'!AP234,0),ROUND((('2017legmax.xls'!AR234-'2017legmax.xls'!AN234-'2017legmax.xls'!AO234)*Weightings!$M$12)+Weightings!B234,0))","v":3620731},0.33,1194841,1196840,1194841,0.33,0,false,0,0,0,true,144.91130000000001,0.44440200000000002,185.4,0,144,0.7,{"$f":"IF(ROUND((Weightings!$P$5*CC234^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC234^Weightings!$P$6*Weightings!$P$8 ),2))","v":1173.42},{"$f":"ROUND(CD234/Weightings!$M$5,4)","v":0.30459999999999998},30.8,0,0,0,0,{"$f":"AS234*Weightings!$M$5*CJ234","v":0},0,0.20899999999999999,2.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC234,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U231,VLOOKUP($DC234,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO237/6","v":0},0,null,null,null,null,null,null,2,"D0448",0]
[449,"Leavenworth","Easton ",620.1,0,620.1,620.1,0,599.5,591.29999999999995,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":591.29999999999995},603.6,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},603.6,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C232,IF(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC235,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},591.29999999999995,591.29999999999995,591.29999999999995,603.6,0,230,230,0,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":228},{"$f":"ROUND((X235/6)*Weightings!$M$6,1)","v":19},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z235/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":143},{"$f":"ROUND(AB235*Weightings!$M$8,1)","v":65.2},0,0,{"$f":"AE235*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG235*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":326.7},72.8,{"$f":"CG235/Weightings!$M$5","v":0},{"$f":"CH235/Weightings!$M$5","v":0},{"$f":"CL235/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},864046,{"$f":"AP235/Weightings!$M$5","v":224.3},990.6,1214.9000000000001,1214.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H235>0,VLOOKUP($DC235,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H235),Weightings!H235,VLOOKUP($DC235,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC235,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G235=\"\",\"\",IF(Weightings!I235=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR235*Weightings!$M$5+AU235","v":3815791},{"$f":"AT235*Weightings!$M$5+AU235","v":4679795},{"$f":"IF(Weightings!G235>0,Weightings!G235,'Preliminary SO66'!AB232)","v":5418650},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R238","v":317328},null,5101322,4679795,null,{"$f":"Weightings!E235","v":0},{"$f":"Weightings!F235","v":0},0,4679795,{"$f":"MAX(ROUND(((AR235-AN235-AO235)*Weightings!$M$12)+'2017legmax.xls'!AP235,0),ROUND((('2017legmax.xls'!AR235-'2017legmax.xls'!AN235-'2017legmax.xls'!AO235)*Weightings!$M$12)+Weightings!B235,0))","v":5311840},0.3,1593552,1687280,1593552,0.3,0,false,0,0,0,true,375.70499999999998,0.38103900000000002,230,0,117,2.79,{"$f":"IF(ROUND((Weightings!$P$5*CC235^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC235^Weightings!$P$6*Weightings!$P$8 ),2))","v":858.25},{"$f":"ROUND(CD235/Weightings!$M$5,4)","v":0.2228},72.8,0,0,0,0,{"$f":"AS235*Weightings!$M$5*CJ235","v":0},0,0.23699999999999999,5.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC235,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U232,VLOOKUP($DC235,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO238/6","v":0},0,null,null,null,null,null,null,0,"D0449",0]
[450,"Shawnee","Shawnee Heights ",3488.5,0,3488.5,3488.5,0,3427,3388.2,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":3383.4},3433,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},3433,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C233,IF(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC236,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},3383.4,3388.2,3388.2,3433,4.8,120.3,0,120.3,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":453.3},{"$f":"ROUND((X236/6)*Weightings!$M$6,1)","v":37.799999999999997},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":186.1},{"$f":"ROUND((Z236/6)*Weightings!$M$7,1)","v":12.3},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":953},{"$f":"ROUND(AB236*Weightings!$M$8,1)","v":434.6},0,0,{"$f":"AE236*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG236*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2604.1},381.2,{"$f":"CG236/Weightings!$M$5","v":0},{"$f":"CH236/Weightings!$M$5","v":0},{"$f":"CL236/Weightings!$M$5","v":0},5,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},3024404,{"$f":"AP236/Weightings!$M$5","v":785.2},4424.2,5209.3999999999996,5209.3999999999996,900000,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H236>0,VLOOKUP($DC236,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H236),Weightings!H236,VLOOKUP($DC236,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC236,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G236=\"\",\"\",IF(Weightings!I236=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR236*Weightings!$M$5+AU236","v":17942018},{"$f":"AT236*Weightings!$M$5+AU236","v":20966609},{"$f":"IF(Weightings!G236>0,Weightings!G236,'Preliminary SO66'!AB233)","v":23762701},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R239","v":1750212},null,22012489,20966609,null,{"$f":"Weightings!E236","v":0},{"$f":"Weightings!F236","v":0},0,20966609,{"$f":"MAX(ROUND(((AR236-AN236-AO236)*Weightings!$M$12)+'2017legmax.xls'!AP236,0),ROUND((('2017legmax.xls'!AR236-'2017legmax.xls'!AN236-'2017legmax.xls'!AO236)*Weightings!$M$12)+Weightings!B236,0))","v":22866612},0.3,6859984,6967765,6859984,0.3,0,false,0,0,0,false,0,0,0,120.3,140,18.600000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC236^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC236^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD236/Weightings!$M$5,4)","v":0.1464},381.2,0,0,0,0,{"$f":"AS236*Weightings!$M$5*CJ236","v":0},0,0.27800000000000002,24.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC236,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U233,VLOOKUP($DC236,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO239/6","v":2.8},4.8,null,null,null,null,null,null,0,"D0450",0]
[452,"Stanton","Stanton County ",415.6,0,415.6,415.6,0,430.2,420.5,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":420.5},430.2,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},430.2,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C234,IF(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC237,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1.5},422,422,422,431.7,0,189.7,189.7,0,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":205.4},{"$f":"ROUND((X237/6)*Weightings!$M$6,1)","v":17.100000000000001},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":498.9},{"$f":"ROUND((Z237/6)*Weightings!$M$7,1)","v":32.799999999999997},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":178},{"$f":"ROUND(AB237*Weightings!$M$8,1)","v":81.2},7.7,0,{"$f":"AE237*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG237*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":126},52.2,{"$f":"CG237/Weightings!$M$5","v":0},{"$f":"CH237/Weightings!$M$5","v":0},{"$f":"CL237/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},246970,{"$f":"AP237/Weightings!$M$5","v":64.099999999999994},812.4,876.5,876.5,203919,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H237>0,VLOOKUP($DC237,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H237),Weightings!H237,VLOOKUP($DC237,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC237,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G237=\"\",\"\",IF(Weightings!I237=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR237*Weightings!$M$5+AU237","v":3333284},{"$f":"AT237*Weightings!$M$5+AU237","v":3580197},{"$f":"IF(Weightings!G237>0,Weightings!G237,'Preliminary SO66'!AB234)","v":3760952},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R240","v":243552},null,3517400,3580197,null,{"$f":"Weightings!E237","v":0},{"$f":"Weightings!F237","v":0},0,3580197,{"$f":"MAX(ROUND(((AR237-AN237-AO237)*Weightings!$M$12)+'2017legmax.xls'!AP237,0),ROUND((('2017legmax.xls'!AR237-'2017legmax.xls'!AN237-'2017legmax.xls'!AO237)*Weightings!$M$12)+Weightings!B237,0))","v":3936911},0.3,1181073,1212863,1181073,0.3,0,false,0,0,0,true,162.97880000000001,0.43944100000000003,189.7,0,690,0.18,{"$f":"IF(ROUND((Weightings!$P$5*CC237^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC237^Weightings!$P$6*Weightings!$P$8 ),2))","v":1595.42},{"$f":"ROUND(CD237/Weightings!$M$5,4)","v":0.41420000000000001},52.2,0,0,0,0,{"$f":"AS237*Weightings!$M$5*CJ237","v":0},0,0.41199999999999998,0.6,0,0,7.7,{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC237,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U234,VLOOKUP($DC237,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO240/6","v":0},0,null,null,null,null,null,null,0,"D0452",0]
[453,"Leavenworth","Leavenworth ",3507.7,0,3507.7,3507.7,0,3463.3,3588.3,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":3523.3},3523.3,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},3523.3,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C235,IF(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC238,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":49.5},3572.8,3637.8,3637.8,3572.8,65,125.2,0,125.2,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":621},{"$f":"ROUND((X238/6)*Weightings!$M$6,1)","v":51.8},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":103},{"$f":"ROUND((Z238/6)*Weightings!$M$7,1)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1896},{"$f":"ROUND(AB238*Weightings!$M$8,1)","v":864.6},199.1,0,{"$f":"AE238*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG238*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":552},80.8,{"$f":"CG238/Weightings!$M$5","v":0},{"$f":"CH238/Weightings!$M$5","v":0},{"$f":"CL238/Weightings!$M$5","v":0},68.3,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},3294698,{"$f":"AP238/Weightings!$M$5","v":855.3},4969.3999999999996,5824.7,5824.7,0,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H238>0,VLOOKUP($DC238,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H238),Weightings!H238,VLOOKUP($DC238,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC238,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G238=\"\",\"\",IF(Weightings!I238=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR238*Weightings!$M$5+AU238","v":19142129},{"$f":"AT238*Weightings!$M$5+AU238","v":22436744},{"$f":"IF(Weightings!G238>0,Weightings!G238,'Preliminary SO66'!AB235)","v":26696711},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R241","v":1928477},null,24768234,22436744,null,{"$f":"Weightings!E238","v":0},{"$f":"Weightings!F238","v":0},0,22436744,{"$f":"MAX(ROUND(((AR238-AN238-AO238)*Weightings!$M$12)+'2017legmax.xls'!AP238,0),ROUND((('2017legmax.xls'!AR238-'2017legmax.xls'!AN238-'2017legmax.xls'!AO238)*Weightings!$M$12)+Weightings!B238,0))","v":25839772},0.3,7751932,7894175,7751932,0.3,0,false,0,0,0,false,0,0,0,125.2,17,32.47,{"$f":"IF(ROUND((Weightings!$P$5*CC238^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC238^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD238/Weightings!$M$5,4)","v":0.1464},80.8,0,0,0,0,{"$f":"AS238*Weightings!$M$5*CJ238","v":0},0,0.53100000000000003,210.2,199.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":61},{"$f":"IF(ISNA(VLOOKUP($DC238,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U235,VLOOKUP($DC238,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4},{"$f":"'2017Block Grant-legalmax.xlsm'!BO241/6","v":0},65,null,null,null,null,null,null,0,"D0453",0]
[454,"Osage","Burlingame Public School ",298.10000000000002,0,298.10000000000002,298.10000000000002,0,292,284.39999999999998,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":284.39999999999998},292,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},292,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C236,IF(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC239,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},286.39999999999998,286.39999999999998,286.39999999999998,294,0,147,147,0,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":55.4},{"$f":"ROUND((X239/6)*Weightings!$M$6,1)","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.5},{"$f":"ROUND((Z239/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":101},{"$f":"ROUND(AB239*Weightings!$M$8,1)","v":46.1},0,0,{"$f":"AE239*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG239*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":43},13.7,{"$f":"CG239/Weightings!$M$5","v":0},{"$f":"CH239/Weightings!$M$5","v":0},{"$f":"CL239/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},365154,{"$f":"AP239/Weightings!$M$5","v":94.8},505.4,600.20000000000005,600.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H239>0,VLOOKUP($DC239,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H239),Weightings!H239,VLOOKUP($DC239,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC239,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G239=\"\",\"\",IF(Weightings!I239=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR239*Weightings!$M$5+AU239","v":1946801},{"$f":"AT239*Weightings!$M$5+AU239","v":2311970},{"$f":"IF(Weightings!G239>0,Weightings!G239,'Preliminary SO66'!AB236)","v":2702607},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R242","v":136571},null,2566036,2311970,null,{"$f":"Weightings!E239","v":0},{"$f":"Weightings!F239","v":0},0,2311970,{"$f":"MAX(ROUND(((AR239-AN239-AO239)*Weightings!$M$12)+'2017legmax.xls'!AP239,0),ROUND((('2017legmax.xls'!AR239-'2017legmax.xls'!AN239-'2017legmax.xls'!AO239)*Weightings!$M$12)+Weightings!B239,0))","v":2655781},0.3,796734,844149,796734,0.3,0,true,1873.07,0.50009099999999995,147,false,0,0,0,0,74,0.57999999999999996,{"$f":"IF(ROUND((Weightings!$P$5*CC239^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC239^Weightings!$P$6*Weightings!$P$8 ),2))","v":1224.4100000000001},{"$f":"ROUND(CD239/Weightings!$M$5,4)","v":0.31790000000000002},13.7,0,0,0,0,{"$f":"AS239*Weightings!$M$5*CJ239","v":0},0,0.34399999999999997,4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC239,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U236,VLOOKUP($DC239,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO242/6","v":0},0,null,null,null,null,null,null,0,"D0454",0]
[456,"Osage","Marais Des Cygnes Valley ",254.5,0,254.5,254.5,0,233.5,211.7,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":211.5},233.5,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},233.5,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C237,IF(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC240,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},211.5,211.7,211.7,233.5,0.2,154.19999999999999,154.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":68.400000000000006},{"$f":"ROUND((X240/6)*Weightings!$M$6,1)","v":5.7},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z240/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":105},{"$f":"ROUND(AB240*Weightings!$M$8,1)","v":47.9},7.4,0,{"$f":"AE240*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG240*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":120},34.5,{"$f":"CG240/Weightings!$M$5","v":0},{"$f":"CH240/Weightings!$M$5","v":0},{"$f":"CL240/Weightings!$M$5","v":0},0.2,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},286976,{"$f":"AP240/Weightings!$M$5","v":74.5},483.4,557.9,557.9,0,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H240>0,VLOOKUP($DC240,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H240),Weightings!H240,VLOOKUP($DC240,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC240,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G240=\"\",\"\",IF(Weightings!I240=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR240*Weightings!$M$5+AU240","v":1862057},{"$f":"AT240*Weightings!$M$5+AU240","v":2149031},{"$f":"IF(Weightings!G240>0,Weightings!G240,'Preliminary SO66'!AB237)","v":2719928},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R243","v":139733},null,2580195,2149031,null,{"$f":"Weightings!E240","v":0},{"$f":"Weightings!F240","v":0},0,2149031,{"$f":"MAX(ROUND(((AR240-AN240-AO240)*Weightings!$M$12)+'2017legmax.xls'!AP240,0),ROUND((('2017legmax.xls'!AR240-'2017legmax.xls'!AN240-'2017legmax.xls'!AO240)*Weightings!$M$12)+Weightings!B240,0))","v":2511016},0.3,753305,670000,670000,0.26679999999999998,0,true,1288.943,0.66045900000000002,154.19999999999999,false,0,0,0,0,133,0.9,{"$f":"IF(ROUND((Weightings!$P$5*CC240^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC240^Weightings!$P$6*Weightings!$P$8 ),2))","v":1108.57},{"$f":"ROUND(CD240/Weightings!$M$5,4)","v":0.2878},34.5,0,0,0,0,{"$f":"AS240*Weightings!$M$5*CJ240","v":0},0,0.45,1.8,0,0,7.4,{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC240,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U237,VLOOKUP($DC240,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO243/6","v":0.2},0.2,null,null,null,null,null,null,0,"D0456",0]
[457,"Finney","Garden City ",7055.2,0,7055.2,7055.2,0,7139.5,7144,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":7088.5},7139.5,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},7139.5,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C238,IF(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC241,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":96},7184.5,7240,7240,7235.5,55.5,253.5,0,253.5,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":2089},{"$f":"ROUND((X241/6)*Weightings!$M$6,1)","v":174.1},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9043.6},{"$f":"ROUND((Z241/6)*Weightings!$M$7,1)","v":595.4},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":4612},{"$f":"ROUND(AB241*Weightings!$M$8,1)","v":2103.1},484.3,0,{"$f":"AE241*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG241*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2353},535.5,{"$f":"CG241/Weightings!$M$5","v":0},{"$f":"CH241/Weightings!$M$5","v":0},{"$f":"CL241/Weightings!$M$5","v":0},58.3,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},4782314,{"$f":"AP241/Weightings!$M$5","v":1241.5},11439.7,12681.2,12681.2,0,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H241>0,VLOOKUP($DC241,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H241),Weightings!H241,VLOOKUP($DC241,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC241,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G241=\"\",\"\",IF(Weightings!I241=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR241*Weightings!$M$5+AU241","v":44065724},{"$f":"AT241*Weightings!$M$5+AU241","v":48847982},{"$f":"IF(Weightings!G241>0,Weightings!G241,'Preliminary SO66'!AB238)","v":53410927},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R244","v":4006082},null,49404845,48847982,null,{"$f":"Weightings!E241","v":0},{"$f":"Weightings!F241","v":0},0,48847982,{"$f":"MAX(ROUND(((AR241-AN241-AO241)*Weightings!$M$12)+'2017legmax.xls'!AP241,0),ROUND((('2017legmax.xls'!AR241-'2017legmax.xls'!AN241-'2017legmax.xls'!AO241)*Weightings!$M$12)+Weightings!B241,0))","v":56464438},0.3,16939331,16676760,16676760,0.29530000000000001,0,false,0,0,0,false,0,0,0,253.5,928,2.54,{"$f":"IF(ROUND((Weightings!$P$5*CC241^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC241^Weightings!$P$6*Weightings!$P$8 ),2))","v":876.67},{"$f":"ROUND(CD241/Weightings!$M$5,4)","v":0.2276},535.5,0,0,0,0,{"$f":"AS241*Weightings!$M$5*CJ241","v":0},0,0.63700000000000001,7.8,484.3,0,0,{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":44},{"$f":"IF(ISNA(VLOOKUP($DC241,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U238,VLOOKUP($DC241,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4},{"$f":"'2017Block Grant-legalmax.xlsm'!BO244/6","v":7.5},55.5,null,null,null,null,null,null,0,"D0457",0]
[458,"Leavenworth","Basehor-Linwood ",2081.5,0,2081.5,2081.5,0,2160.9,2424.1999999999998,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2253.1},2253.1,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2253.1,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C239,IF(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC242,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},2253.1,2424.1999999999998,2424.1999999999998,2253.1,171.1,78.900000000000006,0,78.900000000000006,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":700},{"$f":"ROUND((X242/6)*Weightings!$M$6,1)","v":58.3},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":30.5},{"$f":"ROUND((Z242/6)*Weightings!$M$7,1)","v":2},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":298},{"$f":"ROUND(AB242*Weightings!$M$8,1)","v":135.9},0,0,{"$f":"AE242*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":13.9},{"$f":"ROUND(AG242*Weightings!$M$10,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1299},199.4,{"$f":"CG242/Weightings!$M$5","v":0},{"$f":"CH242/Weightings!$M$5","v":0},{"$f":"CL242/Weightings!$M$5","v":0},179.7,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1874017,{"$f":"AP242/Weightings!$M$5","v":486.5},2911.8,3398.3,3398.3,9722,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H242>0,VLOOKUP($DC242,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H242),Weightings!H242,VLOOKUP($DC242,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC242,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G242=\"\",\"\",IF(Weightings!I242=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR242*Weightings!$M$5+AU242","v":11225976},{"$f":"AT242*Weightings!$M$5+AU242","v":13099974},{"$f":"IF(Weightings!G242>0,Weightings!G242,'Preliminary SO66'!AB239)","v":14865900},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R245","v":1064187},null,13801713,13099974,null,{"$f":"Weightings!E242","v":0},{"$f":"Weightings!F242","v":0},0,13099974,{"$f":"MAX(ROUND(((AR242-AN242-AO242)*Weightings!$M$12)+'2017legmax.xls'!AP242,0),ROUND((('2017legmax.xls'!AR242-'2017legmax.xls'!AN242-'2017legmax.xls'!AO242)*Weightings!$M$12)+Weightings!B242,0))","v":14136656},0.3,4240997,3882569,3882569,0.27460000000000001,0,false,0,0,0,false,0,0,0,78.900000000000006,89.6,14.5,{"$f":"IF(ROUND((Weightings!$P$5*CC242^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC242^Weightings!$P$6*Weightings!$P$8 ),2))","v":591.16},{"$f":"ROUND(CD242/Weightings!$M$5,4)","v":0.1535},199.4,0,0,0,2.5600000000000001E-2,{"$f":"AS242*Weightings!$M$5*CJ242","v":335110},0,0.13200000000000001,25.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":155},{"$f":"IF(ISNA(VLOOKUP($DC242,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U239,VLOOKUP($DC242,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":11.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO245/6","v":5},171.1,null,null,null,null,null,null,28,"D0458",0]
[459,"Ford","Bucklin ",220.1,0,220.1,220.1,0,216.8,217.4,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":217.4},218.1,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},218.1,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C240,IF(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC243,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":4.5},221.9,221.9,221.9,222.6,0,153.4,153.4,0,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":28.8},{"$f":"ROUND((X243/6)*Weightings!$M$6,1)","v":2.4},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":7.2},{"$f":"ROUND((Z243/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":103},{"$f":"ROUND(AB243*Weightings!$M$8,1)","v":47},8.1,0,{"$f":"AE243*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG243*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":79},31.3,{"$f":"CG243/Weightings!$M$5","v":0},{"$f":"CH243/Weightings!$M$5","v":0},{"$f":"CL243/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},162322,{"$f":"AP243/Weightings!$M$5","v":42.1},465.3,507.4,507.4,0,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H243>0,VLOOKUP($DC243,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H243),Weightings!H243,VLOOKUP($DC243,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC243,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G243=\"\",\"\",IF(Weightings!I243=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR243*Weightings!$M$5+AU243","v":1792336},{"$f":"AT243*Weightings!$M$5+AU243","v":1954505},{"$f":"IF(Weightings!G243>0,Weightings!G243,'Preliminary SO66'!AB240)","v":2193567},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R246","v":120564},null,2073003,1954505,null,{"$f":"Weightings!E243","v":0},{"$f":"Weightings!F243","v":0},0,1954505,{"$f":"MAX(ROUND(((AR243-AN243-AO243)*Weightings!$M$12)+'2017legmax.xls'!AP243,0),ROUND((('2017legmax.xls'!AR243-'2017legmax.xls'!AN243-'2017legmax.xls'!AO243)*Weightings!$M$12)+Weightings!B243,0))","v":2287124},0.3,686137,657500,657500,0.28749999999999998,0,true,1183.703,0.68935199999999996,153.4,false,0,0,0,0,358.2,0.22,{"$f":"IF(ROUND((Weightings!$P$5*CC243^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC243^Weightings!$P$6*Weightings!$P$8 ),2))","v":1524.62},{"$f":"ROUND(CD243/Weightings!$M$5,4)","v":0.39579999999999999},31.3,0,0,0,0,{"$f":"AS243*Weightings!$M$5*CJ243","v":0},0,0.46300000000000002,0.6,0,0,8.1,{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC243,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U240,VLOOKUP($DC243,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO246/6","v":0},0,null,null,null,null,null,null,0,"D0459",0]
[460,"Harvey","Hesston ",798,0,798,798,0,774.1,769.2,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":769.2},780.4,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},780.4,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C241,IF(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC244,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},769.2,769.2,769.2,780.4,0,250.5,250.5,0,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":265.5},{"$f":"ROUND((X244/6)*Weightings!$M$6,1)","v":22.1},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":82.4},{"$f":"ROUND((Z244/6)*Weightings!$M$7,1)","v":5.4},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":135},{"$f":"ROUND(AB244*Weightings!$M$8,1)","v":61.6},0,0,{"$f":"AE244*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG244*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":76},20.2,{"$f":"CG244/Weightings!$M$5","v":0},{"$f":"CH244/Weightings!$M$5","v":0},{"$f":"CL244/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},608646,{"$f":"AP244/Weightings!$M$5","v":158},1140.2,1298.2,1298.2,0,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H244>0,VLOOKUP($DC244,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H244),Weightings!H244,VLOOKUP($DC244,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC244,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G244=\"\",\"\",IF(Weightings!I244=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR244*Weightings!$M$5+AU244","v":4392050},{"$f":"AT244*Weightings!$M$5+AU244","v":5000666},{"$f":"IF(Weightings!G244>0,Weightings!G244,'Preliminary SO66'!AB241)","v":5666578},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R247","v":351242},null,5315336,5000666,null,{"$f":"Weightings!E244","v":0},{"$f":"Weightings!F244","v":0},0,5000666,{"$f":"MAX(ROUND(((AR244-AN244-AO244)*Weightings!$M$12)+'2017legmax.xls'!AP244,0),ROUND((('2017legmax.xls'!AR244-'2017legmax.xls'!AN244-'2017legmax.xls'!AO244)*Weightings!$M$12)+Weightings!B244,0))","v":5762321},0.33,1901566,1954110,1901566,0.33,0,false,0,0,0,true,594.495,0.32097100000000001,250.5,0,60,1.27,{"$f":"IF(ROUND((Weightings!$P$5*CC244^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC244^Weightings!$P$6*Weightings!$P$8 ),2))","v":1025.49},{"$f":"ROUND(CD244/Weightings!$M$5,4)","v":0.26619999999999999},20.2,0,0,0,0,{"$f":"AS244*Weightings!$M$5*CJ244","v":0},0,0.17299999999999999,13,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC244,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U241,VLOOKUP($DC244,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO247/6","v":0},0,null,null,null,null,null,null,0,"D0460",0]
[461,"Wilson","Neodesha ",670,0,670,670,0,691,661,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":661},691,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},691,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C242,IF(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC245,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":8},669,669,669,699,0,243.7,{"$f":"MAX(BR245,BV245,BZ245)","v":243.7},0,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":148.1},{"$f":"ROUND((X245/6)*Weightings!$M$6,1)","v":12.3},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z245/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":334},{"$f":"ROUND(AB245*Weightings!$M$8,1)","v":152.30000000000001},29.9,0,{"$f":"AE245*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":54.2},{"$f":"ROUND(AG245*Weightings!$M$10,1)","v":13.6},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":81.5},25,{"$f":"CG245/Weightings!$M$5","v":0},{"$f":"CH245/Weightings!$M$5","v":0},{"$f":"CL245/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},546783,{"$f":"AP245/Weightings!$M$5","v":141.9},1175.8,1317.7,1317.7,0,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H245>0,VLOOKUP($DC245,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H245),Weightings!H245,VLOOKUP($DC245,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC245,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G245=\"\",\"\",IF(Weightings!I245=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR245*Weightings!$M$5+AU245","v":4529182},{"$f":"AT245*Weightings!$M$5+AU245","v":5075780},{"$f":"IF(Weightings!G245>0,Weightings!G245,'Preliminary SO66'!AB242)","v":5533646},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R248","v":349480},null,5184166,5075780,null,{"$f":"Weightings!E245","v":0},{"$f":"Weightings!F245","v":0},0,5075780,{"$f":"MAX(ROUND(((AR245-AN245-AO245)*Weightings!$M$12)+'2017legmax.xls'!AP245,0),ROUND((('2017legmax.xls'!AR245-'2017legmax.xls'!AN245-'2017legmax.xls'!AO245)*Weightings!$M$12)+Weightings!B245,0))","v":5868839},0.33,1936717,1891821,{"$f":"MIN(BN245,BO245)","v":1891821},0.32240000000000002,0,false,0,0,0,true,493.76249999999999,0.34862700000000002,243.7,0,119,0.68,{"$f":"IF(ROUND((Weightings!$P$5*CC245^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC245^Weightings!$P$6*Weightings!$P$8 ),2))","v":1181.1400000000001},{"$f":"ROUND(CD245/Weightings!$M$5,4)","v":0.30659999999999998},25,0,0,0,0,{"$f":"AS245*Weightings!$M$5*CJ245","v":0},0,0.47799999999999998,5.9,0,0,29.9,{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC245,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U242,VLOOKUP($DC245,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO248/6","v":0},0,null,null,null,null,null,null,0,"D0461",0]
[462,"Cowley","Central ",310.39999999999998,0,310.39999999999998,310.39999999999998,0,284.2,304.2,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":304.2},304.2,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},304.2,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C243,IF(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC246,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},304.2,304.2,304.2,304.2,0,146.9,146.9,0,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":118.1},{"$f":"ROUND((X246/6)*Weightings!$M$6,1)","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z246/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":150},{"$f":"ROUND(AB246*Weightings!$M$8,1)","v":68.400000000000006},{"$f":"MAX(CO246,CP246,CQ246)","v":15},0,{"$f":"AE246*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG246*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":138},46.5,{"$f":"CG246/Weightings!$M$5","v":0},{"$f":"CH246/Weightings!$M$5","v":0},{"$f":"CL246/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},282811,{"$f":"AP246/Weightings!$M$5","v":73.400000000000006},590.79999999999995,664.2,664.2,0,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H246>0,VLOOKUP($DC246,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H246),Weightings!H246,VLOOKUP($DC246,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC246,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G246=\"\",\"\",IF(Weightings!I246=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR246*Weightings!$M$5+AU246","v":2275762},{"$f":"AT246*Weightings!$M$5+AU246","v":2558498},{"$f":"IF(Weightings!G246>0,Weightings!G246,'Preliminary SO66'!AB243)","v":2910135},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R249","v":171149},null,2738986,2558498,null,{"$f":"Weightings!E246","v":0},{"$f":"Weightings!F246","v":0},0,2558498,{"$f":"MAX(ROUND(((AR246-AN246-AO246)*Weightings!$M$12)+'2017legmax.xls'!AP246,0),ROUND((('2017legmax.xls'!AR246-'2017legmax.xls'!AN246-'2017legmax.xls'!AO246)*Weightings!$M$12)+Weightings!B246,0))","v":2961414},0.3,888424,907277,888424,0.3,0,false,0,0,0,true,5.1974999999999998,0.48275899999999999,146.9,0,308.89999999999998,0.45,{"$f":"IF(ROUND((Weightings!$P$5*CC246^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC246^Weightings!$P$6*Weightings!$P$8 ),2))","v":1296.76},{"$f":"ROUND(CD246/Weightings!$M$5,4)","v":0.33660000000000001},46.5,0,0,0,0,{"$f":"AS246*Weightings!$M$5*CJ246","v":0},{"$f":"IF(CI246>CK246,CK246,CI246)","v":0},0.49299999999999999,1,0,0,15,{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC246,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U243,VLOOKUP($DC246,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO249/6","v":0},0,null,null,null,null,null,null,0,"D0462",0]
[463,"Cowley","Udall ",331,0,331,331,0,331.2,299.2,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":299.2},331.2,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},331.2,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C244,IF(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC247,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},299.2,299.2,299.2,331.2,0,156.9,156.9,0,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":121.6},{"$f":"ROUND((X247/6)*Weightings!$M$6,1)","v":10.1},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z247/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":104},{"$f":"ROUND(AB247*Weightings!$M$8,1)","v":47.4},0,0,{"$f":"AE247*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG247*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":116},34,{"$f":"CG247/Weightings!$M$5","v":0},{"$f":"CH247/Weightings!$M$5","v":0},{"$f":"CL247/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},316407,{"$f":"AP247/Weightings!$M$5","v":82.1},579.6,661.7,661.7,0,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H247>0,VLOOKUP($DC247,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H247),Weightings!H247,VLOOKUP($DC247,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC247,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G247=\"\",\"\",IF(Weightings!I247=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR247*Weightings!$M$5+AU247","v":2232619},{"$f":"AT247*Weightings!$M$5+AU247","v":2548868},{"$f":"IF(Weightings!G247>0,Weightings!G247,'Preliminary SO66'!AB244)","v":2986274},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R250","v":172399},null,2813875,2548868,null,{"$f":"Weightings!E247","v":0},{"$f":"Weightings!F247","v":0},0,2548868,{"$f":"MAX(ROUND(((AR247-AN247-AO247)*Weightings!$M$12)+'2017legmax.xls'!AP247,0),ROUND((('2017legmax.xls'!AR247-'2017legmax.xls'!AN247-'2017legmax.xls'!AO247)*Weightings!$M$12)+Weightings!B247,0))","v":2973997},0.3,892199,928029,892199,0.3,0,false,0,{"$f":"IF(BS247=TRUE,ROUND(((7337-BT247)/3642.4)-1,6),0)","v":0},0,true,38.61,{"$f":"IF(BW247=TRUE,ROUND(((5406-BX247)/3642.4)-1,6),0)","v":0.47358600000000001},156.9,0,140,0.83,{"$f":"IF(ROUND((Weightings!$P$5*CC247^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC247^Weightings!$P$6*Weightings!$P$8 ),2))","v":1129.06},{"$f":"ROUND(CD247/Weightings!$M$5,4)","v":0.29310000000000003},34,0,0,0,0,{"$f":"AS247*Weightings!$M$5*CJ247","v":0},0,0.314,2.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC247,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U244,VLOOKUP($DC247,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO250/6","v":0},0,null,null,null,null,null,null,0,"D0463",0]
[464,"Leavenworth","Tonganoxie ",1906.5,0,1906.5,1906.5,0,1890.2,1896.2,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1896.2},1897.6,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1897.6,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C245,IF(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC248,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1896.2,1896.2,1896.2,1897.6,0,66.5,{"$f":"MAX(BR248,BV248,BZ248)","v":0},{"$f":"CA248","v":66.5},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":673.2},{"$f":"ROUND((X248/6)*Weightings!$M$6,1)","v":56.1},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z248/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":436},{"$f":"ROUND(AB248*Weightings!$M$8,1)","v":198.8},0,0,{"$f":"AE248*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":791},{"$f":"ROUND(AG248*Weightings!$M$10,1)","v":197.8},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":858},160.5,{"$f":"CG248/Weightings!$M$5","v":0},{"$f":"CH248/Weightings!$M$5","v":0},{"$f":"CL248/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},1616400,{"$f":"AP248/Weightings!$M$5","v":419.6},2578.3000000000002,2997.9,2997.9,0,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H248>0,VLOOKUP($DC248,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H248),Weightings!H248,VLOOKUP($DC248,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC248,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G248=\"\",\"\",IF(Weightings!I248=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR248*Weightings!$M$5+AU248","v":9931612},{"$f":"AT248*Weightings!$M$5+AU248","v":11547911},{"$f":"IF(Weightings!G248>0,Weightings!G248,'Preliminary SO66'!AB245)","v":12940920},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R251","v":869126},null,12071794,11547911,null,{"$f":"Weightings!E248","v":0},{"$f":"Weightings!F248","v":0},0,11547911,{"$f":"MAX(ROUND(((AR248-AN248-AO248)*Weightings!$M$12)+'2017legmax.xls'!AP248,0),ROUND((('2017legmax.xls'!AR248-'2017legmax.xls'!AN248-'2017legmax.xls'!AO248)*Weightings!$M$12)+Weightings!B248,0))","v":13188477},0.3,3956543,3684608,3684608,0.27939999999999998,0,false,0,0,0,false,0,0,0,66.5,142,6.04,{"$f":"IF(ROUND((Weightings!$P$5*CC248^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC248^Weightings!$P$6*Weightings!$P$8 ),2))","v":720.67},{"$f":"ROUND(CD248/Weightings!$M$5,4)","v":0.18709999999999999},160.5,0,0,0,3.0999999999999999E-3,{"$f":"AS248*Weightings!$M$5*CJ248","v":35799},0,0.23,13.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC248,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U245,VLOOKUP($DC248,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO251/6","v":0},0,null,null,null,null,null,null,0,"D0464",0]
[465,"Cowley","Winfield ",2177.9,0,2177.9,2177.9,0,2140.1999999999998,2091.1,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2091.1},2140.1999999999998,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2140.1999999999998,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C246,IF(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC249,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":13},2104.1,2104.1,2104.1,2153.1999999999998,0,75.400000000000006,0,75.400000000000006,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":605.79999999999995},{"$f":"ROUND((X249/6)*Weightings!$M$6,1)","v":50.5},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":180.7},{"$f":"ROUND((Z249/6)*Weightings!$M$7,1)","v":11.9},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1013},{"$f":"ROUND(AB249*Weightings!$M$8,1)","v":461.9},85.1,0,{"$f":"AE249*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG249*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":575},135.4,{"$f":"CG249/Weightings!$M$5","v":0},{"$f":"CH249/Weightings!$M$5","v":0},{"$f":"CL249/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2260621,{"$f":"AP249/Weightings!$M$5","v":586.9},2973.4,3560.3,3560.3,0,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H249>0,VLOOKUP($DC249,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H249),Weightings!H249,VLOOKUP($DC249,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC249,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G249=\"\",\"\",IF(Weightings!I249=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR249*Weightings!$M$5+AU249","v":11453537},{"$f":"AT249*Weightings!$M$5+AU249","v":13714276},{"$f":"IF(Weightings!G249>0,Weightings!G249,'Preliminary SO66'!AB246)","v":16383964},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R252","v":1523953},null,14860011,13714276,null,{"$f":"Weightings!E249","v":0},{"$f":"Weightings!F249","v":0},0,13714276,{"$f":"MAX(ROUND(((AR249-AN249-AO249)*Weightings!$M$12)+'2017legmax.xls'!AP249,0),ROUND((('2017legmax.xls'!AR249-'2017legmax.xls'!AN249-'2017legmax.xls'!AO249)*Weightings!$M$12)+Weightings!B249,0))","v":15611187},0.3,4683356,4821269,4683356,0.3,0,false,0,0,0,false,0,0,0,75.400000000000006,262,2.19,{"$f":"IF(ROUND((Weightings!$P$5*CC249^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC249^Weightings!$P$6*Weightings!$P$8 ),2))","v":906.57},{"$f":"ROUND(CD249/Weightings!$M$5,4)","v":0.2354},135.4,0,0,0,0,{"$f":"AS249*Weightings!$M$5*CJ249","v":0},0,0.47,8.1999999999999993,0,0,85.1,{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC249,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U246,VLOOKUP($DC249,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO252/6","v":0},0,null,null,null,null,null,null,0,"D0465",0]
[466,"Scott","Scott County ",874,0,874,874,0,909,940.6,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":935.5},935.5,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},935.5,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C247,IF(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC250,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":13},948.5,953.6,953.6,948.5,5.0999999999999996,250.3,250.3,0,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":218.2},{"$f":"ROUND((X250/6)*Weightings!$M$6,1)","v":18.2},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":549.6},{"$f":"ROUND((Z250/6)*Weightings!$M$7,1)","v":36.200000000000003},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":382},{"$f":"ROUND(AB250*Weightings!$M$8,1)","v":174.2},14.2,0,{"$f":"AE250*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG250*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":142},58.1,{"$f":"CG250/Weightings!$M$5","v":0},{"$f":"CH250/Weightings!$M$5","v":0},{"$f":"CL250/Weightings!$M$5","v":0},5.4,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},493467,{"$f":"AP250/Weightings!$M$5","v":128.1},1506.1,1634.2,1634.2,0,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H250>0,VLOOKUP($DC250,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H250),Weightings!H250,VLOOKUP($DC250,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC250,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G250=\"\",\"\",IF(Weightings!I250=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR250*Weightings!$M$5+AU250","v":5801497},{"$f":"AT250*Weightings!$M$5+AU250","v":6294938},{"$f":"IF(Weightings!G250>0,Weightings!G250,'Preliminary SO66'!AB247)","v":6820164},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R253","v":415063},null,6405101,6294938,null,{"$f":"Weightings!E250","v":0},{"$f":"Weightings!F250","v":0},0,6294938,{"$f":"MAX(ROUND(((AR250-AN250-AO250)*Weightings!$M$12)+'2017legmax.xls'!AP250,0),ROUND((('2017legmax.xls'!AR250-'2017legmax.xls'!AN250-'2017legmax.xls'!AO250)*Weightings!$M$12)+Weightings!B250,0))","v":7269082},0.3,2180725,2096672,2096672,0.28839999999999999,0,false,0,0,0,true,802.51880000000006,0.26385900000000001,250.3,0,756,0.19,{"$f":"IF(ROUND((Weightings!$P$5*CC250^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC250^Weightings!$P$6*Weightings!$P$8 ),2))","v":1576.03},{"$f":"ROUND(CD250/Weightings!$M$5,4)","v":0.40910000000000002},58.1,0,0,0,0,{"$f":"AS250*Weightings!$M$5*CJ250","v":0},0,0.40300000000000002,1.3,0,0,14.2,{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC250,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U247,VLOOKUP($DC250,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.4},{"$f":"'2017Block Grant-legalmax.xlsm'!BO253/6","v":1.7},5.0999999999999996,null,null,null,null,null,null,4,"D0466",0]
[467,"Wichita","Leoti ",398,0,398,398,0,382,372,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":372},384,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},384,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C248,IF(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC251,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7},379,379,379,391,0,177.2,177.2,0,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":76.400000000000006},{"$f":"ROUND((X251/6)*Weightings!$M$6,1)","v":6.4},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":598.4},{"$f":"ROUND((Z251/6)*Weightings!$M$7,1)","v":39.4},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":176},{"$f":"ROUND(AB251*Weightings!$M$8,1)","v":80.3},12.3,0,{"$f":"AE251*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG251*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":76},36,{"$f":"CG251/Weightings!$M$5","v":0},{"$f":"CH251/Weightings!$M$5","v":0},{"$f":"CL251/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},215952,{"$f":"AP251/Weightings!$M$5","v":56.1},742.6,798.7,798.7,0,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H251>0,VLOOKUP($DC251,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H251),Weightings!H251,VLOOKUP($DC251,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC251,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G251=\"\",\"\",IF(Weightings!I251=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR251*Weightings!$M$5+AU251","v":2860495},{"$f":"AT251*Weightings!$M$5+AU251","v":3076592},{"$f":"IF(Weightings!G251>0,Weightings!G251,'Preliminary SO66'!AB248)","v":3586331},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R254","v":232659},null,3353672,3076592,null,{"$f":"Weightings!E251","v":0},{"$f":"Weightings!F251","v":0},0,3076592,{"$f":"MAX(ROUND(((AR251-AN251-AO251)*Weightings!$M$12)+'2017legmax.xls'!AP251,0),ROUND((('2017legmax.xls'!AR251-'2017legmax.xls'!AN251-'2017legmax.xls'!AO251)*Weightings!$M$12)+Weightings!B251,0))","v":3613180},0.3,1083954,1141740,1083954,0.3,0,false,0,0,0,true,112.6125,0.45326899999999998,177.2,0,775.3,0.1,{"$f":"IF(ROUND((Weightings!$P$5*CC251^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC251^Weightings!$P$6*Weightings!$P$8 ),2))","v":1822.3},{"$f":"ROUND(CD251/Weightings!$M$5,4)","v":0.47310000000000002},36,0,0,0,0,{"$f":"AS251*Weightings!$M$5*CJ251","v":0},0,0.45,0.5,0,0,12.3,{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC251,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U248,VLOOKUP($DC251,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO254/6","v":0},0,null,null,null,null,null,null,0,"D0467",0]
[468,"Lane","Healy Public Schools ",67.8,0,67.8,67.8,0,67.5,64.5,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":64.5},67.5,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},67.5,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C249,IF(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC252,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},64.5,64.5,64.5,67.5,0,68.5,68.5,0,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.4},{"$f":"ROUND((X252/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":18.899999999999999},{"$f":"ROUND((Z252/6)*Weightings!$M$7,1)","v":1.2},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":36},{"$f":"ROUND(AB252*Weightings!$M$8,1)","v":16.399999999999999},3.8,0,{"$f":"AE252*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG252*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":16.5},8.1999999999999993,{"$f":"CG252/Weightings!$M$5","v":0},{"$f":"CH252/Weightings!$M$5","v":0},{"$f":"CL252/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},106742,{"$f":"AP252/Weightings!$M$5","v":27.7},165.6,193.3,193.3,0,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H252>0,VLOOKUP($DC252,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H252),Weightings!H252,VLOOKUP($DC252,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC252,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G252=\"\",\"\",IF(Weightings!I252=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR252*Weightings!$M$5+AU252","v":637891},{"$f":"AT252*Weightings!$M$5+AU252","v":744592},{"$f":"IF(Weightings!G252>0,Weightings!G252,'Preliminary SO66'!AB249)","v":906199},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R255","v":49984},null,856215,744592,null,{"$f":"Weightings!E252","v":0},{"$f":"Weightings!F252","v":0},0,744592,{"$f":"MAX(ROUND(((AR252-AN252-AO252)*Weightings!$M$12)+'2017legmax.xls'!AP252,0),ROUND((('2017legmax.xls'!AR252-'2017legmax.xls'!AN252-'2017legmax.xls'!AO252)*Weightings!$M$12)+Weightings!B252,0))","v":858669},0.33,283361,306623,283361,0.33,68.5,false,0,0,0,false,0,0,0,0,203.3,0.08,{"$f":"IF(ROUND((Weightings!$P$5*CC252^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC252^Weightings!$P$6*Weightings!$P$8 ),2))","v":1916.65},{"$f":"ROUND(CD252/Weightings!$M$5,4)","v":0.49759999999999999},8.1999999999999993,0,0,0,0,{"$f":"AS252*Weightings!$M$5*CJ252","v":0},0,0.53300000000000003,0.3,3.8,0,0,{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC252,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U249,VLOOKUP($DC252,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO255/6","v":0},0,null,null,null,null,null,null,0,"D0468",0]
[469,"Leavenworth","Lansing ",2534.6,0,2534.6,2534.6,0,2541.5,2575.5,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2569.6999999999998},2569.6999999999998,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2569.6999999999998,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C250,IF(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC253,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},2569.6999999999998,2575.5,2575.5,2569.6999999999998,5.8,90,0,90,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":333.1},{"$f":"ROUND((X253/6)*Weightings!$M$6,1)","v":27.8},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":100},{"$f":"ROUND((Z253/6)*Weightings!$M$7,1)","v":6.6},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":571},{"$f":"ROUND(AB253*Weightings!$M$8,1)","v":260.39999999999998},0,0,{"$f":"AE253*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":908.7},{"$f":"ROUND(AG253*Weightings!$M$10,1)","v":227.2},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":596},95.2,{"$f":"CG253/Weightings!$M$5","v":0},{"$f":"CH253/Weightings!$M$5","v":0},{"$f":"CL253/Weightings!$M$5","v":0},6.1,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2822131,{"$f":"AP253/Weightings!$M$5","v":732.6},3283,4015.6,4015.6,0,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H253>0,VLOOKUP($DC253,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H253),Weightings!H253,VLOOKUP($DC253,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC253,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G253=\"\",\"\",IF(Weightings!I253=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR253*Weightings!$M$5+AU253","v":12646116},{"$f":"AT253*Weightings!$M$5+AU253","v":15468091},{"$f":"IF(Weightings!G253>0,Weightings!G253,'Preliminary SO66'!AB250)","v":17902133},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R256","v":1393036},null,16509097,15468091,null,null,{"$f":"Weightings!F253","v":0},0,15468091,{"$f":"MAX(ROUND(((AR253-AN253-AO253)*Weightings!$M$12)+'2017legmax.xls'!AP253,0),ROUND((('2017legmax.xls'!AR253-'2017legmax.xls'!AN253-'2017legmax.xls'!AO253)*Weightings!$M$12)+Weightings!B253,0))","v":17535412},0.3,5260624,4884132,4884132,0.27850000000000003,0,false,0,0,0,false,0,0,0,90,49,12.16,{"$f":"IF(ROUND((Weightings!$P$5*CC253^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC253^Weightings!$P$6*Weightings!$P$8 ),2))","v":615.16999999999996},{"$f":"ROUND(CD253/Weightings!$M$5,4)","v":0.15970000000000001},95.2,0,0,0,1.5599999999999999E-2,{"$f":"AS253*Weightings!$M$5*CJ253","v":241302},0,0.222,52.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC253,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U250,VLOOKUP($DC253,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO256/6","v":4.8},5.8,null,null,null,null,null,null,50,"D0469",0]
[470,"Cowley","Arkansas City ",2715.6,0,2715.6,2715.6,0,2653.2,2718,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2717},2717,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2717,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C251,IF(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC254,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":28.5},2745.5,2746.5,2746.5,2745.5,1,96.2,0,96.2,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1108.3},{"$f":"ROUND((X254/6)*Weightings!$M$6,1)","v":92.4},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1217.8},{"$f":"ROUND((Z254/6)*Weightings!$M$7,1)","v":80.2},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1746},{"$f":"ROUND(AB254*Weightings!$M$8,1)","v":796.2},183.3,0,{"$f":"AE254*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG254*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":813},166.3,{"$f":"CG254/Weightings!$M$5","v":0},{"$f":"CH254/Weightings!$M$5","v":0},{"$f":"CL254/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},2605076,{"$f":"AP254/Weightings!$M$5","v":676.3},4162.2,4838.5,4838.5,0,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H254>0,VLOOKUP($DC254,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H254),Weightings!H254,VLOOKUP($DC254,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC254,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G254=\"\",\"\",IF(Weightings!I254=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR254*Weightings!$M$5+AU254","v":16032794},{"$f":"AT254*Weightings!$M$5+AU254","v":18637902},{"$f":"IF(Weightings!G254>0,Weightings!G254,'Preliminary SO66'!AB251)","v":20804279},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R257","v":1321475},null,19482804,18637902,null,{"$f":"Weightings!E254","v":0},{"$f":"Weightings!F254","v":0},0,18637902,{"$f":"MAX(ROUND(((AR254-AN254-AO254)*Weightings!$M$12)+'2017legmax.xls'!AP254,0),ROUND((('2017legmax.xls'!AR254-'2017legmax.xls'!AN254-'2017legmax.xls'!AO254)*Weightings!$M$12)+Weightings!B254,0))","v":21283925},0.3,6385178,6335000,6335000,0.29759999999999998,0,false,0,0,0,false,0,0,0,96.2,200,4.07,{"$f":"IF(ROUND((Weightings!$P$5*CC254^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC254^Weightings!$P$6*Weightings!$P$8 ),2))","v":787.99},{"$f":"ROUND(CD254/Weightings!$M$5,4)","v":0.2046},166.3,0,0,0,0,{"$f":"AS254*Weightings!$M$5*CJ254","v":0},0,0.63600000000000001,13.7,183.3,0,0,{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC254,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U251,VLOOKUP($DC254,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO257/6","v":0},1,null,null,null,null,null,null,0,"D0470",0]
[471,"Cowley","Dexter ",145,0,145,145,0,141.5,140.9,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":140.9},142.5,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},142.5,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C252,IF(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC255,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},140.9,140.9,140.9,142.5,0,128.5,128.5,0,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X255/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z255/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":45},{"$f":"ROUND(AB255*Weightings!$M$8,1)","v":20.5},0,0,{"$f":"AE255*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG255*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":36},15.1,{"$f":"CG255/Weightings!$M$5","v":0},{"$f":"CH255/Weightings!$M$5","v":0},{"$f":"CL255/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},142470,{"$f":"AP255/Weightings!$M$5","v":37},306.60000000000002,343.6,343.6,12124,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H255>0,VLOOKUP($DC255,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H255),Weightings!H255,VLOOKUP($DC255,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC255,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G255=\"\",\"\",IF(Weightings!I255=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR255*Weightings!$M$5+AU255","v":1193147},{"$f":"AT255*Weightings!$M$5+AU255","v":1335671},{"$f":"IF(Weightings!G255>0,Weightings!G255,'Preliminary SO66'!AB252)","v":1561339},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R258","v":90942},null,1470397,1335671,null,{"$f":"Weightings!E255","v":0},{"$f":"Weightings!F255","v":0},0,1335671,{"$f":"MAX(ROUND(((AR255-AN255-AO255)*Weightings!$M$12)+'2017legmax.xls'!AP255,0),ROUND((('2017legmax.xls'!AR255-'2017legmax.xls'!AN255-'2017legmax.xls'!AO255)*Weightings!$M$12)+Weightings!B255,0))","v":1558648},0.3,467594,495073,467594,0.3,0,true,410.33800000000002,0.901675,128.5,false,0,0,0,0,213,0.17,{"$f":"IF(ROUND((Weightings!$P$5*CC255^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC255^Weightings!$P$6*Weightings!$P$8 ),2))","v":1616.19},{"$f":"ROUND(CD255/Weightings!$M$5,4)","v":0.41959999999999997},15.1,0,0,0,0,{"$f":"AS255*Weightings!$M$5*CJ255","v":0},0,0.316,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC255,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U252,VLOOKUP($DC255,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO258/6","v":0},0,null,null,null,null,null,null,0,"D0471",0]
[473,"Dickinson","Chapman ",1024.5,23,1047.5,1024.5,23,1032.2,1047,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1047},1047,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1047,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C253,IF(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC256,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1047,1047,1047,1047,0,241.2,241.2,0,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":181.1},{"$f":"ROUND((X256/6)*Weightings!$M$6,1)","v":15.1},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2.2999999999999998},{"$f":"ROUND((Z256/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":371},{"$f":"ROUND(AB256*Weightings!$M$8,1)","v":169.2},1,0,{"$f":"AE256*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG256*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":435},128.9,{"$f":"CG256/Weightings!$M$5","v":0},{"$f":"CH256/Weightings!$M$5","v":0},{"$f":"CL256/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},969652,{"$f":"AP256/Weightings!$M$5","v":251.7},1602.6,1854.3,1854.3,50000,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H256>0,VLOOKUP($DC256,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H256),Weightings!H256,VLOOKUP($DC256,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC256,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G256=\"\",\"\",IF(Weightings!I256=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR256*Weightings!$M$5+AU256","v":6223215},{"$f":"AT256*Weightings!$M$5+AU256","v":7192764},{"$f":"IF(Weightings!G256>0,Weightings!G256,'Preliminary SO66'!AB253)","v":8301267},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R259","v":588163},null,7713104,7192764,null,{"$f":"Weightings!E256","v":0},{"$f":"Weightings!F256","v":0},0,7192764,{"$f":"MAX(ROUND(((AR256-AN256-AO256)*Weightings!$M$12)+'2017legmax.xls'!AP256,0),ROUND((('2017legmax.xls'!AR256-'2017legmax.xls'!AN256-'2017legmax.xls'!AO256)*Weightings!$M$12)+Weightings!B256,0))","v":8165326},0.3,2449598,2475710,2449598,0.3,0,false,0,0,0,true,924.41250000000002,0.23039399999999999,241.2,0,550,0.79,{"$f":"IF(ROUND((Weightings!$P$5*CC256^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC256^Weightings!$P$6*Weightings!$P$8 ),2))","v":1141.75},{"$f":"ROUND(CD256/Weightings!$M$5,4)","v":0.2964},128.9,0,0,0,0,{"$f":"AS256*Weightings!$M$5*CJ256","v":0},0,0.35399999999999998,1.9,0,0,1,{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC256,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U253,VLOOKUP($DC256,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO259/6","v":0},0,null,null,null,null,null,null,0,"D0473",0]
[474,"Kiowa","Haviland ",101.3,0,101.3,101.3,0,96.5,99.5,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":99.5},99.5,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},99.5,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C254,IF(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC257,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},99.5,99.5,99.5,99.5,0,100.9,100.9,0,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":27.4},{"$f":"ROUND((X257/6)*Weightings!$M$6,1)","v":2.2999999999999998},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z257/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":33},{"$f":"ROUND(AB257*Weightings!$M$8,1)","v":15},0,0,{"$f":"AE257*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG257*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":50},20,{"$f":"CG257/Weightings!$M$5","v":0},{"$f":"CH257/Weightings!$M$5","v":0},{"$f":"CL257/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},129699,{"$f":"AP257/Weightings!$M$5","v":33.700000000000003},237.7,271.39999999999998,271.39999999999998,0,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H257>0,VLOOKUP($DC257,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H257),Weightings!H257,VLOOKUP($DC257,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC257,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G257=\"\",\"\",IF(Weightings!I257=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR257*Weightings!$M$5+AU257","v":915620},{"$f":"AT257*Weightings!$M$5+AU257","v":1045433},{"$f":"IF(Weightings!G257>0,Weightings!G257,'Preliminary SO66'!AB254)","v":1195573},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R260","v":54268},null,1141305,1045433,null,{"$f":"Weightings!E257","v":0},{"$f":"Weightings!F257","v":0},0,1045433,{"$f":"MAX(ROUND(((AR257-AN257-AO257)*Weightings!$M$12)+'2017legmax.xls'!AP257,0),ROUND((('2017legmax.xls'!AR257-'2017legmax.xls'!AN257-'2017legmax.xls'!AO257)*Weightings!$M$12)+Weightings!B257,0))","v":1231018},0.3,369305,379947,369305,0.3,100.9,false,0,0,0,false,0,0,0,0,234.9,0.21,{"$f":"IF(ROUND((Weightings!$P$5*CC257^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC257^Weightings!$P$6*Weightings!$P$8 ),2))","v":1540.75},{"$f":"ROUND(CD257/Weightings!$M$5,4)","v":0.4},20,0,0,0,0,{"$f":"AS257*Weightings!$M$5*CJ257","v":0},0,0.33200000000000002,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC257,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U254,VLOOKUP($DC257,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO260/6","v":0},0,null,null,null,null,null,null,0,"D0474",0]
[475,"Geary","Geary County Schools ",7706.3,384.4,8090.7,7706.3,384.4,7268.5,7248.1,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":7229.2},7529.5,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},7529.5,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C255,IF(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC258,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":24},7253.2,7272.1,7272.1,7553.5,18.899999999999999,264.7,0,264.7,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":1324.5},{"$f":"ROUND((X258/6)*Weightings!$M$6,1)","v":110.4},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":1915.3},{"$f":"ROUND((Z258/6)*Weightings!$M$7,1)","v":126.1},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":3079},{"$f":"ROUND(AB258*Weightings!$M$8,1)","v":1404},125,0,{"$f":"AE258*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":395},{"$f":"ROUND(AG258*Weightings!$M$10,1)","v":98.8},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2352},402.2,{"$f":"CG258/Weightings!$M$5","v":0},{"$f":"CH258/Weightings!$M$5","v":0},{"$f":"CL258/Weightings!$M$5","v":0},19.8,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},7523702,{"$f":"AP258/Weightings!$M$5","v":1953.2},10105.5,12058.7,12058.7,0,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H258>0,VLOOKUP($DC258,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H258),Weightings!H258,VLOOKUP($DC258,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC258,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G258=\"\",\"\",IF(Weightings!I258=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR258*Weightings!$M$5+AU258","v":38926386},{"$f":"AT258*Weightings!$M$5+AU258","v":46450112},{"$f":"IF(Weightings!G258>0,Weightings!G258,'Preliminary SO66'!AB255)","v":58176251},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R261","v":4558456},null,53617795,46450112,null,{"$f":"Weightings!E258","v":0},{"$f":"Weightings!F258","v":0},0,46450112,{"$f":"MAX(ROUND(((AR258-AN258-AO258)*Weightings!$M$12)+'2017legmax.xls'!AP258,0),ROUND((('2017legmax.xls'!AR258-'2017legmax.xls'!AN258-'2017legmax.xls'!AO258)*Weightings!$M$12)+Weightings!B258,0))","v":52804005},0.3,15841202,17546515,15841202,0.3,0,false,0,0,0,false,0,0,0,264.7,262,8.98,{"$f":"IF(ROUND((Weightings!$P$5*CC258^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC258^Weightings!$P$6*Weightings!$P$8 ),2))","v":658.83},{"$f":"ROUND(CD258/Weightings!$M$5,4)","v":0.17100000000000001},402.2,0,0,0,0,{"$f":"AS258*Weightings!$M$5*CJ258","v":0},0,0.40799999999999997,28.8,0,0,125,{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC258,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U255,VLOOKUP($DC258,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO261/6","v":10},18.899999999999999,null,null,null,null,null,null,49,"D0475",0]
[476,"Gray","Copeland ",103,0,103,103,0,88.5,83,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":80.5},90.7,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},90.7,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C256,IF(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC259,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},83,85.5,85.5,93.2,2.5,94.5,94.5,0,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":33.799999999999997},{"$f":"ROUND((X259/6)*Weightings!$M$6,1)","v":2.8},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":183.7},{"$f":"ROUND((Z259/6)*Weightings!$M$7,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":29},{"$f":"ROUND(AB259*Weightings!$M$8,1)","v":13.2},0,0,{"$f":"AE259*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG259*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":46},18,{"$f":"CG259/Weightings!$M$5","v":0},{"$f":"CH259/Weightings!$M$5","v":0},{"$f":"CL259/Weightings!$M$5","v":0},2.6,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},74568,{"$f":"AP259/Weightings!$M$5","v":19.399999999999999},236.4,255.8,255.8,0,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H259>0,VLOOKUP($DC259,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H259),Weightings!H259,VLOOKUP($DC259,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC259,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G259=\"\",\"\",IF(Weightings!I259=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR259*Weightings!$M$5+AU259","v":910613},{"$f":"AT259*Weightings!$M$5+AU259","v":985342},{"$f":"IF(Weightings!G259>0,Weightings!G259,'Preliminary SO66'!AB256)","v":1401740},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R262","v":71655},null,1330085,985342,null,{"$f":"Weightings!E259","v":0},{"$f":"Weightings!F259","v":0},0,985342,{"$f":"MAX(ROUND(((AR259-AN259-AO259)*Weightings!$M$12)+'2017legmax.xls'!AP259,0),ROUND((('2017legmax.xls'!AR259-'2017legmax.xls'!AN259-'2017legmax.xls'!AO259)*Weightings!$M$12)+Weightings!B259,0))","v":1151912},0.3,345574,418312,345574,{"$f":"BP259/BL259","v":0.3},94.5,false,0,0,0,false,0,0,0,0,200,0.23,{"$f":"IF(ROUND((Weightings!$P$5*CC259^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC259^Weightings!$P$6*Weightings!$P$8 ),2))","v":1509.37},{"$f":"ROUND(CD259/Weightings!$M$5,4)","v":0.39179999999999998},18,0,0,0,0,{"$f":"AS259*Weightings!$M$5*CJ259","v":0},0,0.311,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC259,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U256,VLOOKUP($DC259,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO262/6","v":0.5},2.5,null,null,null,null,null,null,5,"D0476",0]
[477,"Gray","Ingalls ",224.5,0,224.5,224.5,0,230,202,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":202},230,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},230,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C257,IF(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC260,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":1},203,203,203,231,0,154.1,154.1,0,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X260/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":117.3},{"$f":"ROUND((Z260/6)*Weightings!$M$7,1)","v":7.7},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":58},{"$f":"ROUND(AB260*Weightings!$M$8,1)","v":26.4},0,0,{"$f":"AE260*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG260*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":53},21.4,{"$f":"CG260/Weightings!$M$5","v":0},{"$f":"CH260/Weightings!$M$5","v":0},{"$f":"CL260/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},166873,{"$f":"AP260/Weightings!$M$5","v":43.3},440.6,483.9,483.9,0,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H260>0,VLOOKUP($DC260,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H260),Weightings!H260,VLOOKUP($DC260,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC260,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G260=\"\",\"\",IF(Weightings!I260=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR260*Weightings!$M$5+AU260","v":1697191},{"$f":"AT260*Weightings!$M$5+AU260","v":1863983},{"$f":"IF(Weightings!G260>0,Weightings!G260,'Preliminary SO66'!AB257)","v":2093168},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R263","v":135105},null,1958063,1863983,null,{"$f":"Weightings!E260","v":0},{"$f":"Weightings!F260","v":0},0,1863983,{"$f":"MAX(ROUND(((AR260-AN260-AO260)*Weightings!$M$12)+'2017legmax.xls'!AP260,0),ROUND((('2017legmax.xls'!AR260-'2017legmax.xls'!AN260-'2017legmax.xls'!AO260)*Weightings!$M$12)+Weightings!B260,0))","v":2186253},0.3,655876,674060,655876,0.3,0,true,1264.8050000000001,0.66708599999999996,154.1,false,0,0,0,0,267,0.2,{"$f":"IF(ROUND((Weightings!$P$5*CC260^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC260^Weightings!$P$6*Weightings!$P$8 ),2))","v":1557.85},{"$f":"ROUND(CD260/Weightings!$M$5,4)","v":0.40439999999999998},21.4,0,0,0,0,{"$f":"AS260*Weightings!$M$5*CJ260","v":0},0,0.251,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC260,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U257,VLOOKUP($DC260,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO263/6","v":0},0,null,null,null,null,null,null,0,"D0477",0]
[479,"Anderson","Crest ",195,0,195,195,0,190,{"$f":"K261+T261","v":208},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":208},{"$f":"MAX(K261, I261,AVERAGE(F261, I261, K261))","v":208},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},{"$f":"L261+M261","v":208},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C258,IF(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC261,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},{"$f":"K261+O261","v":210},{"$f":"J261+O261","v":210},{"$f":"J261+O261+M261","v":210},{"$f":"L261+M261+O261","v":210},0,{"$f":"IF(L261>0,MAX(BR261,BV261,BZ261,CA261),0)","v":151.80000000000001},{"$f":"MAX(BR261,BV261,BZ261)","v":151.80000000000001},0,{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":94},{"$f":"ROUND((X261/6)*Weightings!$M$6,1)","v":7.8},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z261/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":95},{"$f":"ROUND(AB261*Weightings!$M$8,1)","v":43.3},6.8,0,{"$f":"AE261*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG261*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":84},{"$f":"CF261","v":28},{"$f":"CG261/Weightings!$M$5","v":0},{"$f":"CH261/Weightings!$M$5","v":0},{"$f":"CL261/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},245095,{"$f":"AP261/Weightings!$M$5","v":63.6},{"$f":"SUM(S261+ U261+ Y261+ AA261+ AC261+ AH261+ AJ261+ AK261+ AL261+ AD261+AF261+AM261+AN261+AO261)","v":447.7},{"$f":"SUM(S261+U261+Y261+AA261+AC261+AH261+AJ261+AK261+AL261+AD261+AF261+AQ261+AN261+AO261)","v":511.3},{"$f":"SUM(S261+U261+Y261+AA261+AC261+AH261+AJ261+AK261+AL261+AQ261+AD261+AF261+AM261+AN261+AO261)","v":511.3},0,{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H261>0,VLOOKUP($DC261,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H261),Weightings!H261,VLOOKUP($DC261,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC261,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G261=\"\",\"\",IF(Weightings!I261=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR261*Weightings!$M$5+AU261","v":1724540},{"$f":"AT261*Weightings!$M$5+AU261","v":1969528},{"$f":"IF(Weightings!G261>0,Weightings!G261,'Preliminary SO66'!AB258)","v":2204915},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R264","v":126934},null,{"$f":"BA261-BB261-BC261-BD261","v":2077981},{"$f":"MIN(AZ261,BA261)","v":1969528},null,{"$f":"Weightings!E261","v":0},{"$f":"Weightings!F261","v":0},{"$f":"SUM(BG261:BI261)","v":0},1969528,{"$f":"MAX(ROUND(((AR261-AN261-AO261)*Weightings!$M$12)+'2017legmax.xls'!AP261,0),ROUND((('2017legmax.xls'!AR261-'2017legmax.xls'!AN261-'2017legmax.xls'!AO261)*Weightings!$M$12)+Weightings!B261,0))","v":2318810},0.3,695643,405000,405000,0.17469999999999999,{"$f":"ROUND(IF(S261<=99.9,(S261*1.014331),0),1)","v":0},{"$f":"AND(S261>99.9,S261<=299.9)","v":true},{"$f":"IF(BS261=TRUE,ROUND((S261-100)*9.655,3),0)","v":1062.05},0.72275100000000003,{"$f":"ROUND(S261*BU261,1)","v":151.80000000000001},{"$f":"AND(S261>299.9,S261<=1621.9)","v":false},{"$f":"IF(BW261=TRUE,ROUND((S261-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY261*S261,1)","v":0},{"$f":"ROUND(IF(S261>=1622,(S261*0.03504),0),1)","v":0},177,{"$f":"AI261/CB261","v":0.47},{"$f":"IF(ROUND((Weightings!$P$5*CC261^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC261^Weightings!$P$6*Weightings!$P$8 ),2))","v":1284.07},{"$f":"ROUND(CD261/Weightings!$M$5,4)","v":0.33339999999999997},{"$f":"ROUND(IF(AI261>0,CE261*AI261,0),1)","v":28},0,0,0,0,{"$f":"AS261*Weightings!$M$5*CJ261","v":0},0,{"$f":"ROUND(AB261/S261,3)","v":0.45200000000000001},{"$f":"ROUND(S261/CB261,1)","v":1.2},{"$f":"IF(CM261>=50%,AB261*10.5%,0)","v":0},{"$f":"IF(AND(CM261>=35.1%,CN261>212),AB261*0.105,0)","v":0},{"$f":"IF(AND((CM261-0.35)>0,CM261<0.5),AB261*(CM261-0.35)*0.7,0)","v":6.8},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC261,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U258,VLOOKUP($DC261,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO264/6","v":0},0,null,null,null,null,null,null,0,"D0479",0]
[480,"Seward","Liberal ",4639.5,0,4639.5,4639.5,0,4666.5,4623.5,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":4623.5},4666.5,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},4666.5,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C259,IF(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC262,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":83.5},4707,4707,4707,4750,{"$f":"CU262","v":0},166.4,0,166.4,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":500.7},{"$f":"ROUND((X262/6)*Weightings!$M$6,1)","v":41.7},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":8996.1},{"$f":"ROUND((Z262/6)*Weightings!$M$7,1)","v":592.20000000000005},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":3540},{"$f":"ROUND(AB262*Weightings!$M$8,1)","v":1614.2},371.7,0,{"$f":"AE262*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":1071.5},{"$f":"ROUND(AG262*Weightings!$M$10,1)","v":267.89999999999998},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":273.10000000000002},72,{"$f":"CG262/Weightings!$M$5","v":0},{"$f":"CH262/Weightings!$M$5","v":0},{"$f":"CL262/Weightings!$M$5","v":0},{"$f":"CU262*1.05","v":0},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},2529059,{"$f":"AP262/Weightings!$M$5","v":656.6},7876.1,8532.7000000000007,8532.7000000000007,0,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H262>0,VLOOKUP($DC262,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H262),Weightings!H262,VLOOKUP($DC262,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC262,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G262=\"\",\"\",IF(Weightings!I262=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR262*Weightings!$M$5+AU262","v":30338737},{"$f":"AT262*Weightings!$M$5+AU262","v":32867960},{"$f":"IF(Weightings!G262>0,Weightings!G262,'Preliminary SO66'!AB259)","v":36509816},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R265","v":2488292},null,34021524,32867960,null,{"$f":"Weightings!E262","v":0},{"$f":"Weightings!F262","v":0},0,{"$f":"BF262+BJ262","v":32867960},{"$f":"MAX(ROUND(((AR262-AN262-AO262)*Weightings!$M$12)+'2017legmax.xls'!AP262,0),ROUND((('2017legmax.xls'!AR262-'2017legmax.xls'!AN262-'2017legmax.xls'!AO262)*Weightings!$M$12)+Weightings!B262,0))","v":37892748},0.3,11367824,10250000,10250000,0.27050000000000002,0,false,0,0,0,false,0,0,0,166.4,205,1.33,{"$f":"IF(ROUND((Weightings!$P$5*CC262^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC262^Weightings!$P$6*Weightings!$P$8 ),2))","v":1014.84},{"$f":"ROUND(CD262/Weightings!$M$5,4)","v":0.26350000000000001},72,0,0,0,0,{"$f":"AS262*Weightings!$M$5*CJ262","v":0},0,0.745,23.2,371.7,0,0,{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC262,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U259,VLOOKUP($DC262,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO265/6","v":0},{"$f":"SUM(CR262:CT262)","v":0},null,null,null,null,null,null,0,"D0480",0]
[481,"Dickinson","Rural Vista ",278.5,6.5,285,278.5,6.5,293,275,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":275},293,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},293,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C260,IF(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC263,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},281,281,281,299,0,145.6,145.6,0,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":111.5},{"$f":"ROUND((X263/6)*Weightings!$M$6,1)","v":9.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z263/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":104},{"$f":"ROUND(AB263*Weightings!$M$8,1)","v":47.4},0,0,{"$f":"AE263*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG263*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":115},40.200000000000003,{"$f":"CG263/Weightings!$M$5","v":0},{"$f":"CH263/Weightings!$M$5","v":0},{"$f":"CL263/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},257098,{"$f":"AP263/Weightings!$M$5","v":66.7},541.5,608.20000000000005,608.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H263>0,VLOOKUP($DC263,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H263),Weightings!H263,VLOOKUP($DC263,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC263,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G263=\"\",\"\",IF(Weightings!I263=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR263*Weightings!$M$5+AU263","v":2085858},{"$f":"AT263*Weightings!$M$5+AU263","v":2342786},{"$f":"IF(Weightings!G263>0,Weightings!G263,'Preliminary SO66'!AB260)","v":2804836},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R266","v":161432},null,2643404,2342786,null,{"$f":"Weightings!E263","v":0},{"$f":"Weightings!F263","v":0},0,2342786,{"$f":"MAX(ROUND(((AR263-AN263-AO263)*Weightings!$M$12)+'2017legmax.xls'!AP263,0),ROUND((('2017legmax.xls'!AR263-'2017legmax.xls'!AN263-'2017legmax.xls'!AO263)*Weightings!$M$12)+Weightings!B263,0))","v":2832359},0.3,849708,921368,849708,0.3,0,true,1921.345,0.48683700000000002,145.6,false,0,0,0,0,303.8,0.38,{"$f":"IF(ROUND((Weightings!$P$5*CC263^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC263^Weightings!$P$6*Weightings!$P$8 ),2))","v":1347.32},{"$f":"ROUND(CD263/Weightings!$M$5,4)","v":0.3498},40.200000000000003,0,0,0,0,{"$f":"AS263*Weightings!$M$5*CJ263","v":0},0,0.34799999999999998,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC263,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U260,VLOOKUP($DC263,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO266/6","v":0},0,null,null,null,null,null,null,0,"D0481",0]
[482,"Lane","Dighton ",230,0,230,230,0,212.5,212.6,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":212.6},218.4,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},218.4,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C261,IF(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC264,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3},215.6,215.6,215.6,221.4,0,153.30000000000001,153.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":104.4},{"$f":"ROUND((X264/6)*Weightings!$M$6,1)","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z264/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":76},{"$f":"ROUND(AB264*Weightings!$M$8,1)","v":34.700000000000003},0,0,{"$f":"AE264*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":8.1999999999999993},{"$f":"ROUND(AG264*Weightings!$M$10,1)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":40},21.2,{"$f":"CG264/Weightings!$M$5","v":0},{"$f":"CH264/Weightings!$M$5","v":0},{"$f":"CL264/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},176197,{"$f":"AP264/Weightings!$M$5","v":45.7},441.4,487.1,487.1,0,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H264>0,VLOOKUP($DC264,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H264),Weightings!H264,VLOOKUP($DC264,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC264,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G264=\"\",\"\",IF(Weightings!I264=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR264*Weightings!$M$5+AU264","v":1700273},{"$f":"AT264*Weightings!$M$5+AU264","v":1876309},{"$f":"IF(Weightings!G264>0,Weightings!G264,'Preliminary SO66'!AB261)","v":2155257},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R267","v":127446},null,2027811,1876309,null,{"$f":"Weightings!E264","v":0},{"$f":"Weightings!F264","v":0},0,1876309,{"$f":"MAX(ROUND(((AR264-AN264-AO264)*Weightings!$M$12)+'2017legmax.xls'!AP264,0),ROUND((('2017legmax.xls'!AR264-'2017legmax.xls'!AN264-'2017legmax.xls'!AO264)*Weightings!$M$12)+Weightings!B264,0))","v":2187164},0.3,656149,650000,650000,0.29720000000000002,0,true,1172.117,0.69253299999999995,153.30000000000001,false,0,0,0,0,619.5,0.06,{"$f":"IF(ROUND((Weightings!$P$5*CC264^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC264^Weightings!$P$6*Weightings!$P$8 ),2))","v":2045.52},{"$f":"ROUND(CD264/Weightings!$M$5,4)","v":0.53100000000000003},21.2,0,0,0,0,{"$f":"AS264*Weightings!$M$5*CJ264","v":0},0,0.34300000000000003,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC264,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U261,VLOOKUP($DC264,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO267/6","v":0},0,null,null,null,null,null,null,0,"D0482",0]
[483,"Seward","Kismet-Plains ",679.5,0,679.5,679.5,0,667,656.5,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":656.5},667.7,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},667.7,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C262,IF(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC265,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14},670.5,670.5,670.5,681.7,0,241.7,241.7,0,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":88.7},{"$f":"ROUND((X265/6)*Weightings!$M$6,1)","v":7.4},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2657.7},{"$f":"ROUND((Z265/6)*Weightings!$M$7,1)","v":175},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":460},{"$f":"ROUND(AB265*Weightings!$M$8,1)","v":209.8},48.3,0,{"$f":"AE265*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG265*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":580},160.5,{"$f":"CG265/Weightings!$M$5","v":0},{"$f":"CH265/Weightings!$M$5","v":0},{"$f":"CL265/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},551895,{"$f":"AP265/Weightings!$M$5","v":143.30000000000001},1524.4,1667.7,1667.7,0,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H265>0,VLOOKUP($DC265,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H265),Weightings!H265,VLOOKUP($DC265,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC265,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G265=\"\",\"\",IF(Weightings!I265=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR265*Weightings!$M$5+AU265","v":5871989},{"$f":"AT265*Weightings!$M$5+AU265","v":6423980},{"$f":"IF(Weightings!G265>0,Weightings!G265,'Preliminary SO66'!AB262)","v":7166471},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R268","v":433664},null,6732807,6423980,null,{"$f":"Weightings!E265","v":0},{"$f":"Weightings!F265","v":0},0,6423980,{"$f":"MAX(ROUND(((AR265-AN265-AO265)*Weightings!$M$12)+'2017legmax.xls'!AP265,0),ROUND((('2017legmax.xls'!AR265-'2017legmax.xls'!AN265-'2017legmax.xls'!AO265)*Weightings!$M$12)+Weightings!B265,0))","v":7444401},0.3,2233320,1379609,1379609,0.18529999999999999,0,false,0,0,0,true,472.35379999999998,0.35450399999999999,241.7,0,541,1.07,{"$f":"IF(ROUND((Weightings!$P$5*CC265^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC265^Weightings!$P$6*Weightings!$P$8 ),2))","v":1066.02},{"$f":"ROUND(CD265/Weightings!$M$5,4)","v":0.2767},160.5,0,0,0,0,{"$f":"AS265*Weightings!$M$5*CJ265","v":0},0,0.67500000000000004,1.3,48.3,0,0,{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC265,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U262,VLOOKUP($DC265,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO268/6","v":0},0,null,null,null,null,null,null,0,"D0483",0]
[484,"Wilson","Fredonia ",642.5,0,642.5,642.5,0,631.29999999999995,635.70000000000005,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":630.5},634.79999999999995,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},634.79999999999995,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C263,IF(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC266,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":7.5},638,643.20000000000005,643.20000000000005,642.29999999999995,5.2,236.3,236.3,0,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":130.9},{"$f":"ROUND((X266/6)*Weightings!$M$6,1)","v":10.9},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z266/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":299},{"$f":"ROUND(AB266*Weightings!$M$8,1)","v":136.30000000000001},24.3,0,{"$f":"AE266*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG266*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":158},54.9,{"$f":"CG266/Weightings!$M$5","v":0},{"$f":"CH266/Weightings!$M$5","v":0},{"$f":"CL266/Weightings!$M$5","v":0},5.5,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},476533,{"$f":"AP266/Weightings!$M$5","v":123.7},1110.5,1234.2,1234.2,0,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H266>0,VLOOKUP($DC266,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H266),Weightings!H266,VLOOKUP($DC266,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC266,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G266=\"\",\"\",IF(Weightings!I266=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR266*Weightings!$M$5+AU266","v":4277646},{"$f":"AT266*Weightings!$M$5+AU266","v":4754138},{"$f":"IF(Weightings!G266>0,Weightings!G266,'Preliminary SO66'!AB263)","v":5362846},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R269","v":317466},null,5045380,4754138,null,{"$f":"Weightings!E266","v":0},{"$f":"Weightings!F266","v":0},0,4754138,{"$f":"MAX(ROUND(((AR266-AN266-AO266)*Weightings!$M$12)+'2017legmax.xls'!AP266,0),ROUND((('2017legmax.xls'!AR266-'2017legmax.xls'!AN266-'2017legmax.xls'!AO266)*Weightings!$M$12)+Weightings!B266,0))","v":5620182},0.3,1686055,1719460,1686055,0.3,0,false,0,0,0,true,423.59629999999999,0.36788999999999999,236.3,0,402,0.39,{"$f":"IF(ROUND((Weightings!$P$5*CC266^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC266^Weightings!$P$6*Weightings!$P$8 ),2))","v":1339.42},{"$f":"ROUND(CD266/Weightings!$M$5,4)","v":0.34770000000000001},54.9,0,0,0,0,{"$f":"AS266*Weightings!$M$5*CJ266","v":0},0,0.46600000000000003,1.6,0,0,24.3,{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC266,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U263,VLOOKUP($DC266,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO269/6","v":0.3},5.2,null,null,null,null,null,null,4,"D0484",0]
[487,"Dickinson","Herington ",436,6.5,442.5,436,6.5,421.5,435.9,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":428.6},430.9,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},430.9,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C264,IF(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC267,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6.5},435.1,442.4,442.4,437.4,7.3,191.4,191.4,0,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":47.6},{"$f":"ROUND((X267/6)*Weightings!$M$6,1)","v":4},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z267/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":237},{"$f":"ROUND(AB267*Weightings!$M$8,1)","v":108.1},24.9,0,{"$f":"AE267*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG267*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":52},16.7,{"$f":"CG267/Weightings!$M$5","v":0},{"$f":"CH267/Weightings!$M$5","v":0},{"$f":"CL267/Weightings!$M$5","v":0},7.7,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},410089,{"$f":"AP267/Weightings!$M$5","v":106.5},790.2,896.7,896.7,0,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H267>0,VLOOKUP($DC267,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H267),Weightings!H267,VLOOKUP($DC267,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC267,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G267=\"\",\"\",IF(Weightings!I267=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR267*Weightings!$M$5+AU267","v":3043850},{"$f":"AT267*Weightings!$M$5+AU267","v":3454088},{"$f":"IF(Weightings!G267>0,Weightings!G267,'Preliminary SO66'!AB264)","v":3987357},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R270","v":226175},null,3761182,3454088,null,{"$f":"Weightings!E267","v":0},{"$f":"Weightings!F267","v":0},0,3454088,{"$f":"MAX(ROUND(((AR267-AN267-AO267)*Weightings!$M$12)+'2017legmax.xls'!AP267,0),ROUND((('2017legmax.xls'!AR267-'2017legmax.xls'!AN267-'2017legmax.xls'!AO267)*Weightings!$M$12)+Weightings!B267,0))","v":3977279},0.3,1193184,1231439,1193184,0.3,0,false,0,0,0,true,170.0325,0.43750499999999998,191.4,0,93.7,0.55000000000000004,{"$f":"IF(ROUND((Weightings!$P$5*CC267^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC267^Weightings!$P$6*Weightings!$P$8 ),2))","v":1239.21},{"$f":"ROUND(CD267/Weightings!$M$5,4)","v":0.32169999999999999},16.7,0,0,0,0,{"$f":"AS267*Weightings!$M$5*CJ267","v":0},0,0.54200000000000004,4.7,24.9,0,0,{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC267,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U264,VLOOKUP($DC267,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":3.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO270/6","v":0.2},7.3,null,null,null,null,null,null,11.5,"D0487",0]
[489,"Ellis","Hays ",2779.1,0,2779.1,2779.1,0,2787.5,2902.8,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":2855.6},2855.6,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},2855.6,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C265,IF(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC268,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":20},2875.6,2922.8,2922.8,2875.6,47.2,100.8,0,100.8,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":545.6},{"$f":"ROUND((X268/6)*Weightings!$M$6,1)","v":45.5},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":630.4},{"$f":"ROUND((Z268/6)*Weightings!$M$7,1)","v":41.5},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":1020},{"$f":"ROUND(AB268*Weightings!$M$8,1)","v":465.1},3.6,0,{"$f":"AE268*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG268*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":715},174.2,{"$f":"CG268/Weightings!$M$5","v":0},{"$f":"CH268/Weightings!$M$5","v":125.5},{"$f":"CL268/Weightings!$M$5","v":0},49.6,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},2326197,{"$f":"AP268/Weightings!$M$5","v":603.9},3883.4,4487.3,4487.3,0,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H268>0,VLOOKUP($DC268,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H268),Weightings!H268,VLOOKUP($DC268,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC268,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G268=\"\",\"\",IF(Weightings!I268=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR268*Weightings!$M$5+AU268","v":14958857},{"$f":"AT268*Weightings!$M$5+AU268","v":17285080},{"$f":"IF(Weightings!G268>0,Weightings!G268,'Preliminary SO66'!AB265)","v":19457411},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R271","v":1580601},null,17876810,17285080,null,{"$f":"Weightings!E268","v":0},{"$f":"Weightings!F268","v":0},0,17285080,{"$f":"MAX(ROUND(((AR268-AN268-AO268)*Weightings!$M$12)+'2017legmax.xls'!AP268,0),ROUND((('2017legmax.xls'!AR268-'2017legmax.xls'!AN268-'2017legmax.xls'!AO268)*Weightings!$M$12)+Weightings!B268,0))","v":20343194},0.3,6102958,5850530,5850530,0.28760000000000002,0,false,0,0,0,false,0,0,0,100.8,380.5,1.88,{"$f":"IF(ROUND((Weightings!$P$5*CC268^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC268^Weightings!$P$6*Weightings!$P$8 ),2))","v":938.42},{"$f":"ROUND(CD268/Weightings!$M$5,4)","v":0.24360000000000001},174.2,0,483454,0,6.1000000000000004E-3,{"$f":"AS268*Weightings!$M$5*CJ268","v":105439},0,0.35499999999999998,7.6,0,0,3.6,{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":32},{"$f":"IF(ISNA(VLOOKUP($DC268,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U265,VLOOKUP($DC268,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":4.9000000000000004},{"$f":"'2017Block Grant-legalmax.xlsm'!BO271/6","v":10.3},47.2,null,null,null,null,null,null,77,"D0489",0]
[490,"Butler","El Dorado ",1851,0,1851,1851,0,1834,1839.6,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1835.8},1840.3,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1840.3,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C266,IF(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC269,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":15},1850.8,1854.6,1854.6,1855.3,3.8,65,0,65,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":312.5},{"$f":"ROUND((X269/6)*Weightings!$M$6,1)","v":26},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":10.6},{"$f":"ROUND((Z269/6)*Weightings!$M$7,1)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":889},{"$f":"ROUND(AB269*Weightings!$M$8,1)","v":405.4},80.3,0,{"$f":"AE269*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG269*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":680},131,{"$f":"CG269/Weightings!$M$5","v":0},{"$f":"CH269/Weightings!$M$5","v":0},{"$f":"CL269/Weightings!$M$5","v":0},4,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1393788,{"$f":"AP269/Weightings!$M$5","v":361.8},2567.6999999999998,2929.5,2929.5,0,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H269>0,VLOOKUP($DC269,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H269),Weightings!H269,VLOOKUP($DC269,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC269,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G269=\"\",\"\",IF(Weightings!I269=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR269*Weightings!$M$5+AU269","v":9890780},{"$f":"AT269*Weightings!$M$5+AU269","v":11284434},{"$f":"IF(Weightings!G269>0,Weightings!G269,'Preliminary SO66'!AB266)","v":12903603},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R272","v":825038},null,12078565,11284434,null,{"$f":"Weightings!E269","v":0},{"$f":"Weightings!F269","v":0},0,11284434,{"$f":"MAX(ROUND(((AR269-AN269-AO269)*Weightings!$M$12)+'2017legmax.xls'!AP269,0),ROUND((('2017legmax.xls'!AR269-'2017legmax.xls'!AN269-'2017legmax.xls'!AO269)*Weightings!$M$12)+Weightings!B269,0))","v":13394415},0.3,4018325,4168515,4018325,0.3,0,false,0,0,0,false,0,0,0,65,128,5.31,{"$f":"IF(ROUND((Weightings!$P$5*CC269^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC269^Weightings!$P$6*Weightings!$P$8 ),2))","v":741.98},{"$f":"ROUND(CD269/Weightings!$M$5,4)","v":0.19259999999999999},131,0,0,0,0,{"$f":"AS269*Weightings!$M$5*CJ269","v":0},0,0.47899999999999998,14.5,0,0,80.3,{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC269,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U266,VLOOKUP($DC269,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO272/6","v":1.8},3.8,null,null,null,null,null,null,16,"D0490",0]
[491,"Douglas","Eudora ",1589.7,0,1589.7,1589.7,0,1629.7,1650.9,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1630.6},1630.6,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1630.6,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C267,IF(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC270,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},1630.6,1650.9,1650.9,1630.6,20.3,57.1,0,57.1,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":486.2},{"$f":"ROUND((X270/6)*Weightings!$M$6,1)","v":40.5},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":5.7},{"$f":"ROUND((Z270/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":496},{"$f":"ROUND(AB270*Weightings!$M$8,1)","v":226.2},0,0,{"$f":"AE270*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG270*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":157},34.5,{"$f":"CG270/Weightings!$M$5","v":0},{"$f":"CH270/Weightings!$M$5","v":0},{"$f":"CL270/Weightings!$M$5","v":0},21.3,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1625237,{"$f":"AP270/Weightings!$M$5","v":421.9},2010.6,2432.5,2432.5,0,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H270>0,VLOOKUP($DC270,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H270),Weightings!H270,VLOOKUP($DC270,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC270,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G270=\"\",\"\",IF(Weightings!I270=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR270*Weightings!$M$5+AU270","v":7744831},{"$f":"AT270*Weightings!$M$5+AU270","v":9369990},{"$f":"IF(Weightings!G270>0,Weightings!G270,'Preliminary SO66'!AB267)","v":10618682},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R273","v":707508},null,9911174,9369990,null,{"$f":"Weightings!E270","v":0},{"$f":"Weightings!F270","v":0},0,9369990,{"$f":"MAX(ROUND(((AR270-AN270-AO270)*Weightings!$M$12)+'2017legmax.xls'!AP270,0),ROUND((('2017legmax.xls'!AR270-'2017legmax.xls'!AN270-'2017legmax.xls'!AO270)*Weightings!$M$12)+Weightings!B270,0))","v":10557194},0.3,3167158,3093344,3093344,0.29299999999999998,0,false,0,0,0,false,0,0,0,57.1,53,2.96,{"$f":"IF(ROUND((Weightings!$P$5*CC270^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC270^Weightings!$P$6*Weightings!$P$8 ),2))","v":846.85},{"$f":"ROUND(CD270/Weightings!$M$5,4)","v":0.2198},34.5,0,0,0,0,{"$f":"AS270*Weightings!$M$5*CJ270","v":0},0,0.30399999999999999,30.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($DC270,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U267,VLOOKUP($DC270,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.8},{"$f":"'2017Block Grant-legalmax.xlsm'!BO273/6","v":2.5},20.3,null,null,null,null,null,null,11,"D0491",0]
[492,"Butler","Flinthills ",254.3,0,254.3,254.3,0,250.4,265.10000000000002,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":263.2},263.2,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},263.2,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C268,IF(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC271,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},263.2,265.10000000000002,265.10000000000002,263.2,1.9,153.1,153.1,0,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":99.4},{"$f":"ROUND((X271/6)*Weightings!$M$6,1)","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z271/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":87},{"$f":"ROUND(AB271*Weightings!$M$8,1)","v":39.700000000000003},0,0,{"$f":"AE271*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG271*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":144},50.7,{"$f":"CG271/Weightings!$M$5","v":0},{"$f":"CH271/Weightings!$M$5","v":0},{"$f":"CL271/Weightings!$M$5","v":0},2,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},289806,{"$f":"AP271/Weightings!$M$5","v":75.2},517,592.20000000000005,592.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H271>0,VLOOKUP($DC271,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H271),Weightings!H271,VLOOKUP($DC271,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC271,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G271=\"\",\"\",IF(Weightings!I271=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR271*Weightings!$M$5+AU271","v":1991484},{"$f":"AT271*Weightings!$M$5+AU271","v":2281154},{"$f":"IF(Weightings!G271>0,Weightings!G271,'Preliminary SO66'!AB268)","v":2477373},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R274","v":160556},null,2316817,2281154,null,{"$f":"Weightings!E271","v":0},{"$f":"Weightings!F271","v":0},0,2281154,{"$f":"MAX(ROUND(((AR271-AN271-AO271)*Weightings!$M$12)+'2017legmax.xls'!AP271,0),ROUND((('2017legmax.xls'!AR271-'2017legmax.xls'!AN271-'2017legmax.xls'!AO271)*Weightings!$M$12)+Weightings!B271,0))","v":2605777},0.3,781733,759020,759020,0.2913,0,true,1575.6959999999999,0.58173299999999994,153.1,false,0,0,0,0,389,0.37,{"$f":"IF(ROUND((Weightings!$P$5*CC271^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC271^Weightings!$P$6*Weightings!$P$8 ),2))","v":1355.47},{"$f":"ROUND(CD271/Weightings!$M$5,4)","v":0.35189999999999999},50.7,0,0,0,0,{"$f":"AS271*Weightings!$M$5*CJ271","v":0},0,0.33100000000000002,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC271,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U268,VLOOKUP($DC271,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.9},{"$f":"'2017Block Grant-legalmax.xlsm'!BO274/6","v":0},1.9,null,null,null,null,null,null,0,"D0492",0]
[493,"Cherokee","Columbus ",960.4,0,{"$f":"D272+E272","v":960.4},960.4,0,919,922,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":922},933.8,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},933.8,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C269,IF(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC272,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14.5},936.5,936.5,936.5,948.3,0,250.3,250.3,0,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":328},{"$f":"ROUND((X272/6)*Weightings!$M$6,1)","v":27.3},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z272/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":453},{"$f":"ROUND(AB272*Weightings!$M$8,1)","v":206.6},40.6,0,{"$f":"AE272*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG272*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":356},99.8,{"$f":"CG272/Weightings!$M$5","v":0},{"$f":"CH272/Weightings!$M$5","v":0},{"$f":"CL272/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},992550,{"$f":"AP272/Weightings!$M$5","v":257.7},1572.9,1830.6,1830.6,0,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H272>0,VLOOKUP($DC272,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H272),Weightings!H272,VLOOKUP($DC272,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC272,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G272=\"\",\"\",IF(Weightings!I272=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR272*Weightings!$M$5+AU272","v":6058811},{"$f":"AT272*Weightings!$M$5+AU272","v":7051471},{"$f":"IF(Weightings!G272>0,Weightings!G272,'Preliminary SO66'!AB269)","v":8164456},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R275","v":618386},null,7546070,7051471,null,{"$f":"Weightings!E272","v":0},{"$f":"Weightings!F272","v":0},0,7051471,{"$f":"MAX(ROUND(((AR272-AN272-AO272)*Weightings!$M$12)+'2017legmax.xls'!AP272,0),ROUND((('2017legmax.xls'!AR272-'2017legmax.xls'!AN272-'2017legmax.xls'!AO272)*Weightings!$M$12)+Weightings!B272,0))","v":8109496},0.3,2432849,2496158,2432849,0.3,0,false,0,0,0,true,802.2713,0.26392700000000002,250.3,0,354,1.01,{"$f":"IF(ROUND((Weightings!$P$5*CC272^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC272^Weightings!$P$6*Weightings!$P$8 ),2))","v":1080.03},{"$f":"ROUND(CD272/Weightings!$M$5,4)","v":0.28039999999999998},99.8,0,0,0,0,{"$f":"AS272*Weightings!$M$5*CJ272","v":0},0,0.47799999999999998,2.7,0,0,40.6,{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC272,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U269,VLOOKUP($DC272,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO275/6","v":0},0,null,null,null,null,null,null,0,"D0493",0]
[494,"Hamilton","Syracuse ",490.5,0,490.5,490.5,0,495,487,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":487},495,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},495,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C270,IF(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC273,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":10},497,497,497,505,0,209.3,209.3,0,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":214.2},{"$f":"ROUND((X273/6)*Weightings!$M$6,1)","v":17.899999999999999},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":696.7},{"$f":"ROUND((Z273/6)*Weightings!$M$7,1)","v":45.9},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":258},{"$f":"ROUND(AB273*Weightings!$M$8,1)","v":117.6},27.1,0,{"$f":"AE273*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":11.7},{"$f":"ROUND(AG273*Weightings!$M$10,1)","v":2.9},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":74.5},37.1,{"$f":"CG273/Weightings!$M$5","v":0},{"$f":"CH273/Weightings!$M$5","v":0},{"$f":"CL273/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},276072,{"$f":"AP273/Weightings!$M$5","v":71.7},962.8,1034.5,1034.5,13215,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H273>0,VLOOKUP($DC273,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H273),Weightings!H273,VLOOKUP($DC273,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC273,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G273=\"\",\"\",IF(Weightings!I273=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR273*Weightings!$M$5+AU273","v":3721921},{"$f":"AT273*Weightings!$M$5+AU273","v":3998109},{"$f":"IF(Weightings!G273>0,Weightings!G273,'Preliminary SO66'!AB270)","v":4433411},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R276","v":224951},null,4208460,3998109,null,{"$f":"Weightings!E273","v":0},{"$f":"Weightings!F273","v":0},0,3998109,{"$f":"MAX(ROUND(((AR273-AN273-AO273)*Weightings!$M$12)+'2017legmax.xls'!AP273,0),ROUND((('2017legmax.xls'!AR273-'2017legmax.xls'!AN273-'2017legmax.xls'!AO273)*Weightings!$M$12)+Weightings!B273,0))","v":4620816},0.3,1386245,1423018,1386245,0.3,0,false,0,0,0,true,253.6875,0.41453800000000002,209.3,0,992,0.08,{"$f":"IF(ROUND((Weightings!$P$5*CC273^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC273^Weightings!$P$6*Weightings!$P$8 ),2))","v":1916.65},{"$f":"ROUND(CD273/Weightings!$M$5,4)","v":0.49759999999999999},37.1,0,0,0,0,{"$f":"AS273*Weightings!$M$5*CJ273","v":0},0,0.51100000000000001,0.5,27.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC273,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U270,VLOOKUP($DC273,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO276/6","v":0},0,null,null,null,null,null,null,0,"D0494",0]
[495,"Pawnee","Ft Larned ",864.8,0,864.8,864.8,0,839.5,876.6,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":876.6},876.6,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},876.6,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C271,IF(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC274,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":14.5},891.1,891.1,891.1,891.1,0,252.5,252.5,0,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":315.5},{"$f":"ROUND((X274/6)*Weightings!$M$6,1)","v":26.3},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":28.2},{"$f":"ROUND((Z274/6)*Weightings!$M$7,1)","v":1.9},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":394},{"$f":"ROUND(AB274*Weightings!$M$8,1)","v":179.7},25.4,0,{"$f":"AE274*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG274*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":173},62.5,{"$f":"CG274/Weightings!$M$5","v":0},{"$f":"CH274/Weightings!$M$5","v":0},{"$f":"CL274/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},988277,{"$f":"AP274/Weightings!$M$5","v":256.60000000000002},1439.4,1696,1696,0,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H274>0,VLOOKUP($DC274,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H274),Weightings!H274,VLOOKUP($DC274,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC274,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G274=\"\",\"\",IF(Weightings!I274=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR274*Weightings!$M$5+AU274","v":5544569},{"$f":"AT274*Weightings!$M$5+AU274","v":6532992},{"$f":"IF(Weightings!G274>0,Weightings!G274,'Preliminary SO66'!AB271)","v":8201430},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R277","v":646652},null,7554778,6532992,null,{"$f":"Weightings!E274","v":0},{"$f":"Weightings!F274","v":0},0,6532992,{"$f":"MAX(ROUND(((AR274-AN274-AO274)*Weightings!$M$12)+'2017legmax.xls'!AP274,0),ROUND((('2017legmax.xls'!AR274-'2017legmax.xls'!AN274-'2017legmax.xls'!AO274)*Weightings!$M$12)+Weightings!B274,0))","v":7532497},0.3,2259749,2307743,2259749,0.3,0,false,0,0,0,true,731.48630000000003,0.28336099999999997,252.5,0,518,0.33,{"$f":"IF(ROUND((Weightings!$P$5*CC274^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC274^Weightings!$P$6*Weightings!$P$8 ),2))","v":1391.01},{"$f":"ROUND(CD274/Weightings!$M$5,4)","v":0.36109999999999998},62.5,0,0,0,0,{"$f":"AS274*Weightings!$M$5*CJ274","v":0},0,0.442,1.7,0,0,25.4,{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC274,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U271,VLOOKUP($DC274,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO277/6","v":0},0,null,null,null,null,null,null,0,"D0495",0]
[496,"Pawnee","Pawnee Heights ",112.5,0,112.5,112.5,0,134.5,143.1,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":139},139,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},139,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C272,IF(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC275,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},139,143.1,143.1,139,4.0999999999999996,126.6,126.6,0,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0},{"$f":"ROUND((X275/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0.6},{"$f":"ROUND((Z275/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":38},{"$f":"ROUND(AB275*Weightings!$M$8,1)","v":17.3},0,0,{"$f":"AE275*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG275*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":65.5},25.7,{"$f":"CG275/Weightings!$M$5","v":0},{"$f":"CH275/Weightings!$M$5","v":0},{"$f":"CL275/Weightings!$M$5","v":0},4.3,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},138249,{"$f":"AP275/Weightings!$M$5","v":35.9},312.89999999999998,348.8,348.8,12903,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H275>0,VLOOKUP($DC275,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H275),Weightings!H275,VLOOKUP($DC275,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC275,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G275=\"\",\"\",IF(Weightings!I275=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR275*Weightings!$M$5+AU275","v":1218194},{"$f":"AT275*Weightings!$M$5+AU275","v":1356481},{"$f":"IF(Weightings!G275>0,Weightings!G275,'Preliminary SO66'!AB272)","v":1402828},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R278","v":81470},null,1321358,1356481,null,{"$f":"Weightings!E275","v":0},{"$f":"Weightings!F275","v":0},0,1356481,{"$f":"MAX(ROUND(((AR275-AN275-AO275)*Weightings!$M$12)+'2017legmax.xls'!AP275,0),ROUND((('2017legmax.xls'!AR275-'2017legmax.xls'!AN275-'2017legmax.xls'!AO275)*Weightings!$M$12)+Weightings!B275,0))","v":1552103},0.33,512194,442999,442999,0.28539999999999999,0,true,376.54500000000002,0.91095300000000001,126.6,false,0,0,0,0,283,0.23,{"$f":"IF(ROUND((Weightings!$P$5*CC275^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC275^Weightings!$P$6*Weightings!$P$8 ),2))","v":1509.37},{"$f":"ROUND(CD275/Weightings!$M$5,4)","v":0.39179999999999998},25.7,0,0,0,0,{"$f":"AS275*Weightings!$M$5*CJ275","v":0},0,0.27300000000000002,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC275,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U272,VLOOKUP($DC275,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO278/6","v":3.1},4.0999999999999996,null,null,null,null,null,null,7,"D0496",0]
[497,"Douglas","Lawrence ",10088,0,10088,10088,0,10227.299999999999,11400.7,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":10324},10324,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},10324,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C273,IF(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC276,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":29},10353,11429.7,11429.7,10353,1076.7,362.8,0,362.8,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":2167.6},{"$f":"ROUND((X276/6)*Weightings!$M$6,1)","v":180.6},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2526.6999999999998},{"$f":"ROUND((Z276/6)*Weightings!$M$7,1)","v":166.3},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":3315},{"$f":"ROUND(AB276*Weightings!$M$8,1)","v":1511.6},0,0,{"$f":"AE276*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":943},{"$f":"ROUND(AG276*Weightings!$M$10,1)","v":235.8},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":2622},399.6,{"$f":"CG276/Weightings!$M$5","v":0},{"$f":"CH276/Weightings!$M$5","v":0},{"$f":"CL276/Weightings!$M$5","v":313.2},1130.5,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},12156285,{"$f":"AP276/Weightings!$M$5","v":3155.8},14655.4,17498,17811.2,2750000,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H276>0,VLOOKUP($DC276,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H276),Weightings!H276,VLOOKUP($DC276,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC276,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G276=\"\",\"\",IF(Weightings!I276=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR276*Weightings!$M$5+AU276","v":59202601},{"$f":"AT276*Weightings!$M$5+AU276","v":71358742},{"$f":"IF(Weightings!G276>0,Weightings!G276,'Preliminary SO66'!AB273)","v":81421861},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R279","v":5944556},null,75477305,71358742,null,{"$f":"Weightings!E276","v":0},{"$f":"Weightings!F276","v":0},0,71358742,{"$f":"MAX(ROUND(((AR276-AN276-AO276)*Weightings!$M$12)+'2017legmax.xls'!AP276,0),ROUND((('2017legmax.xls'!AR276-'2017legmax.xls'!AN276-'2017legmax.xls'!AO276)*Weightings!$M$12)+Weightings!B276,0))","v":72874106},0.33,24048455,23297182,23297182,0.31969999999999998,0,false,0,0,0,false,0,0,0,362.8,175.2,14.97,{"$f":"IF(ROUND((Weightings!$P$5*CC276^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC276^Weightings!$P$6*Weightings!$P$8 ),2))","v":586.91},{"$f":"ROUND(CD276/Weightings!$M$5,4)","v":0.15240000000000001},399.6,0,0,1383462,1.7899999999999999E-2,{"$f":"AS276*Weightings!$M$5*CJ276","v":1206501},1206501,0.32,59.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1002},{"$f":"IF(ISNA(VLOOKUP($DC276,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U273,VLOOKUP($DC276,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":66.400000000000006},{"$f":"'2017Block Grant-legalmax.xlsm'!BO279/6","v":8.3000000000000007},1076.7,null,null,null,null,null,null,18.8,"D0497",0]
[498,"Marshall","Valley Heights ",403.5,0,403.5,403.5,0,372.5,377,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":377},384.3,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},384.3,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C274,IF(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC277,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":3.5},380.5,380.5,380.5,387.8,0,176.2,176.2,0,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":122.2},{"$f":"ROUND((X277/6)*Weightings!$M$6,1)","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z277/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":150},{"$f":"ROUND(AB277*Weightings!$M$8,1)","v":68.400000000000006},3.9,0,{"$f":"AE277*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG277*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":230},63,{"$f":"CG277/Weightings!$M$5","v":0},{"$f":"CH277/Weightings!$M$5","v":0},{"$f":"CL277/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},356909,{"$f":"AP277/Weightings!$M$5","v":92.7},709.5,802.2,802.2,0,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H277>0,VLOOKUP($DC277,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H277),Weightings!H277,VLOOKUP($DC277,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC277,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G277=\"\",\"\",IF(Weightings!I277=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR277*Weightings!$M$5+AU277","v":2732994},{"$f":"AT277*Weightings!$M$5+AU277","v":3090074},{"$f":"IF(Weightings!G277>0,Weightings!G277,'Preliminary SO66'!AB274)","v":3572152},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R280","v":214227},null,3357925,3090074,null,{"$f":"Weightings!E277","v":0},{"$f":"Weightings!F277","v":0},0,3090074,{"$f":"MAX(ROUND(((AR277-AN277-AO277)*Weightings!$M$12)+'2017legmax.xls'!AP277,0),ROUND((('2017legmax.xls'!AR277-'2017legmax.xls'!AN277-'2017legmax.xls'!AO277)*Weightings!$M$12)+Weightings!B277,0))","v":3694809},0.3,1108443,1173503,1108443,0.3,0,false,0,0,0,true,108.6525,0.45435599999999998,176.2,0,205,1.1200000000000001,{"$f":"IF(ROUND((Weightings!$P$5*CC277^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC277^Weightings!$P$6*Weightings!$P$8 ),2))","v":1055.07},{"$f":"ROUND(CD277/Weightings!$M$5,4)","v":0.27389999999999998},63,0,0,0,0,{"$f":"AS277*Weightings!$M$5*CJ277","v":0},0,0.38700000000000001,1.9,0,0,3.9,{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC277,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U274,VLOOKUP($DC277,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO280/6","v":0},0,null,null,null,null,null,null,0,"D0498",0]
[499,"Cherokee","Galena ",785.2,0,785.2,785.2,0,767.2,793.1,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":785.5},785.5,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},785.5,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C275,IF(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC278,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":9.5},795,802.6,802.6,795,7.6,251.2,251.2,0,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":233.3},{"$f":"ROUND((X278/6)*Weightings!$M$6,1)","v":19.399999999999999},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z278/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":449},{"$f":"ROUND(AB278*Weightings!$M$8,1)","v":204.7},47.1,0,{"$f":"AE278*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG278*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":26},6.3,{"$f":"CG278/Weightings!$M$5","v":0},{"$f":"CH278/Weightings!$M$5","v":0},{"$f":"CL278/Weightings!$M$5","v":0},8,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},750785,{"$f":"AP278/Weightings!$M$5","v":194.9},1331.7,1526.6,1526.6,0,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H278>0,VLOOKUP($DC278,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H278),Weightings!H278,VLOOKUP($DC278,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC278,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G278=\"\",\"\",IF(Weightings!I278=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR278*Weightings!$M$5+AU278","v":5129708},{"$f":"AT278*Weightings!$M$5+AU278","v":5880463},{"$f":"IF(Weightings!G278>0,Weightings!G278,'Preliminary SO66'!AB275)","v":6694788},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R281","v":418808},null,6275980,5880463,null,{"$f":"Weightings!E278","v":0},{"$f":"Weightings!F278","v":0},0,5880463,{"$f":"MAX(ROUND(((AR278-AN278-AO278)*Weightings!$M$12)+'2017legmax.xls'!AP278,0),ROUND((('2017legmax.xls'!AR278-'2017legmax.xls'!AN278-'2017legmax.xls'!AO278)*Weightings!$M$12)+Weightings!B278,0))","v":6694198},0.3,2008259,2092419,2008259,0.3,0,false,0,0,0,true,612.5625,0.31601099999999999,251.2,0,13.5,1.93,{"$f":"IF(ROUND((Weightings!$P$5*CC278^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC278^Weightings!$P$6*Weightings!$P$8 ),2))","v":932.86},{"$f":"ROUND(CD278/Weightings!$M$5,4)","v":0.2422},6.3,0,0,0,0,{"$f":"AS278*Weightings!$M$5*CJ278","v":0},0,0.56499999999999995,58.9,47.1,0,0,{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($DC278,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U275,VLOOKUP($DC278,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO281/6","v":0.6},7.6,null,null,null,null,null,null,8,"D0499",0]
[500,"Wyandotte","Kansas City ",20238.7,0,20238.7,20238.7,0,19981.5,20228.5,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":20104},20108.099999999999,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},20108.099999999999,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C276,IF(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC279,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":285},20389,20513.5,20513.5,20393.099999999999,124.5,714.6,0,714.6,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":6758.8},{"$f":"ROUND((X279/6)*Weightings!$M$6,1)","v":563.20000000000005},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":26363.8},{"$f":"ROUND((Z279/6)*Weightings!$M$7,1)","v":1735.6},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":16816},{"$f":"ROUND(AB279*Weightings!$M$8,1)","v":7668.1},1765.7,0,{"$f":"AE279*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG279*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":3595},526.29999999999995,{"$f":"CG279/Weightings!$M$5","v":0},{"$f":"CH279/Weightings!$M$5","v":0},{"$f":"CL279/Weightings!$M$5","v":0},130.69999999999999,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},15141163,{"$f":"AP279/Weightings!$M$5","v":3930.7},33497.300000000003,37428,37428,0,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H279>0,VLOOKUP($DC279,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H279),Weightings!H279,VLOOKUP($DC279,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC279,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G279=\"\",\"\",IF(Weightings!I279=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR279*Weightings!$M$5+AU279","v":129031600},{"$f":"AT279*Weightings!$M$5+AU279","v":144172656},{"$f":"IF(Weightings!G279>0,Weightings!G279,'Preliminary SO66'!AB276)","v":165195932},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R282","v":14506868},null,150689064,144172656,null,{"$f":"Weightings!E279","v":0},{"$f":"Weightings!F279","v":0},0,144172656,{"$f":"MAX(ROUND(((AR279-AN279-AO279)*Weightings!$M$12)+'2017legmax.xls'!AP279,0),ROUND((('2017legmax.xls'!AR279-'2017legmax.xls'!AN279-'2017legmax.xls'!AO279)*Weightings!$M$12)+Weightings!B279,0))","v":164957197},0.3,49487159,49972534,49487159,0.3,0,false,0,0,0,false,0,0,0,714.6,59,60.93,{"$f":"IF(ROUND((Weightings!$P$5*CC279^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC279^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD279/Weightings!$M$5,4)","v":0.1464},526.29999999999995,0,0,0,0,{"$f":"AS279*Weightings!$M$5*CJ279","v":0},0,0.82499999999999996,345.6,1765.7,1765.7,0,{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":75},{"$f":"IF(ISNA(VLOOKUP($DC279,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U276,VLOOKUP($DC279,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":7.8},{"$f":"'2017Block Grant-legalmax.xlsm'!BO282/6","v":41.7},124.5,null,null,null,null,null,null,36,"D0500",0]
[501,"Shawnee","Topeka Public Schools ",12973.3,0,12973.3,12973.3,0,12872.5,12844.9,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":12793.4},12879.7,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},12879.7,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C277,IF(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC280,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":100},12893.4,12944.9,12944.9,12979.7,51.5,454.8,0,454.8,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":2417.9},{"$f":"ROUND((X280/6)*Weightings!$M$6,1)","v":201.5},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":2734.3},{"$f":"ROUND((Z280/6)*Weightings!$M$7,1)","v":180},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":9115},{"$f":"ROUND(AB280*Weightings!$M$8,1)","v":4156.3999999999996},957.1,0,{"$f":"AE280*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":150.4},{"$f":"ROUND(AG280*Weightings!$M$10,1)","v":37.6},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":1812},265.3,{"$f":"CG280/Weightings!$M$5","v":0},{"$f":"CH280/Weightings!$M$5","v":0},{"$f":"CL280/Weightings!$M$5","v":0},54.1,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":2},15219662,{"$f":"AP280/Weightings!$M$5","v":3951.1},19288.5,23239.599999999999,23239.599999999999,1952299,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H280>0,VLOOKUP($DC280,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H280),Weightings!H280,VLOOKUP($DC280,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC280,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G280=\"\",\"\",IF(Weightings!I280=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR280*Weightings!$M$5+AU280","v":76251601},{"$f":"AT280*Weightings!$M$5+AU280","v":91471238},{"$f":"IF(Weightings!G280>0,Weightings!G280,'Preliminary SO66'!AB277)","v":104956598},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R283","v":8298120},null,96658478,91471238,null,{"$f":"Weightings!E280","v":0},{"$f":"Weightings!F280","v":0},0,91471238,{"$f":"MAX(ROUND(((AR280-AN280-AO280)*Weightings!$M$12)+'2017legmax.xls'!AP280,0),ROUND((('2017legmax.xls'!AR280-'2017legmax.xls'!AN280-'2017legmax.xls'!AO280)*Weightings!$M$12)+Weightings!B280,0))","v":101573138},0.33,33519136,33616616,33519136,0.33,0,false,0,0,0,false,0,0,0,454.8,35,51.77,{"$f":"IF(ROUND((Weightings!$P$5*CC280^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC280^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD280/Weightings!$M$5,4)","v":0.1464},265.3,0,0,0,0,{"$f":"AS280*Weightings!$M$5*CJ280","v":0},0,0.70199999999999996,370.8,957.1,957.1,0,{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC280,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U277,VLOOKUP($DC280,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0.7},{"$f":"'2017Block Grant-legalmax.xlsm'!BO283/6","v":41.8},51.5,null,null,null,null,null,null,135,"D0501",0]
[502,"Edwards","Lewis ",104,0,104,104,0,109.5,109,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":109},109.5,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},109.5,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C278,IF(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC281,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2.5},111.5,111.5,111.5,112,0,110,110,0,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":3.9},{"$f":"ROUND((X281/6)*Weightings!$M$6,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":9.8000000000000007},{"$f":"ROUND((Z281/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":57},{"$f":"ROUND(AB281*Weightings!$M$8,1)","v":26},6,0,{"$f":"AE281*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG281*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":55},21.1,{"$f":"CG281/Weightings!$M$5","v":0},{"$f":"CH281/Weightings!$M$5","v":0},{"$f":"CL281/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},128713,{"$f":"AP281/Weightings!$M$5","v":33.4},276,309.39999999999998,309.39999999999998,0,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H281>0,VLOOKUP($DC281,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H281),Weightings!H281,VLOOKUP($DC281,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC281,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G281=\"\",\"\",IF(Weightings!I281=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR281*Weightings!$M$5+AU281","v":1063152},{"$f":"AT281*Weightings!$M$5+AU281","v":1191809},{"$f":"IF(Weightings!G281>0,Weightings!G281,'Preliminary SO66'!AB278)","v":1254606},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R284","v":61247},null,1193359,1191809,null,{"$f":"Weightings!E281","v":0},{"$f":"Weightings!F281","v":0},0,1191809,{"$f":"MAX(ROUND(((AR281-AN281-AO281)*Weightings!$M$12)+'2017legmax.xls'!AP281,0),ROUND((('2017legmax.xls'!AR281-'2017legmax.xls'!AN281-'2017legmax.xls'!AO281)*Weightings!$M$12)+Weightings!B281,0))","v":1367953},0.3,{"$f":"BL281*BM281","v":410386},378223,378223,0.27650000000000002,0,true,115.86,0.98252300000000004,110,false,0,0,0,0,223.8,0.25,{"$f":"IF(ROUND((Weightings!$P$5*CC281^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC281^Weightings!$P$6*Weightings!$P$8 ),2))","v":1481.17},{"$f":"ROUND(CD281/Weightings!$M$5,4)","v":0.38450000000000001},21.1,0,0,0,0,{"$f":"AS281*Weightings!$M$5*CJ281","v":0},0,0.50900000000000001,0.5,6,0,0,{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC281,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U278,VLOOKUP($DC281,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO284/6","v":0},0,null,null,null,null,null,null,0,"D0502",0]
[503,"Labette","Parsons ",1212.2,0,1212.2,1212.2,0,1207,1219.5,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1218.5},1218.5,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1218.5,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C279,IF(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC282,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},1230.5,1231.5,1231.5,1230.5,1,206.8,206.8,0,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":339.9},{"$f":"ROUND((X282/6)*Weightings!$M$6,1)","v":28.3},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":13.4},{"$f":"ROUND((Z282/6)*Weightings!$M$7,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":772},{"$f":"ROUND(AB282*Weightings!$M$8,1)","v":352},81.099999999999994,0,{"$f":"AE282*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG282*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":43.5},12.7,{"$f":"CG282/Weightings!$M$5","v":0},{"$f":"CH282/Weightings!$M$5","v":0},{"$f":"CL282/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1139656,{"$f":"AP282/Weightings!$M$5","v":295.89999999999998},1913.4,2209.3000000000002,2209.3000000000002,0,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H282>0,VLOOKUP($DC282,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H282),Weightings!H282,VLOOKUP($DC282,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC282,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G282=\"\",\"\",IF(Weightings!I282=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR282*Weightings!$M$5+AU282","v":7370417},{"$f":"AT282*Weightings!$M$5+AU282","v":8510224},{"$f":"IF(Weightings!G282>0,Weightings!G282,'Preliminary SO66'!AB279)","v":9660382},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R285","v":633551},null,9026831,8510224,null,{"$f":"Weightings!E282","v":0},{"$f":"Weightings!F282","v":0},0,8510224,{"$f":"MAX(ROUND(((AR282-AN282-AO282)*Weightings!$M$12)+'2017legmax.xls'!AP282,0),ROUND((('2017legmax.xls'!AR282-'2017legmax.xls'!AN282-'2017legmax.xls'!AO282)*Weightings!$M$12)+Weightings!B282,0))","v":9863935},0.3,2959181,2939784,2939784,0.29799999999999999,0,false,0,0,0,true,1151.4938,0.16805,206.8,0,51,0.85,{"$f":"IF(ROUND((Weightings!$P$5*CC282^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC282^Weightings!$P$6*Weightings!$P$8 ),2))","v":1123},{"$f":"ROUND(CD282/Weightings!$M$5,4)","v":0.29149999999999998},12.7,0,0,0,0,{"$f":"AS282*Weightings!$M$5*CJ282","v":0},0,0.627,24.1,81.099999999999994,0,0,{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($DC282,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U279,VLOOKUP($DC282,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO285/6","v":0},1,null,null,null,null,null,null,0,"D0503",0]
[504,"Labette","Oswego ",462,0,462,462,0,441.5,430.5,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":430.5},444.7,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},444.7,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C280,IF(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC283,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},436.5,436.5,436.5,450.7,0,195.1,195.1,0,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":47.8},{"$f":"ROUND((X283/6)*Weightings!$M$6,1)","v":4},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z283/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":225},{"$f":"ROUND(AB283*Weightings!$M$8,1)","v":102.6},23.5,0,{"$f":"AE283*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG283*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":20},6.8,{"$f":"CG283/Weightings!$M$5","v":0},{"$f":"CH283/Weightings!$M$5","v":0},{"$f":"CL283/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},431024,{"$f":"AP283/Weightings!$M$5","v":111.9},782.7,894.6,894.6,0,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H283>0,VLOOKUP($DC283,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H283),Weightings!H283,VLOOKUP($DC283,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC283,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G283=\"\",\"\",IF(Weightings!I283=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR283*Weightings!$M$5+AU283","v":3014960},{"$f":"AT283*Weightings!$M$5+AU283","v":3445999},{"$f":"IF(Weightings!G283>0,Weightings!G283,'Preliminary SO66'!AB280)","v":3916607},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R286","v":235046},null,3681561,3445999,null,{"$f":"Weightings!E283","v":0},{"$f":"Weightings!F283","v":0},0,3445999,{"$f":"MAX(ROUND(((AR283-AN283-AO283)*Weightings!$M$12)+'2017legmax.xls'!AP283,0),ROUND((('2017legmax.xls'!AR283-'2017legmax.xls'!AN283-'2017legmax.xls'!AO283)*Weightings!$M$12)+Weightings!B283,0))","v":3945347},0.3,1183604,1226392,1183604,0.3,0,false,0,{"$f":"IF(BS283=TRUE,ROUND(((7337-BT283)/3642.4)-1,6),0)","v":0},0,true,186.4913,{"$f":"IF(BW283=TRUE,ROUND(((5406-BX283)/3642.4)-1,6),0)","v":0.43298599999999998},195.1,0,45,0.44,{"$f":"IF(ROUND((Weightings!$P$5*CC283^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC283^Weightings!$P$6*Weightings!$P$8 ),2))","v":1303.3699999999999},{"$f":"ROUND(CD283/Weightings!$M$5,4)","v":0.33839999999999998},6.8,0,0,0,0,{"$f":"AS283*Weightings!$M$5*CJ283","v":0},0,0.499,10,0,0,23.5,{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC283,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U280,VLOOKUP($DC283,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO286/6","v":0},0,null,null,null,null,null,null,0,"D0504",0]
[505,"Labette","Chetopa-St. Paul ",436,0,436,436,0,424,404.3,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":404},424,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},424,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C281,IF(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC284,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},410,410.3,410.3,430,0.3,189.2,{"$f":"MAX(BR284,BV284,BZ284)","v":189.2},0,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":138.19999999999999},{"$f":"ROUND((X284/6)*Weightings!$M$6,1)","v":11.5},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z284/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":183},{"$f":"ROUND(AB284*Weightings!$M$8,1)","v":83.4},9.6999999999999993,0,{"$f":"AE284*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG284*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":47},16.5,{"$f":"CG284/Weightings!$M$5","v":0},{"$f":"CH284/Weightings!$M$5","v":0},{"$f":"CL284/Weightings!$M$5","v":0},0.3,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},437219,{"$f":"AP284/Weightings!$M$5","v":113.5},740.6,854.1,854.1,0,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H284>0,VLOOKUP($DC284,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H284),Weightings!H284,VLOOKUP($DC284,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC284,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G284=\"\",\"\",IF(Weightings!I284=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR284*Weightings!$M$5+AU284","v":2852791},{"$f":"AT284*Weightings!$M$5+AU284","v":3289993},{"$f":"IF(Weightings!G284>0,Weightings!G284,'Preliminary SO66'!AB281)","v":3926753},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R287","v":229779},null,3696974,3289993,null,{"$f":"Weightings!E284","v":0},{"$f":"Weightings!F284","v":0},0,3289993,{"$f":"MAX(ROUND(((AR284-AN284-AO284)*Weightings!$M$12)+'2017legmax.xls'!AP284,0),ROUND((('2017legmax.xls'!AR284-'2017legmax.xls'!AN284-'2017legmax.xls'!AO284)*Weightings!$M$12)+Weightings!B284,0))","v":3861624},0.3,1158487,1225972,1158487,0.3,0,false,0,0,0,true,160.875,0.44001899999999999,189.2,0,126,0.37,{"$f":"IF(ROUND((Weightings!$P$5*CC284^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC284^Weightings!$P$6*Weightings!$P$8 ),2))","v":1355.47},{"$f":"ROUND(CD284/Weightings!$M$5,4)","v":0.35189999999999999},16.5,0,0,0,0,{"$f":"AS284*Weightings!$M$5*CJ284","v":0},0,0.42599999999999999,3.4,0,0,9.6999999999999993,{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC284,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U281,VLOOKUP($DC284,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO287/6","v":0.3},0.3,null,null,null,null,null,null,7,"D0505",0]
[506,"Labette","Labette County ",1479.8,0,1479.8,1479.8,0,1475.7,1488.5,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":1488.5},1488.5,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},1488.5,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C282,IF(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC285,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":12},1500.5,1500.5,1500.5,1500.5,0,114.5,114.5,0,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":557.6},{"$f":"ROUND((X285/6)*Weightings!$M$6,1)","v":46.5},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z285/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":716},{"$f":"ROUND(AB285*Weightings!$M$8,1)","v":326.5},63.7,0,{"$f":"AE285*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG285*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":643.5},170.7,{"$f":"CG285/Weightings!$M$5","v":0},{"$f":"CH285/Weightings!$M$5","v":0},{"$f":"CL285/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},1498937,{"$f":"AP285/Weightings!$M$5","v":389.1},2222.4,2611.5,2611.5,0,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H285>0,VLOOKUP($DC285,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H285),Weightings!H285,VLOOKUP($DC285,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC285,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G285=\"\",\"\",IF(Weightings!I285=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR285*Weightings!$M$5+AU285","v":8560685},{"$f":"AT285*Weightings!$M$5+AU285","v":10059498},{"$f":"IF(Weightings!G285>0,Weightings!G285,'Preliminary SO66'!AB282)","v":11192048},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R288","v":686736},null,10505312,10059498,null,{"$f":"Weightings!E285","v":0},{"$f":"Weightings!F285","v":0},0,10059498,{"$f":"MAX(ROUND(((AR285-AN285-AO285)*Weightings!$M$12)+'2017legmax.xls'!AP285,0),ROUND((('2017legmax.xls'!AR285-'2017legmax.xls'!AN285-'2017legmax.xls'!AO285)*Weightings!$M$12)+Weightings!B285,0))","v":11477513},0.3,3443254,3375549,3375549,0.29409999999999997,0,false,0,0,0,true,1485.6188,7.6317999999999997E-2,114.5,0,500,1.29,{"$f":"IF(ROUND((Weightings!$P$5*CC285^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC285^Weightings!$P$6*Weightings!$P$8 ),2))","v":1021.87},{"$f":"ROUND(CD285/Weightings!$M$5,4)","v":0.26529999999999998},170.7,0,0,0,0,{"$f":"AS285*Weightings!$M$5*CJ285","v":0},0,0.47699999999999998,3,0,0,63.7,{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC285,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U282,VLOOKUP($DC285,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO288/6","v":0},0,null,null,null,null,null,null,0,"D0506",0]
[507,"Haskell","Satanta ",287.5,0,{"$f":"D286+E286","v":287.5},287.5,0,294.5,283.5,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":283.5},294.5,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},294.5,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C283,IF(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC286,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":6},289.5,289.5,289.5,300.5,0,145.4,145.4,0,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":65.900000000000006},{"$f":"ROUND((X286/6)*Weightings!$M$6,1)","v":5.5},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":802.6},{"$f":"ROUND((Z286/6)*Weightings!$M$7,1)","v":52.8},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":180},{"$f":"ROUND(AB286*Weightings!$M$8,1)","v":82.1},18.899999999999999,0,{"$f":"AE286*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG286*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":66},25.2,{"$f":"CG286/Weightings!$M$5","v":0},{"$f":"CH286/Weightings!$M$5","v":0},{"$f":"CL286/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},172665,{"$f":"AP286/Weightings!$M$5","v":44.8},630.4,675.2,675.2,0,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H286>0,VLOOKUP($DC286,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H286),Weightings!H286,VLOOKUP($DC286,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC286,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G286=\"\",\"\",IF(Weightings!I286=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR286*Weightings!$M$5+AU286","v":2428301},{"$f":"AT286*Weightings!$M$5+AU286","v":2600870},{"$f":"IF(Weightings!G286>0,Weightings!G286,'Preliminary SO66'!AB283)","v":2619890},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R289","v":185798},null,2434092,2600870,null,{"$f":"Weightings!E286","v":0},{"$f":"Weightings!F286","v":0},0,2600870,{"$f":"MAX(ROUND(((AR286-AN286-AO286)*Weightings!$M$12)+'2017legmax.xls'!AP286,0),ROUND((('2017legmax.xls'!AR286-'2017legmax.xls'!AN286-'2017legmax.xls'!AO286)*Weightings!$M$12)+Weightings!B286,0))","v":3056604},0.3,916981,912132,912132,0.2984,0,false,0,0,0,true,0.61880000000000002,0.484016,145.4,0,250,0.26,{"$f":"IF(ROUND((Weightings!$P$5*CC286^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC286^Weightings!$P$6*Weightings!$P$8 ),2))","v":1468.08},{"$f":"ROUND(CD286/Weightings!$M$5,4)","v":0.38109999999999999},25.2,0,0,0,0,{"$f":"AS286*Weightings!$M$5*CJ286","v":0},0,0.59899999999999998,1.2,18.899999999999999,0,0,{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC286,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U283,VLOOKUP($DC286,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO289/6","v":0},0,null,null,null,null,null,null,0,"D0507",0]
[508,"Cherokee","Baxter Springs ",943,0,{"$f":"D287+E287","v":943},943,0,971.5,958.2,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":936.5},971.5,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},971.5,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C284,IF(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC287,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":11},947.5,969.2,969.2,982.5,21.7,247.9,247.9,0,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":357},{"$f":"ROUND((X287/6)*Weightings!$M$6,1)","v":29.8},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":14.7},{"$f":"ROUND((Z287/6)*Weightings!$M$7,1)","v":1},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":543},{"$f":"ROUND(AB287*Weightings!$M$8,1)","v":247.6},57,0,{"$f":"AE287*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG287*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":107.5},21.9,{"$f":"CG287/Weightings!$M$5","v":0},{"$f":"CH287/Weightings!$M$5","v":0},{"$f":"CL287/Weightings!$M$5","v":0},22.8,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},938227,{"$f":"AP287/Weightings!$M$5","v":243.6},1610.5,1854.1,1854.1,0,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H287>0,VLOOKUP($DC287,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H287),Weightings!H287,VLOOKUP($DC287,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC287,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G287=\"\",\"\",IF(Weightings!I287=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR287*Weightings!$M$5+AU287","v":6203646},{"$f":"AT287*Weightings!$M$5+AU287","v":7141993},{"$f":"IF(Weightings!G287>0,Weightings!G287,'Preliminary SO66'!AB284)","v":7676611},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R290","v":474090},null,7202521,7141993,null,{"$f":"Weightings!E287","v":0},{"$f":"Weightings!F287","v":0},0,7141993,{"$f":"MAX(ROUND(((AR287-AN287-AO287)*Weightings!$M$12)+'2017legmax.xls'!AP287,0),ROUND((('2017legmax.xls'!AR287-'2017legmax.xls'!AN287-'2017legmax.xls'!AO287)*Weightings!$M$12)+Weightings!B287,0))","v":8067000},0.3,2420100,2450671,2420100,0.3,0,false,0,0,0,true,844.59379999999999,0.25230799999999998,247.9,0,26,4.13,{"$f":"IF(ROUND((Weightings!$P$5*CC287^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC287^Weightings!$P$6*Weightings!$P$8 ),2))","v":785.38},{"$f":"ROUND(CD287/Weightings!$M$5,4)","v":0.2039},21.9,0,0,0,0,{"$f":"AS287*Weightings!$M$5*CJ287","v":0},0,0.55300000000000005,37.799999999999997,57,0,0,{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":18},{"$f":"IF(ISNA(VLOOKUP($DC287,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U284,VLOOKUP($DC287,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":2.1},{"$f":"'2017Block Grant-legalmax.xlsm'!BO290/6","v":1.6},21.7,null,null,null,null,null,null,4,"D0508",0]
[509,"Sumner","South Haven ",177.5,0,{"$f":"D288+E288","v":177.5},177.5,0,185.7,195.5,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":193.5},193.5,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},193.5,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C285,IF(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC288,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":2},195.5,197.5,197.5,195.5,2,148.80000000000001,148.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":106.6},{"$f":"ROUND((X288/6)*Weightings!$M$6,1)","v":8.9},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z288/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":74},{"$f":"ROUND(AB288*Weightings!$M$8,1)","v":33.700000000000003},1.5,0,{"$f":"AE288*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG288*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":69},23.1,{"$f":"CG288/Weightings!$M$5","v":0},{"$f":"CH288/Weightings!$M$5","v":0},{"$f":"CL288/Weightings!$M$5","v":0},2.1,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},256625,{"$f":"AP288/Weightings!$M$5","v":66.599999999999994},413.6,480.2,480.2,0,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H288>0,VLOOKUP($DC288,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H288),Weightings!H288,VLOOKUP($DC288,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC288,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G288=\"\",\"\",IF(Weightings!I288=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR288*Weightings!$M$5+AU288","v":1593187},{"$f":"AT288*Weightings!$M$5+AU288","v":1849730},{"$f":"IF(Weightings!G288>0,Weightings!G288,'Preliminary SO66'!AB285)","v":1980776},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R291","v":104232},null,1876544,1849730,null,{"$f":"Weightings!E288","v":0},{"$f":"Weightings!F288","v":0},0,1849730,{"$f":"MAX(ROUND(((AR288-AN288-AO288)*Weightings!$M$12)+'2017legmax.xls'!AP288,0),ROUND((('2017legmax.xls'!AR288-'2017legmax.xls'!AN288-'2017legmax.xls'!AO288)*Weightings!$M$12)+Weightings!B288,0))","v":2162521},0.33,713632,684739,684739,0.31659999999999999,0,true,922.053,0.76118699999999995,148.80000000000001,false,0,0,0,0,150,0.46,{"$f":"IF(ROUND((Weightings!$P$5*CC288^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC288^Weightings!$P$6*Weightings!$P$8 ),2))","v":1290.33},{"$f":"ROUND(CD288/Weightings!$M$5,4)","v":0.33500000000000002},23.1,0,0,0,0,{"$f":"AS288*Weightings!$M$5*CJ288","v":0},0,0.379,1.3,0,0,1.5,{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($DC288,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U285,VLOOKUP($DC288,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO291/6","v":0},2,null,null,null,null,null,null,0,"D0509",0]
[511,"Harper","Attica ",155.1,0,{"$f":"D289+E289","v":155.1},155.1,0,151.5,165,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":165},165,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},165,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C286,IF(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC289,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":0},165,165,165,165,0,138.9,138.9,0,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":0.5},{"$f":"ROUND((X289/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":0},{"$f":"ROUND((Z289/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":58},{"$f":"ROUND(AB289*Weightings!$M$8,1)","v":26.4},0.1,0,{"$f":"AE289*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG289*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":34},12.8,{"$f":"CG289/Weightings!$M$5","v":0},{"$f":"CH289/Weightings!$M$5","v":0},{"$f":"CL289/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":0},198346,{"$f":"AP289/Weightings!$M$5","v":51.5},343.2,394.7,394.7,0,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H289>0,VLOOKUP($DC289,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H289),Weightings!H289,VLOOKUP($DC289,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC289,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G289=\"\",\"\",IF(Weightings!I289=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR289*Weightings!$M$5+AU289","v":1322006},{"$f":"AT289*Weightings!$M$5+AU289","v":1520384},{"$f":"IF(Weightings!G289>0,Weightings!G289,'Preliminary SO66'!AB286)","v":1545274},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R292","v":84230},null,1461044,1520384,null,{"$f":"Weightings!E289","v":0},{"$f":"Weightings!F289","v":0},0,1520384,{"$f":"MAX(ROUND(((AR289-AN289-AO289)*Weightings!$M$12)+'2017legmax.xls'!AP289,0),ROUND((('2017legmax.xls'!AR289-'2017legmax.xls'!AN289-'2017legmax.xls'!AO289)*Weightings!$M$12)+Weightings!B289,0))","v":1739314},0.3,521794,481387,481387,0.27679999999999999,0,true,627.57500000000005,0.84203399999999995,138.9,false,0,0,0,0,126,0.27,{"$f":"IF(ROUND((Weightings!$P$5*CC289^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC289^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.6},{"$f":"ROUND(CD289/Weightings!$M$5,4)","v":0.37790000000000001},12.8,0,0,0,0,{"$f":"AS289*Weightings!$M$5*CJ289","v":0},0,0.35199999999999998,1.3,0,0,0.1,{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC289,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U286,VLOOKUP($DC289,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO292/6","v":0},0,null,null,null,null,null,null,0,"D0511",0]
[512,"Johnson","Shawnee Mission Pub Sch",26229.1,0,{"$f":"D290+E290","v":26229.1},26229.1,0,26413.1,26036.3,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!B287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,32,FALSE))","v":26036.3},26413.1,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$149,2,FALSE)),'Preliminary SO66'!Z287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$149,27,FALSE))","v":0},26413.1,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,2,FALSE)),'Preliminary SO66'!C287,IF(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,28,FALSE)=\"\",VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,3,FALSE),VLOOKUP($DC290,'Audit Values'!$A$2:$AF$373,28,FALSE)))","v":52.5},26088.799999999999,26088.799999999999,26088.799999999999,26465.599999999999,0,927.4,0,927.4,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$318,2,FALSE)),'Preliminary SO66'!D287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$318,4,FALSE))","v":5040.3999999999996},{"$f":"ROUND((X290/6)*Weightings!$M$6,1)","v":420},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!F287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,6,FALSE))","v":7237},{"$f":"ROUND((Z290/6)*Weightings!$M$7,1)","v":476.4},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!H287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,9,FALSE))","v":7648},{"$f":"ROUND(AB290*Weightings!$M$8,1)","v":3487.5},0,0,{"$f":"AE290*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!L287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,12,FALSE))","v":0},{"$f":"ROUND(AG290*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!O287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,15,FALSE))","v":6395},936.2,{"$f":"CG290/Weightings!$M$5","v":0},{"$f":"CH290/Weightings!$M$5","v":827.4},{"$f":"CL290/Weightings!$M$5","v":1428},0,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AK$308,2,FALSE)),'Preliminary SO66'!X287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$308,25,FALSE))","v":1},18264684,{"$f":"AP290/Weightings!$M$5","v":4741.6000000000004},34969.5,38283.1,39711.1,0,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AD$373,2,FALSE)),\"\",IF(AND(Weightings!H290>0,VLOOKUP($DC290,'Audit Values'!$A$2:$AD$373,30,FALSE)<Weightings!H290),Weightings!H290,VLOOKUP($DC290,'Audit Values'!$A$2:$AD$373,30,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AE$373,2,FALSE)),\"\",VLOOKUP($DC290,'Audit Values'!$A$2:$AE$373,31,FALSE))","v":"A"},{"$f":"IF(Weightings!G290=\"\",\"\",IF(Weightings!I290=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR290*Weightings!$M$5+AU290","v":134702514},{"$f":"AT290*Weightings!$M$5+AU290","v":152967157},{"$f":"IF(Weightings!G290>0,Weightings!G290,'Preliminary SO66'!AB287)","v":172207583},null,{"$f":"'2017Block Grant-legalmax.xlsm'!R293","v":14184842},null,158022741,152967157,null,{"$f":"Weightings!E290","v":0},{"$f":"Weightings!F290","v":0},0,152967157,{"$f":"MAX(ROUND(((AR290-AN290-AO290)*Weightings!$M$12)+'2017legmax.xls'!AP290,0),ROUND((('2017legmax.xls'!AR290-'2017legmax.xls'!AN290-'2017legmax.xls'!AO290)*Weightings!$M$12)+Weightings!B290,0))","v":183111871},0.33,60426917,59788008,59788008,0.32650000000000001,0,false,0,0,0,false,0,0,0,927.4,72,88.82,{"$f":"IF(ROUND((Weightings!$P$5*CC290^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*CC290^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(CD290/Weightings!$M$5,4)","v":0.1464},936.2,0,3187219,6192368,3.73E-2,{"$f":"AS290*Weightings!$M$5*CJ290","v":5500500},5500500,0.28899999999999998,367.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,2,FALSE)),'Preliminary SO66'!T287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$368,20,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($DC290,'Audit Values'!$A$2:$AF$318,21,FALSE)),'Preliminary SO66'!U287,VLOOKUP($DC290,'Audit Values'!$A$2:$AF$318,21,FALSE))","v":0},{"$f":"'2017Block Grant-legalmax.xlsm'!BO293/6","v":0},0,null,null,null,null,null,null,0,"D0512",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,"Color Key:","Exceptions District"]
[null,null,"Potential Military District"]
[null,null,"Adopted Under Authority"]
[null,null,"Missing Republication Docs"]

{"sheet":"Exceptions","index":2,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[[40,0,40,2],[40,3,40,5],[79,0,79,2],[79,3,79,5],[53,0,53,2],[53,3,53,5],[66,0,66,2],[66,3,66,5],[14,0,14,2],[14,3,14,5],[1,0,1,2],[1,3,1,5],[27,0,27,2],[27,3,27,5],[66,6,66,8],[79,6,79,8],[1,6,1,8],[14,6,14,8],[27,6,27,8],[40,6,40,8],[53,6,53,8]]}
["Exceptions allowed per 72-6434b & 72-8814b"]
["USD 280 will close and transfer territory into USD 281 effective FY03.  USD 281 will use combined budget and higher state aid rates locked in for 2002-03, 2003-04,2004-05, and 2005-06 school years.",null,null,"USD 317 and USD 318 will close and create USD 105 effective FY04.  USD 105 will use combined budget and higher state aid rates locked in for 2003-04, 2004-05,2005-06 and 2006-07 school years.",null,null,"USD 302 and USD 304 will close and create USD 106 effective FY05.  USD 106 will use combined budget and higher state aid rates locked in for 2004-05, 2005-06, 2006-07 and 2007-08 school years."]
[null,"FY 02",null,null,"FY 03",null,null,"FY 04"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(inc Spec Ed)",null,null,"(inc Spec Ed)",null,null,"(inc Spec Ed)"]
[280,554184,null,317,883854,null,302,1136495]
[281,2993832,null,318,2440257,null,304,820888]
["combined",{"$f":"SUM(B6:B7)","v":3548016},null,"combined",{"$f":"SUM(E6:E7)","v":3324111},null,"combined",{"$f":"SUM(H6:H7)","v":1957383}]
["280 Spec Ed",-154,null,"317 Spec Ed",86615,null,"302 Spec Ed",77952]
["281 Spec Ed",-143386,null,"318 Spec Ed",133936,null,"304 Spec Ed",56643]
["combined (ex SE)",{"$f":"SUM(B8:B10)","v":3404476},null,"combined (ex SE)",{"$f":"E8-E9-E10","v":3103560},null,"combined (ex SE)",{"$f":"H8-H9-H10","v":1822788}]
["spec ed dollars",{"$f":"'2017legmax.xls'!AQ88*4257","v":329918},null,"CY spec ed dollars",{"$f":"'2017legmax.xls'!AQ8*4316","v":308594},null,"CY spec ed dollars",{"$f":"'2017legmax.xls'!AQ9*4374","v":96665}]
["FY06 GF Budget",{"$f":"SUM(B11:B12)","v":3734394},null,"FY05 GF Budget",{"$f":"SUM(E11:E12)","v":3412154},null,"FY05 GF Budget",{"$f":"SUM(H11:H12)","v":1919453}]
[]
["USD 104 and USD 278 will close and create USD 107 effective FY07.  USD 107 will use combined budget and higher state aid rates locked in for 2006-07, 2007-08 and 2008-09 school years.",null,null,"USD 221 and USD 222 will close and create USD 108 effective FY07.  USD 108 will use combined budget and higher state aid rates locked in for 2006-07, 2007-08 and 2008-09 school years.",null,null,"USD 427 and USD 455 will close and create USD 109 effective FY07.  USD 109 will use combined budget and higher state aid rates locked in for 2006-07, 2007-08 and 2008-09 school years."]
[null,"FY 06",null,null,"FY 06",null,null,"FY 06"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[104,1183446,null,221,1205582,null,427,3442636]
[278,1751330,null,222,2622738,null,455,1173655]
["combined",{"$f":"SUM(B19:B20)","v":2934776},null,"combined",{"$f":"SUM(E19:E20)","v":3828320},null,"combined",{"$f":"SUM(H19:H20)","v":4616291}]
["104 Spec Ed",83064,null,"221 Spec Ed",122855,null,"427 Spec Ed",398982]
["278 Spec Ed",76561,null,"222 Spec Ed",230689,null,"455 Spec Ed",95498]
["combined (ex SE)",{"$f":"B21-B22-B23","v":2775151},null,"combined (ex SE)",{"$f":"E21-E22-E23","v":3474776},null,"combined (ex SE)",{"$f":"H21-H22-H23","v":4121811}]
["CY sped dollars",{"$f":"'2017legmax.xls'!AQ10*4400","v":376640},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ11*4400","v":364320},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ12*4400","v":484880}]
["FY07 GF Budget",{"$f":"B24+B25","v":3151791},null,"FY07 GF Budget",{"$f":"E24+E25","v":3839096},null,"FY07 GF Budget",{"$f":"H24+H25","v":4606691}]
[]
["USD 238 and USD 324 will close and create USD 110 effective FY09.  USD 110 will use combined budget and higher state aid rates locked in for 2008-09, 2009-10 and 2010-11 school years.",null,null,"USD 425 and USD 433 will close and create USD 111 effective FY10.  USD 111 will use combined budget and higher state aid rates locked in for 2009-10, 2010-11, 2011-12, and 2012-13 school years.",null,null,"USD 279 will close and transfer territory into USD 107 effective FY10.  USD 107 will use combined budget and higher state aid rates locked in for 2009-10, 2010-11 and 2011-12 school years."]
[null,"FY 08",null,null,"FY 09",null,null,"FY 09"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[238,1743476,null,425,2258960,null,107,3042231]
[324,1381747,null,433,1947000,null,279,591782]
["combined",{"$f":"SUM(B32:B33)","v":3125223},null,"combined",{"$f":"SUM(E32:E33)","v":4205960},null,"combined",{"$f":"SUM(H32:H33)","v":3634013}]
["238 Spec Ed",195300,null,"425 Spec Ed",285521,null,"107 Spec Ed",267171]
["324 Spec Ed",137268,null,"433 Spec Ed",269700,null,"279 Spec Ed",56043]
["combined (ex SE)",{"$f":"B34-B35-B36","v":2792655},null,"combined (ex SE)",{"$f":"E34-E35-E36","v":3650739},null,"combined (ex SE)",{"$f":"H34-H35-H36","v":3310799}]
["CY sped dollars",{"$f":"'2017legmax.xls'!AQ13*Weightings!M5","v":260395},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ14*Weightings!M5","v":265788},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ10*Weightings!M5","v":329731}]
["FY09 GF Budget",{"$f":"B37+B38","v":3053050},null,"FY10 GF Budget",{"$f":"E37+E38","v":3916527},null,"FY10 GF Budget",{"$f":"H37+H38","v":3640530}]
[]
["USD 279 will close and transfer territory into USD 273 effective FY10.  USD 273 will use combined budget and higher state aid rates locked in for 2009-10, 2010-11 and 2011-12 school years.",null,null,"USD 328 and USD 354 will close and create USD 112 effective FY11.  USD 112 will use combined budget and higher state aid rates locked in for 2010-11, 2011-12, 2012,13, 2013-14, 2014-15 school years.",null,null,"USD 441 and USD 488 will close and create USD 113 effective FY11.  USD 113 will use combined budget and higher state aid rates locked in for 2010-11, 2011-12, 2012,13, 2013-14, 2014-15 school years."]
[null,"FY 09",null,null,"FY 11",null,null,"FY 11"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[273,5470960,null,328,3622435,null,441,6332541]
[279,641098,null,354,1970694,null,488,2323750]
["combined",{"$f":"SUM(B45:B46)","v":6112058},null,"combined",{"$f":"SUM(E45:E46)","v":5593129},null,"combined",{"$f":"SUM(H45:H46)","v":8656291}]
["273 Spec Ed",764106,null,"328 Spec Ed",333773,null,"441 Spec Ed",799708]
["279 Spec Ed",60713,null,"354 Spec Ed",261319,null,"488 Spec Ed",218072]
["combined (ex SE)",{"$f":"B47-B48-B49","v":5287239},null,"combined (ex SE)",{"$f":"E47-E48-E49","v":4998037},null,"combined (ex SE)",{"$f":"H47-H48-H49","v":7638511}]
["CY sped dollars",{"$f":"'2017legmax.xls'!AQ85*Weightings!M5","v":978793},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ15*Weightings!M5","v":375570},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ16*Weightings!M5","v":854759}]
["FY10 GF Budget",{"$f":"B50+B51","v":6266032},null,"FY11 GF Budget",{"$f":"E50+E51","v":5373607},null,"FY11 GF Budget",{"$f":"H50+H51","v":8493270}]
[]
["USD 406 and USD 486 will close and create USD 114 effective FY11.  USD 114 will use combined budget and higher state aid rates locked in for 2010-11, 2011-12, 2012,13, 2013-14, 2014-15 school years.",null,null,"USD 213 will close and transfer territory into USD 211 effective FY11.  USD 211 will use combined budget and higher state aid rates locked in for 2010-11, 2011-12 and 2012-13 school years.",null,null,"USD 442 and USD 451 will close and create USD 115 effective FY12.  USD 115 will use combined budget and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 school years."]
[null,"FY 11",null,null,"FY 11",null,null,"FY 12"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[406,3095862,null,211,5032252,null,442,3414166]
[486,2493458,null,213,438913,null,451,1602753]
["combined",{"$f":"SUM(B58:B59)","v":5589320},null,"combined",{"$f":"SUM(E58:E59)","v":5471165},null,"combined",{"$f":"SUM(H58:H59)","v":5016919}]
["406 Spec Ed",375445,null,"211 Spec Ed",714638,null,"Spec Ed",381205]
["486 Spec Ed",258021,null,"213 Spec Ed",37880,null,"Spec Ed",128351]
["combined (ex SE)",{"$f":"B60-B61-B62","v":4955854},null,"combined (ex SE)",{"$f":"E60-E61-E62","v":4718647},null,"combined (ex SE)",{"$f":"H60-H61-H62","v":4507363}]
["CY sped dollars",{"$f":"'2017legmax.xls'!AQ17*Weightings!M5","v":593208},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ29*Weightings!M5","v":827024},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ18*Weightings!M5","v":385585}]
["FY11 GF Budget",{"$f":"B63+B64","v":5549062},null,"FY11 GF Budget",{"$f":"E63+E64","v":5545671},null,"FY12 GF Budget",{"$f":"H63+H64","v":4892948}]
[]
["USD 228 will close and transfer territory into USD 227 effective FY12.  USD 227 will use combined budget and higher state aid rates locked in for 2011-12 2012-13, 2013-14 school years.",null,null,"USD 424 will close and transfer territory into USD 422 effective FY12.  USD 422 will use combined budget and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 and 2015-16 school years.",null,null,"and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 school years."]
[null,"FY 12",null,null,"FY 12",null,null,"FY"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[227,2122437,null,422,1990547,null,"USD"]
[228,729132,null,424,1451178,null,"USD"]
["combined",{"$f":"SUM(B71:B72)","v":2851569},null,"combined",{"$f":"SUM(E71:E72)","v":3441725},null,"combined"]
["227 Spec Ed",177299,null,"422 Spec Ed",237029,null,"Spec Ed"]
["228 Spec Ed",75523,null,"424 Spec Ed",58241,null,"Spec Ed"]
["combined (ex SE)",{"$f":"B73-B74-B75","v":2598747},null,"combined (ex SE)",{"$f":"E73-E74-E75","v":3146455},null,"combined (ex SE)"]
["CY sped dollars",{"$f":"'2017legmax.xls'!AQ42*Weightings!M5","v":208008},null,"CY sped dollars",{"$f":"'2017legmax.xls'!AQ214*Weightings!M5","v":312012},null,"CY sped dollars"]
["FY12 GF Budget",{"$f":"B76+B77","v":2806755},null,"FY12 GF Budget",{"$f":"E76+E77","v":3458467},null,"FY GF Budget"]
[]
["and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 school years.",null,null,"and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 school years.",null,null,"and higher state aid rates locked in for 2011-12 2012-13, 2013-14, 2014-15 school years."]
[null,"FY",null,null,"FY",null,null,"FY"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(incl Spec Ed)",null,null,"(incl Spec Ed)",null,null,"(incl Spec Ed)"]
[null,null,null,null,null,null,"USD"]
[null,null,null,null,null,null,"USD"]
["combined",null,null,"combined",null,null,"combined"]
[" Spec Ed",null,null," Spec Ed",null,null,"Spec Ed"]
["Spec Ed",null,null," Spec Ed",null,null,"Spec Ed"]
["combined (ex SE)",null,null,"combined (ex SE)",null,null,"combined (ex SE)"]
["CY sped dollars",null,null,"CY sped dollars",null,null,"CY sped dollars"]
["FY GF Budget",null,null,"FY GF Budget",null,null,"FY GF Budget"]

{"sheet":"Weightings","index":3,"n_rows":373,"n_cols":16,"rows_kept":373,"cut":false,"hidden":false,"merged":[[2,3,2,8],[2,0,2,1],[2,11,2,15]]}
[null,null,null,null,null,null,null,null,null,null,"Budget "]
[null,null,null,null,null,null,null,null,null,null,"Reduction"]
["Sped for LOB",null,null,"Adjustments and Republications",null,null,null,null,null,2.5000000000000001E-2,"2015-16","Weightings"]
["USD #","FY09 Sped",null,"D0#","Trans Adj","AR Adj","Repub","Series No","Pending","Repub Check","Virt Amts"]
[101,731167,null,"D0101",null," ",null,null,null,{"$f":"IF(AND(G5<>\"\",(OR(G5<'2017legmax.xls'!AZ5, (Weightings!G5-'2017legmax.xls'!AZ5)/'2017legmax.xls'!AZ5>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D5,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D5,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3732},"Base Aid GF",3852,null,"Transp A",1063.847]
[102,538383,null,"D0102",null,null,null,null,null,{"$f":"IF(AND(G6<>\"\",(OR(G6<'2017legmax.xls'!AZ6, (Weightings!G6-'2017legmax.xls'!AZ6)/'2017legmax.xls'!AZ6>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D6,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D6,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Voc Ed",0.5,null,"Transp B",-0.22620699999999999]
[103,190255,null,"D0103",null,null,null,null,null,{"$f":"IF(AND(G7<>\"\",(OR(G7<'2017legmax.xls'!AZ7, (Weightings!G7-'2017legmax.xls'!AZ7)/'2017legmax.xls'!AZ7>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D7,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D7,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Biling",0.39500000000000002,null,"Min Cost",564]
[105,333603,null,"D0105",null,null,null,null,null,{"$f":"IF(AND(G8<>\"\",(OR(G8<'2017legmax.xls'!AZ8, (Weightings!G8-'2017legmax.xls'!AZ8)/'2017legmax.xls'!AZ8>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D8,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D8,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Free Lun",0.45600000000000002,null,"Transp %",1.0175000000000001]
[106,151342,null,"D0106",null,null,null,null,null,{"$f":"IF(AND(G9<>\"\",(OR(G9<'2017legmax.xls'!AZ9, (Weightings!G9-'2017legmax.xls'!AZ9)/'2017legmax.xls'!AZ9>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D9,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D9,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Non Prof",4.65E-2]
[107,{"$f":"267171+56043","v":323214},null,"D0107",null,null,null,null,null,{"$f":"IF(AND(G10<>\"\",(OR(G10<'2017legmax.xls'!AZ10, (Weightings!G10-'2017legmax.xls'!AZ10)/'2017legmax.xls'!AZ10>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D10,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D10,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"New Fac",0.25]
[108,548331,null,"D0108",null,null,null,null,null,{"$f":"IF(AND(G11<>\"\",(OR(G11<'2017legmax.xls'!AZ11, (Weightings!G11-'2017legmax.xls'!AZ11)/'2017legmax.xls'!AZ11>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D11,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D11,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Auth Trans"]
[109,615260,null,"D0109",null,null,4015778,16,null,{"$f":"IF(AND(G12<>\"\",(OR(G12<'2017legmax.xls'!AZ12, (Weightings!G12-'2017legmax.xls'!AZ12)/'2017legmax.xls'!AZ12>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D12,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D12,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0},"Base Aid LOB",4490]
[110,333931,null,"D0110",null,null,null,null,null,{"$f":"IF(AND(G13<>\"\",(OR(G13<'2017legmax.xls'!AZ13, (Weightings!G13-'2017legmax.xls'!AZ13)/'2017legmax.xls'!AZ13>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D13,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D13,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[111,555221,null,"D0111",null,null,null,null,null,{"$f":"IF(AND(G14<>\"\",(OR(G14<'2017legmax.xls'!AZ14, (Weightings!G14-'2017legmax.xls'!AZ14)/'2017legmax.xls'!AZ14>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D14,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D14,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[112,685976,null,"D0112",null,null,null,null,null,{"$f":"IF(AND(G15<>\"\",(OR(G15<'2017legmax.xls'!AZ15, (Weightings!G15-'2017legmax.xls'!AZ15)/'2017legmax.xls'!AZ15>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D15,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D15,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-15628}]
[113,1100793,null,"D0113",null,null,null,null,null,{"$f":"IF(AND(G16<>\"\",(OR(G16<'2017legmax.xls'!AZ16, (Weightings!G16-'2017legmax.xls'!AZ16)/'2017legmax.xls'!AZ16>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D16,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D16,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[114,631555,null,"D0114",null,null,null,null,null,{"$f":"IF(AND(G17<>\"\",(OR(G17<'2017legmax.xls'!AZ17, (Weightings!G17-'2017legmax.xls'!AZ17)/'2017legmax.xls'!AZ17>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D17,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D17,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1866}]
[115,577233,null,"D0115",null,null,null,null,null,{"$f":"IF(AND(G18<>\"\",(OR(G18<'2017legmax.xls'!AZ18, (Weightings!G18-'2017legmax.xls'!AZ18)/'2017legmax.xls'!AZ18>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D18,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D18,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[200,165851,null,"D0200",null,null,null,null,null,{"$f":"IF(AND(G19<>\"\",(OR(G19<'2017legmax.xls'!AZ19, (Weightings!G19-'2017legmax.xls'!AZ19)/'2017legmax.xls'!AZ19>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D19,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D19,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[202,3234002,null,"D0202",null,null,null,null,null,{"$f":"IF(AND(G20<>\"\",(OR(G20<'2017legmax.xls'!AZ20, (Weightings!G20-'2017legmax.xls'!AZ20)/'2017legmax.xls'!AZ20>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D20,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D20,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-5365}]
[203,1285790,null,"D0203",null,null,null,null,null,{"$f":"IF(AND(G21<>\"\",(OR(G21<'2017legmax.xls'!AZ21, (Weightings!G21-'2017legmax.xls'!AZ21)/'2017legmax.xls'!AZ21>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D21,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D21,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-2333}]
[204,2016420,null,"D0204",null,null,null,null,null,{"$f":"IF(AND(G22<>\"\",(OR(G22<'2017legmax.xls'!AZ22, (Weightings!G22-'2017legmax.xls'!AZ22)/'2017legmax.xls'!AZ22>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D22,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D22,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-4199}]
[205,606474,null,"D0205",null,null,null,null,null,{"$f":"IF(AND(G23<>\"\",(OR(G23<'2017legmax.xls'!AZ23, (Weightings!G23-'2017legmax.xls'!AZ23)/'2017legmax.xls'!AZ23>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D23,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D23,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[206,531708,null,"D0206",null,null,null,null,null,{"$f":"IF(AND(G24<>\"\",(OR(G24<'2017legmax.xls'!AZ24, (Weightings!G24-'2017legmax.xls'!AZ24)/'2017legmax.xls'!AZ24>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D24,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D24,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[207,1239600,null,"D0207",null,null,12135507,21,null,{"$f":"IF(AND(G25<>\"\",(OR(G25<'2017legmax.xls'!AZ25, (Weightings!G25-'2017legmax.xls'!AZ25)/'2017legmax.xls'!AZ25>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D25,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D25,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[208,509998,null,"D0208",null,null,null,null,null,{"$f":"IF(AND(G26<>\"\",(OR(G26<'2017legmax.xls'!AZ26, (Weightings!G26-'2017legmax.xls'!AZ26)/'2017legmax.xls'!AZ26>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D26,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D26,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[209,138161,null,"D0209",null,null,null,null,null,{"$f":"IF(AND(G27<>\"\",(OR(G27<'2017legmax.xls'!AZ27, (Weightings!G27-'2017legmax.xls'!AZ27)/'2017legmax.xls'!AZ27>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D27,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D27,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[210,622779,null,"D0210",null,null,null,null,null,{"$f":"IF(AND(G28<>\"\",(OR(G28<'2017legmax.xls'!AZ28, (Weightings!G28-'2017legmax.xls'!AZ28)/'2017legmax.xls'!AZ28>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D28,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D28,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[211,866534,null,"D0211",null,null,null,null,null,{"$f":"IF(AND(G29<>\"\",(OR(G29<'2017legmax.xls'!AZ29, (Weightings!G29-'2017legmax.xls'!AZ29)/'2017legmax.xls'!AZ29>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D29,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D29,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[212,247100,null,"D0212",null,null,null,null,null,{"$f":"IF(AND(G30<>\"\",(OR(G30<'2017legmax.xls'!AZ30, (Weightings!G30-'2017legmax.xls'!AZ30)/'2017legmax.xls'!AZ30>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D30,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D30,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[214,994230,null,"D0214",null,null,null,null,null,{"$f":"IF(AND(G31<>\"\",(OR(G31<'2017legmax.xls'!AZ31, (Weightings!G31-'2017legmax.xls'!AZ31)/'2017legmax.xls'!AZ31>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D31,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D31,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-49449}]
[215,396551,null,"D0215",null,null,null,null,null,{"$f":"IF(AND(G32<>\"\",(OR(G32<'2017legmax.xls'!AZ32, (Weightings!G32-'2017legmax.xls'!AZ32)/'2017legmax.xls'!AZ32>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D32,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D32,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-10263}]
[216,205889,null,"D0216",null,null,null,null,null,{"$f":"IF(AND(G33<>\"\",(OR(G33<'2017legmax.xls'!AZ33, (Weightings!G33-'2017legmax.xls'!AZ33)/'2017legmax.xls'!AZ33>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D33,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D33,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[217,146340,null,"D0217",null,null,null,null,null,{"$f":"IF(AND(G34<>\"\",(OR(G34<'2017legmax.xls'!AZ34, (Weightings!G34-'2017legmax.xls'!AZ34)/'2017legmax.xls'!AZ34>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D34,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D34,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[218,390789,null,"D0218",null,null,null,null,null,{"$f":"IF(AND(G35<>\"\",(OR(G35<'2017legmax.xls'!AZ35, (Weightings!G35-'2017legmax.xls'!AZ35)/'2017legmax.xls'!AZ35>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D35,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D35,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[219,247823,null,"D0219",null,null,null,null,null,{"$f":"IF(AND(G36<>\"\",(OR(G36<'2017legmax.xls'!AZ36, (Weightings!G36-'2017legmax.xls'!AZ36)/'2017legmax.xls'!AZ36>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D36,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D36,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[220,198681,null,"D0220",null,null,null,null,null,{"$f":"IF(AND(G37<>\"\",(OR(G37<'2017legmax.xls'!AZ37, (Weightings!G37-'2017legmax.xls'!AZ37)/'2017legmax.xls'!AZ37>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D37,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D37,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[223,427159,null,"D0223",null,null,null,null,null,{"$f":"IF(AND(G38<>\"\",(OR(G38<'2017legmax.xls'!AZ38, (Weightings!G38-'2017legmax.xls'!AZ38)/'2017legmax.xls'!AZ38>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D38,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D38,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[224,347858,null,"D0224",null,null,null,null,null,{"$f":"IF(AND(G39<>\"\",(OR(G39<'2017legmax.xls'!AZ39, (Weightings!G39-'2017legmax.xls'!AZ39)/'2017legmax.xls'!AZ39>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D39,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D39,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[225,152787,null,"D0225",null,null,null,null,null,{"$f":"IF(AND(G40<>\"\",(OR(G40<'2017legmax.xls'!AZ40, (Weightings!G40-'2017legmax.xls'!AZ40)/'2017legmax.xls'!AZ40>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D40,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D40,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[226,393594,null,"D0226",null,null,null,null,null,{"$f":"IF(AND(G41<>\"\",(OR(G41<'2017legmax.xls'!AZ41, (Weightings!G41-'2017legmax.xls'!AZ41)/'2017legmax.xls'!AZ41>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D41,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D41,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[227,320652,null,"D0227",null,null,null,null,null,{"$f":"IF(AND(G42<>\"\",(OR(G42<'2017legmax.xls'!AZ42, (Weightings!G42-'2017legmax.xls'!AZ42)/'2017legmax.xls'!AZ42>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D42,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D42,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[229,19935033,null,"D0229",null,null,null,null,null,{"$f":"IF(AND(G43<>\"\",(OR(G43<'2017legmax.xls'!AZ43, (Weightings!G43-'2017legmax.xls'!AZ43)/'2017legmax.xls'!AZ43>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D43,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D43,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[230,1621297,null,"D0230",null,null,null,null,null,{"$f":"IF(AND(G44<>\"\",(OR(G44<'2017legmax.xls'!AZ44, (Weightings!G44-'2017legmax.xls'!AZ44)/'2017legmax.xls'!AZ44>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D44,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D44,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-7464}]
[231,4523118,null,"D0231",null,null,null,null,null,{"$f":"IF(AND(G45<>\"\",(OR(G45<'2017legmax.xls'!AZ45, (Weightings!G45-'2017legmax.xls'!AZ45)/'2017legmax.xls'!AZ45>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D45,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D45,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[232,4437654,null,"D0232",null,null,null,null,null,{"$f":"IF(AND(G46<>\"\",(OR(G46<'2017legmax.xls'!AZ46, (Weightings!G46-'2017legmax.xls'!AZ46)/'2017legmax.xls'!AZ46>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D46,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D46,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[233,27522172,null,"D0233",null,null,null,null,null,{"$f":"IF(AND(G47<>\"\",(OR(G47<'2017legmax.xls'!AZ47, (Weightings!G47-'2017legmax.xls'!AZ47)/'2017legmax.xls'!AZ47>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D47,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D47,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[234,1149929,null,"D0234",null,null,null,null,null,{"$f":"IF(AND(G48<>\"\",(OR(G48<'2017legmax.xls'!AZ48, (Weightings!G48-'2017legmax.xls'!AZ48)/'2017legmax.xls'!AZ48>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D48,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D48,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[235,371669,null,"D0235",null,null,null,null,null,{"$f":"IF(AND(G49<>\"\",(OR(G49<'2017legmax.xls'!AZ49, (Weightings!G49-'2017legmax.xls'!AZ49)/'2017legmax.xls'!AZ49>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D49,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D49,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[237,586035,null,"D0237",null,null,null,null,null,{"$f":"IF(AND(G50<>\"\",(OR(G50<'2017legmax.xls'!AZ50, (Weightings!G50-'2017legmax.xls'!AZ50)/'2017legmax.xls'!AZ50>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D50,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D50,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[239,614442,null,"D0239",null,null,null,null,null,{"$f":"IF(AND(G51<>\"\",(OR(G51<'2017legmax.xls'!AZ51, (Weightings!G51-'2017legmax.xls'!AZ51)/'2017legmax.xls'!AZ51>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D51,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D51,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[240,594084,null,"D0240",null,null,null,null,null,{"$f":"IF(AND(G52<>\"\",(OR(G52<'2017legmax.xls'!AZ52, (Weightings!G52-'2017legmax.xls'!AZ52)/'2017legmax.xls'!AZ52>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D52,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D52,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[241,156774,null,"D0241",null,null,null,null,null,{"$f":"IF(AND(G53<>\"\",(OR(G53<'2017legmax.xls'!AZ53, (Weightings!G53-'2017legmax.xls'!AZ53)/'2017legmax.xls'!AZ53>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D53,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D53,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[242,98257,null,"D0242",null,null,null,null,null,{"$f":"IF(AND(G54<>\"\",(OR(G54<'2017legmax.xls'!AZ54, (Weightings!G54-'2017legmax.xls'!AZ54)/'2017legmax.xls'!AZ54>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D54,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D54,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[243,440826,null,"D0243",null,null,null,null,null,{"$f":"IF(AND(G55<>\"\",(OR(G55<'2017legmax.xls'!AZ55, (Weightings!G55-'2017legmax.xls'!AZ55)/'2017legmax.xls'!AZ55>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D55,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D55,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[244,1300350,null,"D0244",null,null,null,null,null,{"$f":"IF(AND(G56<>\"\",(OR(G56<'2017legmax.xls'!AZ56, (Weightings!G56-'2017legmax.xls'!AZ56)/'2017legmax.xls'!AZ56>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D56,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D56,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[245,300551,null,"D0245",null,null,null,null,null,{"$f":"IF(AND(G57<>\"\",(OR(G57<'2017legmax.xls'!AZ57, (Weightings!G57-'2017legmax.xls'!AZ57)/'2017legmax.xls'!AZ57>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D57,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D57,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[246,520996,null,"D0246",null,null,null,null,null,{"$f":"IF(AND(G58<>\"\",(OR(G58<'2017legmax.xls'!AZ58, (Weightings!G58-'2017legmax.xls'!AZ58)/'2017legmax.xls'!AZ58>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D58,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D58,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[247,656640,null,"D0247",null,null,null,null,null,{"$f":"IF(AND(G59<>\"\",(OR(G59<'2017legmax.xls'!AZ59, (Weightings!G59-'2017legmax.xls'!AZ59)/'2017legmax.xls'!AZ59>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D59,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D59,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[248,846550,null,"D0248",null,null,null,null,null,{"$f":"IF(AND(G60<>\"\",(OR(G60<'2017legmax.xls'!AZ60, (Weightings!G60-'2017legmax.xls'!AZ60)/'2017legmax.xls'!AZ60>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D60,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D60,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[249,643130,null,"D0249",null,null,null,null,null,{"$f":"IF(AND(G61<>\"\",(OR(G61<'2017legmax.xls'!AZ61, (Weightings!G61-'2017legmax.xls'!AZ61)/'2017legmax.xls'!AZ61>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D61,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D61,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[250,2265391,null,"D0250",null,null,null,null,null,{"$f":"IF(AND(G62<>\"\",(OR(G62<'2017legmax.xls'!AZ62, (Weightings!G62-'2017legmax.xls'!AZ62)/'2017legmax.xls'!AZ62>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D62,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D62,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[251,442086,null,"D0251",null,null,null,null,null,{"$f":"IF(AND(G63<>\"\",(OR(G63<'2017legmax.xls'!AZ63, (Weightings!G63-'2017legmax.xls'!AZ63)/'2017legmax.xls'!AZ63>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D63,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D63,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[252,481383,null,"D0252",null,null,null,null,null,{"$f":"IF(AND(G64<>\"\",(OR(G64<'2017legmax.xls'!AZ64, (Weightings!G64-'2017legmax.xls'!AZ64)/'2017legmax.xls'!AZ64>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D64,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D64,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[253,3107792,null,"D0253",null,null,null,null,null,{"$f":"IF(AND(G65<>\"\",(OR(G65<'2017legmax.xls'!AZ65, (Weightings!G65-'2017legmax.xls'!AZ65)/'2017legmax.xls'!AZ65>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D65,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D65,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[254,586690,null,"D0254",null,null,null,null,null,{"$f":"IF(AND(G66<>\"\",(OR(G66<'2017legmax.xls'!AZ66, (Weightings!G66-'2017legmax.xls'!AZ66)/'2017legmax.xls'!AZ66>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D66,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D66,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[255,254322,null,"D0255",null,null,null,null,null,{"$f":"IF(AND(G67<>\"\",(OR(G67<'2017legmax.xls'!AZ67, (Weightings!G67-'2017legmax.xls'!AZ67)/'2017legmax.xls'!AZ67>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D67,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D67,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[256,442688,null,"D0256",null,null,null,null,null,{"$f":"IF(AND(G68<>\"\",(OR(G68<'2017legmax.xls'!AZ68, (Weightings!G68-'2017legmax.xls'!AZ68)/'2017legmax.xls'!AZ68>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D68,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D68,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[257,1748337,null,"D0257",null,null,null,null,null,{"$f":"IF(AND(G69<>\"\",(OR(G69<'2017legmax.xls'!AZ69, (Weightings!G69-'2017legmax.xls'!AZ69)/'2017legmax.xls'!AZ69>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D69,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D69,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[258,610724,null,"D0258",null,null,null,null,null,{"$f":"IF(AND(G70<>\"\",(OR(G70<'2017legmax.xls'!AZ70, (Weightings!G70-'2017legmax.xls'!AZ70)/'2017legmax.xls'!AZ70>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D70,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D70,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-35454}]
[259,39142041,null,"D0259",null,null,null,null,null,{"$f":"IF(AND(G71<>\"\",(OR(G71<'2017legmax.xls'!AZ71, (Weightings!G71-'2017legmax.xls'!AZ71)/'2017legmax.xls'!AZ71>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D71,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D71,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-13529}]
[260,5092269,null,"D0260",null,null,null,null,null,{"$f":"IF(AND(G72<>\"\",(OR(G72<'2017legmax.xls'!AZ72, (Weightings!G72-'2017legmax.xls'!AZ72)/'2017legmax.xls'!AZ72>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D72,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D72,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[261,4441727,null,"D0261",null,null,null,null,null,{"$f":"IF(AND(G73<>\"\",(OR(G73<'2017legmax.xls'!AZ73, (Weightings!G73-'2017legmax.xls'!AZ73)/'2017legmax.xls'!AZ73>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D73,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D73,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[262,2337803,null,"D0262",null,null,null,null,null,{"$f":"IF(AND(G74<>\"\",(OR(G74<'2017legmax.xls'!AZ74, (Weightings!G74-'2017legmax.xls'!AZ74)/'2017legmax.xls'!AZ74>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D74,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D74,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[263,1238221,null,"D0263",null,null,null,null,null,{"$f":"IF(AND(G75<>\"\",(OR(G75<'2017legmax.xls'!AZ75, (Weightings!G75-'2017legmax.xls'!AZ75)/'2017legmax.xls'!AZ75>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D75,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D75,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[264,1100218,null,"D0264",null,null,null,null,null,{"$f":"IF(AND(G76<>\"\",(OR(G76<'2017legmax.xls'!AZ76, (Weightings!G76-'2017legmax.xls'!AZ76)/'2017legmax.xls'!AZ76>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D76,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D76,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1166}]
[265,3914158,null,"D0265",null,null,null,null,null,{"$f":"IF(AND(G77<>\"\",(OR(G77<'2017legmax.xls'!AZ77, (Weightings!G77-'2017legmax.xls'!AZ77)/'2017legmax.xls'!AZ77>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D77,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D77,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[266,5269645,null,"D0266",null,null,43107096,16,null,{"$f":"IF(AND(G78<>\"\",(OR(G78<'2017legmax.xls'!AZ78, (Weightings!G78-'2017legmax.xls'!AZ78)/'2017legmax.xls'!AZ78>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D78,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D78,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[267,1668975,null,"D0267",null,null,null,null,null,{"$f":"IF(AND(G79<>\"\",(OR(G79<'2017legmax.xls'!AZ79, (Weightings!G79-'2017legmax.xls'!AZ79)/'2017legmax.xls'!AZ79>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D79,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D79,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[268,640416,null,"D0268",null,null,null,null,null,{"$f":"IF(AND(G80<>\"\",(OR(G80<'2017legmax.xls'!AZ80, (Weightings!G80-'2017legmax.xls'!AZ80)/'2017legmax.xls'!AZ80>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D80,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D80,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[269,218610,null,"D0269",null,null,null,null,null,{"$f":"IF(AND(G81<>\"\",(OR(G81<'2017legmax.xls'!AZ81, (Weightings!G81-'2017legmax.xls'!AZ81)/'2017legmax.xls'!AZ81>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D81,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D81,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[270,444500,null,"D0270",null,null,null,null,null,{"$f":"IF(AND(G82<>\"\",(OR(G82<'2017legmax.xls'!AZ82, (Weightings!G82-'2017legmax.xls'!AZ82)/'2017legmax.xls'!AZ82>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D82,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D82,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[271,372425,null,"D0271",null,null,null,null,null,{"$f":"IF(AND(G83<>\"\",(OR(G83<'2017legmax.xls'!AZ83, (Weightings!G83-'2017legmax.xls'!AZ83)/'2017legmax.xls'!AZ83>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D83,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D83,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[272,373480,null,"D0272",null,null,null,null,null,{"$f":"IF(AND(G84<>\"\",(OR(G84<'2017legmax.xls'!AZ84, (Weightings!G84-'2017legmax.xls'!AZ84)/'2017legmax.xls'!AZ84>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D84,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D84,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[273,{"$f":"764106+60713","v":824819},null,"D0273",null,null,null,null,null,{"$f":"IF(AND(G85<>\"\",(OR(G85<'2017legmax.xls'!AZ85, (Weightings!G85-'2017legmax.xls'!AZ85)/'2017legmax.xls'!AZ85>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D85,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D85,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[274,508174,null,"D0274",null,null,null,null,null,{"$f":"IF(AND(G86<>\"\",(OR(G86<'2017legmax.xls'!AZ86, (Weightings!G86-'2017legmax.xls'!AZ86)/'2017legmax.xls'!AZ86>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D86,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D86,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[275,121926,null,"D0275",null,null,null,null,null,{"$f":"IF(AND(G87<>\"\",(OR(G87<'2017legmax.xls'!AZ87, (Weightings!G87-'2017legmax.xls'!AZ87)/'2017legmax.xls'!AZ87>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D87,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D87,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[281,452779,null,"D0281",null,null,3041042,15,null,{"$f":"IF(AND(G88<>\"\",(OR(G88<'2017legmax.xls'!AZ88, (Weightings!G88-'2017legmax.xls'!AZ88)/'2017legmax.xls'!AZ88>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D88,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D88,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[282,544334,null,"D0282",null,null,null,null,null,{"$f":"IF(AND(G89<>\"\",(OR(G89<'2017legmax.xls'!AZ89, (Weightings!G89-'2017legmax.xls'!AZ89)/'2017legmax.xls'!AZ89>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D89,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D89,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[283,299912,null,"D0283",null,null,null,null,null,{"$f":"IF(AND(G90<>\"\",(OR(G90<'2017legmax.xls'!AZ90, (Weightings!G90-'2017legmax.xls'!AZ90)/'2017legmax.xls'!AZ90>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D90,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D90,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[284,443057,null,"D0284",null,null,null,null,null,{"$f":"IF(AND(G91<>\"\",(OR(G91<'2017legmax.xls'!AZ91, (Weightings!G91-'2017legmax.xls'!AZ91)/'2017legmax.xls'!AZ91>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D91,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D91,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[285,122186,null,"D0285",null,null,null,null,null,{"$f":"IF(AND(G92<>\"\",(OR(G92<'2017legmax.xls'!AZ92, (Weightings!G92-'2017legmax.xls'!AZ92)/'2017legmax.xls'!AZ92>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D92,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D92,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[286,503240,null,"D0286",null,null,null,null,null,{"$f":"IF(AND(G93<>\"\",(OR(G93<'2017legmax.xls'!AZ93, (Weightings!G93-'2017legmax.xls'!AZ93)/'2017legmax.xls'!AZ93>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D93,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D93,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[287,928124,null,"D0287",null,null,null,null,null,{"$f":"IF(AND(G94<>\"\",(OR(G94<'2017legmax.xls'!AZ94, (Weightings!G94-'2017legmax.xls'!AZ94)/'2017legmax.xls'!AZ94>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D94,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D94,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[288,479646,null,"D0288",null,null,null,null,null,{"$f":"IF(AND(G95<>\"\",(OR(G95<'2017legmax.xls'!AZ95, (Weightings!G95-'2017legmax.xls'!AZ95)/'2017legmax.xls'!AZ95>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D95,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D95,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[289,787622,null,"D0289",null,null,null,null,null,{"$f":"IF(AND(G96<>\"\",(OR(G96<'2017legmax.xls'!AZ96, (Weightings!G96-'2017legmax.xls'!AZ96)/'2017legmax.xls'!AZ96>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D96,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D96,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[290,1820815,null,"D0290",null,null,null,null,null,{"$f":"IF(AND(G97<>\"\",(OR(G97<'2017legmax.xls'!AZ97, (Weightings!G97-'2017legmax.xls'!AZ97)/'2017legmax.xls'!AZ97>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D97,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D97,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-8864}]
[291,85263,null,"D0291",null,null,null,null,null,{"$f":"IF(AND(G98<>\"\",(OR(G98<'2017legmax.xls'!AZ98, (Weightings!G98-'2017legmax.xls'!AZ98)/'2017legmax.xls'!AZ98>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D98,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D98,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[292,197465,null,"D0292",null,null,null,null,null,{"$f":"IF(AND(G99<>\"\",(OR(G99<'2017legmax.xls'!AZ99, (Weightings!G99-'2017legmax.xls'!AZ99)/'2017legmax.xls'!AZ99>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D99,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D99,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[293,368645,null,"D0293",null,null,null,null,null,{"$f":"IF(AND(G100<>\"\",(OR(G100<'2017legmax.xls'!AZ100, (Weightings!G100-'2017legmax.xls'!AZ100)/'2017legmax.xls'!AZ100>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D100,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D100,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[294,336024,null,"D0294",null,null,null,null,null,{"$f":"IF(AND(G101<>\"\",(OR(G101<'2017legmax.xls'!AZ101, (Weightings!G101-'2017legmax.xls'!AZ101)/'2017legmax.xls'!AZ101>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D101,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D101,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[297,211022,null,"D0297",null,null,null,null,null,{"$f":"IF(AND(G102<>\"\",(OR(G102<'2017legmax.xls'!AZ102, (Weightings!G102-'2017legmax.xls'!AZ102)/'2017legmax.xls'!AZ102>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D102,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D102,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[298,375477,null,"D0298",null,null,null,null,null,{"$f":"IF(AND(G103<>\"\",(OR(G103<'2017legmax.xls'!AZ103, (Weightings!G103-'2017legmax.xls'!AZ103)/'2017legmax.xls'!AZ103>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D103,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D103,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[299,152613,null,"D0299",null,null,null,null,null,{"$f":"IF(AND(G104<>\"\",(OR(G104<'2017legmax.xls'!AZ104, (Weightings!G104-'2017legmax.xls'!AZ104)/'2017legmax.xls'!AZ104>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D104,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D104,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[300,356029,null,"D0300",null,null,null,null,null,{"$f":"IF(AND(G105<>\"\",(OR(G105<'2017legmax.xls'!AZ105, (Weightings!G105-'2017legmax.xls'!AZ105)/'2017legmax.xls'!AZ105>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D105,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D105,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[303,229741,null,"D0303",null,null,null,null,null,{"$f":"IF(AND(G106<>\"\",(OR(G106<'2017legmax.xls'!AZ106, (Weightings!G106-'2017legmax.xls'!AZ106)/'2017legmax.xls'!AZ106>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D106,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D106,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[305,6968955,null,"D0305",null,null,null,null,null,{"$f":"IF(AND(G107<>\"\",(OR(G107<'2017legmax.xls'!AZ107, (Weightings!G107-'2017legmax.xls'!AZ107)/'2017legmax.xls'!AZ107>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D107,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D107,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-11663}]
[306,603783,null,"D0306",null,null,null,null,null,{"$f":"IF(AND(G108<>\"\",(OR(G108<'2017legmax.xls'!AZ108, (Weightings!G108-'2017legmax.xls'!AZ108)/'2017legmax.xls'!AZ108>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D108,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D108,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[307,410156,null,"D0307",null,null,null,null,null,{"$f":"IF(AND(G109<>\"\",(OR(G109<'2017legmax.xls'!AZ109, (Weightings!G109-'2017legmax.xls'!AZ109)/'2017legmax.xls'!AZ109>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D109,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D109,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[308,3778404,null,"D0308",null,null,null,null,null,{"$f":"IF(AND(G110<>\"\",(OR(G110<'2017legmax.xls'!AZ110, (Weightings!G110-'2017legmax.xls'!AZ110)/'2017legmax.xls'!AZ110>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D110,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D110,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[309,1185157,null,"D0309",null,null,null,null,null,{"$f":"IF(AND(G111<>\"\",(OR(G111<'2017legmax.xls'!AZ111, (Weightings!G111-'2017legmax.xls'!AZ111)/'2017legmax.xls'!AZ111>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D111,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D111,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3266}]
[310,385012,null,"D0310",null,null,null,null,null,{"$f":"IF(AND(G112<>\"\",(OR(G112<'2017legmax.xls'!AZ112, (Weightings!G112-'2017legmax.xls'!AZ112)/'2017legmax.xls'!AZ112>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D112,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D112,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[311,255358,null,"D0311",null,null,null,null,null,{"$f":"IF(AND(G113<>\"\",(OR(G113<'2017legmax.xls'!AZ113, (Weightings!G113-'2017legmax.xls'!AZ113)/'2017legmax.xls'!AZ113>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D113,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D113,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[312,984291,null,"D0312",null,null,null,null,null,{"$f":"IF(AND(G114<>\"\",(OR(G114<'2017legmax.xls'!AZ114, (Weightings!G114-'2017legmax.xls'!AZ114)/'2017legmax.xls'!AZ114>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D114,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D114,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[313,2427444,null,"D0313",null,null,null,null,null,{"$f":"IF(AND(G115<>\"\",(OR(G115<'2017legmax.xls'!AZ115, (Weightings!G115-'2017legmax.xls'!AZ115)/'2017legmax.xls'!AZ115>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D115,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D115,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[314,117129,null,"D0314",null,null,null,null,null,{"$f":"IF(AND(G116<>\"\",(OR(G116<'2017legmax.xls'!AZ116, (Weightings!G116-'2017legmax.xls'!AZ116)/'2017legmax.xls'!AZ116>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D116,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D116,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[315,1046262,null,"D0315",null,null,null,null,null,{"$f":"IF(AND(G117<>\"\",(OR(G117<'2017legmax.xls'!AZ117, (Weightings!G117-'2017legmax.xls'!AZ117)/'2017legmax.xls'!AZ117>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D117,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D117,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[316,341861,null,"D0316",null,null,null,null,null,{"$f":"IF(AND(G118<>\"\",(OR(G118<'2017legmax.xls'!AZ118, (Weightings!G118-'2017legmax.xls'!AZ118)/'2017legmax.xls'!AZ118>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D118,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D118,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[320,1364892,null,"D0320",null,null,null,null,null,{"$f":"IF(AND(G119<>\"\",(OR(G119<'2017legmax.xls'!AZ119, (Weightings!G119-'2017legmax.xls'!AZ119)/'2017legmax.xls'!AZ119>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D119,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D119,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[321,1389894,null,"D0321",null,null,null,null,null,{"$f":"IF(AND(G120<>\"\",(OR(G120<'2017legmax.xls'!AZ120, (Weightings!G120-'2017legmax.xls'!AZ120)/'2017legmax.xls'!AZ120>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D120,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D120,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[322,278544,null,"D0322",null,null,null,null,null,{"$f":"IF(AND(G121<>\"\",(OR(G121<'2017legmax.xls'!AZ121, (Weightings!G121-'2017legmax.xls'!AZ121)/'2017legmax.xls'!AZ121>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D121,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D121,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[323,889996,null,"D0323",null,null,null,null,null,{"$f":"IF(AND(G122<>\"\",(OR(G122<'2017legmax.xls'!AZ122, (Weightings!G122-'2017legmax.xls'!AZ122)/'2017legmax.xls'!AZ122>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D122,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D122,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[325,757039,null,"D0325",null,null,null,null,null,{"$f":"IF(AND(G123<>\"\",(OR(G123<'2017legmax.xls'!AZ123, (Weightings!G123-'2017legmax.xls'!AZ123)/'2017legmax.xls'!AZ123>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D123,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D123,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[326,216525,null,"D0326",null,null,null,null,null,{"$f":"IF(AND(G124<>\"\",(OR(G124<'2017legmax.xls'!AZ124, (Weightings!G124-'2017legmax.xls'!AZ124)/'2017legmax.xls'!AZ124>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D124,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D124,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[327,519523,null,"D0327",null,null,null,null,null,{"$f":"IF(AND(G125<>\"\",(OR(G125<'2017legmax.xls'!AZ125, (Weightings!G125-'2017legmax.xls'!AZ125)/'2017legmax.xls'!AZ125>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D125,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D125,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[329,536962,null,"D0329",null,null,null,null,null,{"$f":"IF(AND(G126<>\"\",(OR(G126<'2017legmax.xls'!AZ126, (Weightings!G126-'2017legmax.xls'!AZ126)/'2017legmax.xls'!AZ126>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D126,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D126,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[330,659639,null,"D0330",null,null,null,null,null,{"$f":"IF(AND(G127<>\"\",(OR(G127<'2017legmax.xls'!AZ127, (Weightings!G127-'2017legmax.xls'!AZ127)/'2017legmax.xls'!AZ127>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D127,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D127,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[331,1192582,null,"D0331",null,null,null,null,null,{"$f":"IF(AND(G128<>\"\",(OR(G128<'2017legmax.xls'!AZ128, (Weightings!G128-'2017legmax.xls'!AZ128)/'2017legmax.xls'!AZ128>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D128,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D128,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[332,242816,null,"D0332",null,null,null,null,null,{"$f":"IF(AND(G129<>\"\",(OR(G129<'2017legmax.xls'!AZ129, (Weightings!G129-'2017legmax.xls'!AZ129)/'2017legmax.xls'!AZ129>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D129,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D129,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[333,1174790,null,"D0333",null,null,null,null,null,{"$f":"IF(AND(G130<>\"\",(OR(G130<'2017legmax.xls'!AZ130, (Weightings!G130-'2017legmax.xls'!AZ130)/'2017legmax.xls'!AZ130>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D130,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D130,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[334,322301,null,"D0334",null,null,null,null,null,{"$f":"IF(AND(G131<>\"\",(OR(G131<'2017legmax.xls'!AZ131, (Weightings!G131-'2017legmax.xls'!AZ131)/'2017legmax.xls'!AZ131>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D131,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D131,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[335,300689,null,"D0335",null,null,null,null,null,{"$f":"IF(AND(G132<>\"\",(OR(G132<'2017legmax.xls'!AZ132, (Weightings!G132-'2017legmax.xls'!AZ132)/'2017legmax.xls'!AZ132>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D132,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D132,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[336,991198,null,"D0336",null,null,null,null,null,{"$f":"IF(AND(G133<>\"\",(OR(G133<'2017legmax.xls'!AZ133, (Weightings!G133-'2017legmax.xls'!AZ133)/'2017legmax.xls'!AZ133>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D133,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D133,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1866}]
[337,943887,null,"D0337",null,null,null,null,null,{"$f":"IF(AND(G134<>\"\",(OR(G134<'2017legmax.xls'!AZ134, (Weightings!G134-'2017legmax.xls'!AZ134)/'2017legmax.xls'!AZ134>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D134,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D134,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[338,430778,null,"D0338",null,null,null,null,null,{"$f":"IF(AND(G135<>\"\",(OR(G135<'2017legmax.xls'!AZ135, (Weightings!G135-'2017legmax.xls'!AZ135)/'2017legmax.xls'!AZ135>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D135,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D135,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[339,513194,null,"D0339",null,null,null,null,null,{"$f":"IF(AND(G136<>\"\",(OR(G136<'2017legmax.xls'!AZ136, (Weightings!G136-'2017legmax.xls'!AZ136)/'2017legmax.xls'!AZ136>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D136,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D136,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[340,949082,null,"D0340",null,null,null,null,null,{"$f":"IF(AND(G137<>\"\",(OR(G137<'2017legmax.xls'!AZ137, (Weightings!G137-'2017legmax.xls'!AZ137)/'2017legmax.xls'!AZ137>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D137,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D137,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[341,778649,null,"D0341",null,null,null,null,null,{"$f":"IF(AND(G138<>\"\",(OR(G138<'2017legmax.xls'!AZ138, (Weightings!G138-'2017legmax.xls'!AZ138)/'2017legmax.xls'!AZ138>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D138,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D138,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[342,653028,null,"D0342",null,null,null,null,null,{"$f":"IF(AND(G139<>\"\",(OR(G139<'2017legmax.xls'!AZ139, (Weightings!G139-'2017legmax.xls'!AZ139)/'2017legmax.xls'!AZ139>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D139,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D139,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[343,979752,null,"D0343",null,null,null,null,null,{"$f":"IF(AND(G140<>\"\",(OR(G140<'2017legmax.xls'!AZ140, (Weightings!G140-'2017legmax.xls'!AZ140)/'2017legmax.xls'!AZ140>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D140,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D140,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[344,215399,null,"D0344",null,null,null,null,null,{"$f":"IF(AND(G141<>\"\",(OR(G141<'2017legmax.xls'!AZ141, (Weightings!G141-'2017legmax.xls'!AZ141)/'2017legmax.xls'!AZ141>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D141,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D141,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-467}]
[345,3447701,null,"D0345",null,null,null,null,null,{"$f":"IF(AND(G142<>\"\",(OR(G142<'2017legmax.xls'!AZ142, (Weightings!G142-'2017legmax.xls'!AZ142)/'2017legmax.xls'!AZ142>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D142,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D142,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-16328}]
[346,487029,null,"D0346",null,null,null,null,null,{"$f":"IF(AND(G143<>\"\",(OR(G143<'2017legmax.xls'!AZ143, (Weightings!G143-'2017legmax.xls'!AZ143)/'2017legmax.xls'!AZ143>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D143,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D143,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[347,388779,null,"D0347",null,null,null,null,null,{"$f":"IF(AND(G144<>\"\",(OR(G144<'2017legmax.xls'!AZ144, (Weightings!G144-'2017legmax.xls'!AZ144)/'2017legmax.xls'!AZ144>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D144,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D144,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[348,1163351,null,"D0348",null,null,null,null,null,{"$f":"IF(AND(G145<>\"\",(OR(G145<'2017legmax.xls'!AZ145, (Weightings!G145-'2017legmax.xls'!AZ145)/'2017legmax.xls'!AZ145>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D145,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D145,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[349,271072,null,"D0349",null,null,null,null,null,{"$f":"IF(AND(G146<>\"\",(OR(G146<'2017legmax.xls'!AZ146, (Weightings!G146-'2017legmax.xls'!AZ146)/'2017legmax.xls'!AZ146>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D146,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D146,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[350,393541,null,"D0350",null,null,null,null,null,{"$f":"IF(AND(G147<>\"\",(OR(G147<'2017legmax.xls'!AZ147, (Weightings!G147-'2017legmax.xls'!AZ147)/'2017legmax.xls'!AZ147>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D147,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D147,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[351,308335,null,"D0351",null,null,null,null,null,{"$f":"IF(AND(G148<>\"\",(OR(G148<'2017legmax.xls'!AZ148, (Weightings!G148-'2017legmax.xls'!AZ148)/'2017legmax.xls'!AZ148>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D148,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D148,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[352,840606,null,"D0352",null,null,null,null,null,{"$f":"IF(AND(G149<>\"\",(OR(G149<'2017legmax.xls'!AZ149, (Weightings!G149-'2017legmax.xls'!AZ149)/'2017legmax.xls'!AZ149>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D149,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D149,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-7464}]
[353,1855849,null,"D0353",null,null,11628888,16,null,{"$f":"IF(AND(G150<>\"\",(OR(G150<'2017legmax.xls'!AZ150, (Weightings!G150-'2017legmax.xls'!AZ150)/'2017legmax.xls'!AZ150>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D150,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D150,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[355,443078,null,"D0355",null,null,null,null,null,{"$f":"IF(AND(G151<>\"\",(OR(G151<'2017legmax.xls'!AZ151, (Weightings!G151-'2017legmax.xls'!AZ151)/'2017legmax.xls'!AZ151>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D151,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D151,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[356,511282,null,"D0356",null,null,null,null,null,{"$f":"IF(AND(G152<>\"\",(OR(G152<'2017legmax.xls'!AZ152, (Weightings!G152-'2017legmax.xls'!AZ152)/'2017legmax.xls'!AZ152>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D152,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D152,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[357,945653,null,"D0357",null,null,null,null,null,{"$f":"IF(AND(G153<>\"\",(OR(G153<'2017legmax.xls'!AZ153, (Weightings!G153-'2017legmax.xls'!AZ153)/'2017legmax.xls'!AZ153>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D153,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D153,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[358,489876,null,"D0358",null,null,null,null,null,{"$f":"IF(AND(G154<>\"\",(OR(G154<'2017legmax.xls'!AZ154, (Weightings!G154-'2017legmax.xls'!AZ154)/'2017legmax.xls'!AZ154>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D154,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D154,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1166}]
[359,242767,null,"D0359",null,null,null,null,null,{"$f":"IF(AND(G155<>\"\",(OR(G155<'2017legmax.xls'!AZ155, (Weightings!G155-'2017legmax.xls'!AZ155)/'2017legmax.xls'!AZ155>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D155,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D155,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[360,317974,null,"D0360",null,null,null,null,null,{"$f":"IF(AND(G156<>\"\",(OR(G156<'2017legmax.xls'!AZ156, (Weightings!G156-'2017legmax.xls'!AZ156)/'2017legmax.xls'!AZ156>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D156,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D156,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[361,953494,null,"D0361",null,null,null,null,null,{"$f":"IF(AND(G157<>\"\",(OR(G157<'2017legmax.xls'!AZ157, (Weightings!G157-'2017legmax.xls'!AZ157)/'2017legmax.xls'!AZ157>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D157,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D157,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[362,1412645,null,"D0362",null,null,null,null,null,{"$f":"IF(AND(G158<>\"\",(OR(G158<'2017legmax.xls'!AZ158, (Weightings!G158-'2017legmax.xls'!AZ158)/'2017legmax.xls'!AZ158>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D158,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D158,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[363,529925,null,"D0363",null,null,null,null,null,{"$f":"IF(AND(G159<>\"\",(OR(G159<'2017legmax.xls'!AZ159, (Weightings!G159-'2017legmax.xls'!AZ159)/'2017legmax.xls'!AZ159>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D159,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D159,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1866}]
[364,863551,null,"D0364",null,null,null,null,null,{"$f":"IF(AND(G160<>\"\",(OR(G160<'2017legmax.xls'!AZ160, (Weightings!G160-'2017legmax.xls'!AZ160)/'2017legmax.xls'!AZ160>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D160,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D160,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[365,918984,null,"D0365",null,null,null,null,null,{"$f":"IF(AND(G161<>\"\",(OR(G161<'2017legmax.xls'!AZ161, (Weightings!G161-'2017legmax.xls'!AZ161)/'2017legmax.xls'!AZ161>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D161,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D161,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[366,550054,null,"D0366",null,null,4037427,15,null,{"$f":"IF(AND(G162<>\"\",(OR(G162<'2017legmax.xls'!AZ162, (Weightings!G162-'2017legmax.xls'!AZ162)/'2017legmax.xls'!AZ162>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D162,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D162,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[367,1467129,null,"D0367",null,null,null,null,null,{"$f":"IF(AND(G163<>\"\",(OR(G163<'2017legmax.xls'!AZ163, (Weightings!G163-'2017legmax.xls'!AZ163)/'2017legmax.xls'!AZ163>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D163,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D163,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[368,1671914,null,"D0368",null,null,null,null,null,{"$f":"IF(AND(G164<>\"\",(OR(G164<'2017legmax.xls'!AZ164, (Weightings!G164-'2017legmax.xls'!AZ164)/'2017legmax.xls'!AZ164>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D164,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D164,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[369,209309,null,"D0369",null,null,null,null,null,{"$f":"IF(AND(G165<>\"\",(OR(G165<'2017legmax.xls'!AZ165, (Weightings!G165-'2017legmax.xls'!AZ165)/'2017legmax.xls'!AZ165>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D165,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D165,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[371,157284,null,"D0371",null,null,null,null,null,{"$f":"IF(AND(G166<>\"\",(OR(G166<'2017legmax.xls'!AZ166, (Weightings!G166-'2017legmax.xls'!AZ166)/'2017legmax.xls'!AZ166>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D166,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D166,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-4665}]
[372,620221,null,"D0372",null,null,null,null,null,{"$f":"IF(AND(G167<>\"\",(OR(G167<'2017legmax.xls'!AZ167, (Weightings!G167-'2017legmax.xls'!AZ167)/'2017legmax.xls'!AZ167>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D167,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D167,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[373,3030773,null,"D0373",null,null,null,null,null,{"$f":"IF(AND(G168<>\"\",(OR(G168<'2017legmax.xls'!AZ168, (Weightings!G168-'2017legmax.xls'!AZ168)/'2017legmax.xls'!AZ168>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D168,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D168,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-467}]
[374,311042,null,"D0374",null,null,null,null,null,{"$f":"IF(AND(G169<>\"\",(OR(G169<'2017legmax.xls'!AZ169, (Weightings!G169-'2017legmax.xls'!AZ169)/'2017legmax.xls'!AZ169>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D169,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D169,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-2799}]
[375,1237181,null,"D0375",null,null,null,null,null,{"$f":"IF(AND(G170<>\"\",(OR(G170<'2017legmax.xls'!AZ170, (Weightings!G170-'2017legmax.xls'!AZ170)/'2017legmax.xls'!AZ170>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D170,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D170,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[376,610570,null,"D0376",null,null,null,null,null,{"$f":"IF(AND(G171<>\"\",(OR(G171<'2017legmax.xls'!AZ171, (Weightings!G171-'2017legmax.xls'!AZ171)/'2017legmax.xls'!AZ171>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D171,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D171,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[377,870652,null,"D0377",null,null,null,null,null,{"$f":"IF(AND(G172<>\"\",(OR(G172<'2017legmax.xls'!AZ172, (Weightings!G172-'2017legmax.xls'!AZ172)/'2017legmax.xls'!AZ172>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D172,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D172,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[378,682551,null,"D0378",null,null,null,null,null,{"$f":"IF(AND(G173<>\"\",(OR(G173<'2017legmax.xls'!AZ173, (Weightings!G173-'2017legmax.xls'!AZ173)/'2017legmax.xls'!AZ173>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D173,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D173,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[379,1199396,null,"D0379",null,null,null,null,null,{"$f":"IF(AND(G174<>\"\",(OR(G174<'2017legmax.xls'!AZ174, (Weightings!G174-'2017legmax.xls'!AZ174)/'2017legmax.xls'!AZ174>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D174,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D174,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3732}]
[380,381367,null,"D0380",null,null,null,null,null,{"$f":"IF(AND(G175<>\"\",(OR(G175<'2017legmax.xls'!AZ175, (Weightings!G175-'2017legmax.xls'!AZ175)/'2017legmax.xls'!AZ175>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D175,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D175,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[381,294126,null,"D0381",null,null,null,null,null,{"$f":"IF(AND(G176<>\"\",(OR(G176<'2017legmax.xls'!AZ176, (Weightings!G176-'2017legmax.xls'!AZ176)/'2017legmax.xls'!AZ176>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D176,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D176,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[382,1113369,null,"D0382",null,null,null,null,null,{"$f":"IF(AND(G177<>\"\",(OR(G177<'2017legmax.xls'!AZ177, (Weightings!G177-'2017legmax.xls'!AZ177)/'2017legmax.xls'!AZ177>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D177,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D177,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-10730}]
[383,5959414,null,"D0383",null,null,null,null,null,{"$f":"IF(AND(G178<>\"\",(OR(G178<'2017legmax.xls'!AZ178, (Weightings!G178-'2017legmax.xls'!AZ178)/'2017legmax.xls'!AZ178>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D178,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D178,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[384,285953,null,"D0384",null,null,null,null,null,{"$f":"IF(AND(G179<>\"\",(OR(G179<'2017legmax.xls'!AZ179, (Weightings!G179-'2017legmax.xls'!AZ179)/'2017legmax.xls'!AZ179>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D179,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D179,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[385,3115951,null,"D0385",null,null,null,null,null,{"$f":"IF(AND(G180<>\"\",(OR(G180<'2017legmax.xls'!AZ180, (Weightings!G180-'2017legmax.xls'!AZ180)/'2017legmax.xls'!AZ180>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D180,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D180,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-8397}]
[386,254392,null,"D0386",null,null,null,null,null,{"$f":"IF(AND(G181<>\"\",(OR(G181<'2017legmax.xls'!AZ181, (Weightings!G181-'2017legmax.xls'!AZ181)/'2017legmax.xls'!AZ181>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D181,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D181,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[387,266166,null,"D0387",null,null,null,null,null,{"$f":"IF(AND(G182<>\"\",(OR(G182<'2017legmax.xls'!AZ182, (Weightings!G182-'2017legmax.xls'!AZ182)/'2017legmax.xls'!AZ182>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D182,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D182,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[388,382482,null,"D0388",null,null,null,null,null,{"$f":"IF(AND(G183<>\"\",(OR(G183<'2017legmax.xls'!AZ183, (Weightings!G183-'2017legmax.xls'!AZ183)/'2017legmax.xls'!AZ183>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D183,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D183,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[389,562510,null,"D0389",null,null,null,null,null,{"$f":"IF(AND(G184<>\"\",(OR(G184<'2017legmax.xls'!AZ184, (Weightings!G184-'2017legmax.xls'!AZ184)/'2017legmax.xls'!AZ184>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D184,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D184,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[390,135051,null,"D0390",null,null,null,null,null,{"$f":"IF(AND(G185<>\"\",(OR(G185<'2017legmax.xls'!AZ185, (Weightings!G185-'2017legmax.xls'!AZ185)/'2017legmax.xls'!AZ185>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D185,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D185,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[392,395888,null,"D0392",null,null,null,null,null,{"$f":"IF(AND(G186<>\"\",(OR(G186<'2017legmax.xls'!AZ186, (Weightings!G186-'2017legmax.xls'!AZ186)/'2017legmax.xls'!AZ186>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D186,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D186,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[393,363948,null,"D0393",null,null,null,null,null,{"$f":"IF(AND(G187<>\"\",(OR(G187<'2017legmax.xls'!AZ187, (Weightings!G187-'2017legmax.xls'!AZ187)/'2017legmax.xls'!AZ187>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D187,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D187,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[394,1297380,null,"D0394",null,null,null,null,null,{"$f":"IF(AND(G188<>\"\",(OR(G188<'2017legmax.xls'!AZ188, (Weightings!G188-'2017legmax.xls'!AZ188)/'2017legmax.xls'!AZ188>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D188,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D188,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[395,365920,null,"D0395",null,null,null,null,null,{"$f":"IF(AND(G189<>\"\",(OR(G189<'2017legmax.xls'!AZ189, (Weightings!G189-'2017legmax.xls'!AZ189)/'2017legmax.xls'!AZ189>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D189,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D189,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[396,745599,null,"D0396",null,null,null,null,null,{"$f":"IF(AND(G190<>\"\",(OR(G190<'2017legmax.xls'!AZ190, (Weightings!G190-'2017legmax.xls'!AZ190)/'2017legmax.xls'!AZ190>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D190,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D190,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[397,311503,null,"D0397",null,null,3086459,21,null,{"$f":"IF(AND(G191<>\"\",(OR(G191<'2017legmax.xls'!AZ191, (Weightings!G191-'2017legmax.xls'!AZ191)/'2017legmax.xls'!AZ191>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D191,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D191,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[398,429491,null,"D0398",null,null,null,null,null,{"$f":"IF(AND(G192<>\"\",(OR(G192<'2017legmax.xls'!AZ192, (Weightings!G192-'2017legmax.xls'!AZ192)/'2017legmax.xls'!AZ192>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D192,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D192,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[399,173570,null,"D0399",null,null,null,null,null,{"$f":"IF(AND(G193<>\"\",(OR(G193<'2017legmax.xls'!AZ193, (Weightings!G193-'2017legmax.xls'!AZ193)/'2017legmax.xls'!AZ193>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D193,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D193,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[400,934526,null,"D0400",null,null,null,null,null,{"$f":"IF(AND(G194<>\"\",(OR(G194<'2017legmax.xls'!AZ194, (Weightings!G194-'2017legmax.xls'!AZ194)/'2017legmax.xls'!AZ194>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D194,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D194,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3732}]
[401,145015,null,"D0401",null,null,null,null,null,{"$f":"IF(AND(G195<>\"\",(OR(G195<'2017legmax.xls'!AZ195, (Weightings!G195-'2017legmax.xls'!AZ195)/'2017legmax.xls'!AZ195>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D195,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D195,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[402,1657128,null,"D0402",null,null,null,null,null,{"$f":"IF(AND(G196<>\"\",(OR(G196<'2017legmax.xls'!AZ196, (Weightings!G196-'2017legmax.xls'!AZ196)/'2017legmax.xls'!AZ196>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D196,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D196,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[403,252027,null,"D0403",null,null,null,null,null,{"$f":"IF(AND(G197<>\"\",(OR(G197<'2017legmax.xls'!AZ197, (Weightings!G197-'2017legmax.xls'!AZ197)/'2017legmax.xls'!AZ197>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D197,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D197,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[404,675003,null,"D0404",null,null,null,null,null,{"$f":"IF(AND(G198<>\"\",(OR(G198<'2017legmax.xls'!AZ198, (Weightings!G198-'2017legmax.xls'!AZ198)/'2017legmax.xls'!AZ198>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D198,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D198,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[405,845087,null,"D0405",null,null,null,null,null,{"$f":"IF(AND(G199<>\"\",(OR(G199<'2017legmax.xls'!AZ199, (Weightings!G199-'2017legmax.xls'!AZ199)/'2017legmax.xls'!AZ199>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D199,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D199,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[407,833131,null,"D0407",null,null,null,null,null,{"$f":"IF(AND(G200<>\"\",(OR(G200<'2017legmax.xls'!AZ200, (Weightings!G200-'2017legmax.xls'!AZ200)/'2017legmax.xls'!AZ200>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D200,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D200,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[408,733262,null,"D0408",null,null,4409982,21,null,{"$f":"IF(AND(G201<>\"\",(OR(G201<'2017legmax.xls'!AZ201, (Weightings!G201-'2017legmax.xls'!AZ201)/'2017legmax.xls'!AZ201>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($D201,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D201,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[409,1734681,null,"D0409",null,null,null,null,null,{"$f":"IF(AND(G202<>\"\",(OR(G202<'2017legmax.xls'!AZ202, (Weightings!G202-'2017legmax.xls'!AZ202)/'2017legmax.xls'!AZ202>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D202,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D202,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[410,785523,null,"D0410",null,null,null,null,null,{"$f":"IF(AND(G203<>\"\",(OR(G203<'2017legmax.xls'!AZ203, (Weightings!G203-'2017legmax.xls'!AZ203)/'2017legmax.xls'!AZ203>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D203,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D203,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[411,323216,null,"D0411",null,null,null,null,null,{"$f":"IF(AND(G204<>\"\",(OR(G204<'2017legmax.xls'!AZ204, (Weightings!G204-'2017legmax.xls'!AZ204)/'2017legmax.xls'!AZ204>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D204,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D204,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[412,373688,null,"D0412",null,null,null,null,null,{"$f":"IF(AND(G205<>\"\",(OR(G205<'2017legmax.xls'!AZ205, (Weightings!G205-'2017legmax.xls'!AZ205)/'2017legmax.xls'!AZ205>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D205,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D205,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[413,2137449,null,"D0413",null,null,null,null,null,{"$f":"IF(AND(G206<>\"\",(OR(G206<'2017legmax.xls'!AZ206, (Weightings!G206-'2017legmax.xls'!AZ206)/'2017legmax.xls'!AZ206>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D206,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D206,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1866}]
[415,976775,null,"D0415",null,null,null,null,null,{"$f":"IF(AND(G207<>\"\",(OR(G207<'2017legmax.xls'!AZ207, (Weightings!G207-'2017legmax.xls'!AZ207)/'2017legmax.xls'!AZ207>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D207,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D207,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[416,1237349,null,"D0416",null,null,null,null,null,{"$f":"IF(AND(G208<>\"\",(OR(G208<'2017legmax.xls'!AZ208, (Weightings!G208-'2017legmax.xls'!AZ208)/'2017legmax.xls'!AZ208>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D208,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D208,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[417,672573,null,"D0417",null,null,null,null,null,{"$f":"IF(AND(G209<>\"\",(OR(G209<'2017legmax.xls'!AZ209, (Weightings!G209-'2017legmax.xls'!AZ209)/'2017legmax.xls'!AZ209>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D209,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D209,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[418,2296201,null,"D0418",null,null,null,null,null,{"$f":"IF(AND(G210<>\"\",(OR(G210<'2017legmax.xls'!AZ210, (Weightings!G210-'2017legmax.xls'!AZ210)/'2017legmax.xls'!AZ210>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D210,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D210,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[419,394917,null,"D0419",null,null,null,null,null,{"$f":"IF(AND(G211<>\"\",(OR(G211<'2017legmax.xls'!AZ211, (Weightings!G211-'2017legmax.xls'!AZ211)/'2017legmax.xls'!AZ211>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D211,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D211,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[420,822116,null,"D0420",null,null,null,null,null,{"$f":"IF(AND(G212<>\"\",(OR(G212<'2017legmax.xls'!AZ212, (Weightings!G212-'2017legmax.xls'!AZ212)/'2017legmax.xls'!AZ212>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D212,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D212,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-6531}]
[421,529037,null,"D0421",null,null,null,null,null,{"$f":"IF(AND(G213<>\"\",(OR(G213<'2017legmax.xls'!AZ213, (Weightings!G213-'2017legmax.xls'!AZ213)/'2017legmax.xls'!AZ213>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D213,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D213,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[422,289543,null,"D0422",null,null,null,null,null,{"$f":"IF(AND(G214<>\"\",(OR(G214<'2017legmax.xls'!AZ214, (Weightings!G214-'2017legmax.xls'!AZ214)/'2017legmax.xls'!AZ214>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D214,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D214,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[423,412532,null,"D0423",null,null,null,null,null,{"$f":"IF(AND(G215<>\"\",(OR(G215<'2017legmax.xls'!AZ215, (Weightings!G215-'2017legmax.xls'!AZ215)/'2017legmax.xls'!AZ215>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D215,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D215,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[426,291358,null,"D0426",null,null,null,null,null,{"$f":"IF(AND(G216<>\"\",(OR(G216<'2017legmax.xls'!AZ216, (Weightings!G216-'2017legmax.xls'!AZ216)/'2017legmax.xls'!AZ216>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D216,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D216,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[428,2088537,null,"D0428",null,null,null,null,null,{"$f":"IF(AND(G217<>\"\",(OR(G217<'2017legmax.xls'!AZ217, (Weightings!G217-'2017legmax.xls'!AZ217)/'2017legmax.xls'!AZ217>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D217,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D217,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[429,338671,null,"D0429",null,null,null,null,null,{"$f":"IF(AND(G218<>\"\",(OR(G218<'2017legmax.xls'!AZ218, (Weightings!G218-'2017legmax.xls'!AZ218)/'2017legmax.xls'!AZ218>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D218,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D218,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[430,830393,null,"D0430",null,null,null,null,null,{"$f":"IF(AND(G219<>\"\",(OR(G219<'2017legmax.xls'!AZ219, (Weightings!G219-'2017legmax.xls'!AZ219)/'2017legmax.xls'!AZ219>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D219,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D219,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[431,573375,null,"D0431",null,null,null,null,null,{"$f":"IF(AND(G220<>\"\",(OR(G220<'2017legmax.xls'!AZ220, (Weightings!G220-'2017legmax.xls'!AZ220)/'2017legmax.xls'!AZ220>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D220,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D220,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[432,270667,null,"D0432",null,null,null,null,null,{"$f":"IF(AND(G221<>\"\",(OR(G221<'2017legmax.xls'!AZ221, (Weightings!G221-'2017legmax.xls'!AZ221)/'2017legmax.xls'!AZ221>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D221,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D221,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[434,1411795,null,"D0434",null,null,null,null,null,{"$f":"IF(AND(G222<>\"\",(OR(G222<'2017legmax.xls'!AZ222, (Weightings!G222-'2017legmax.xls'!AZ222)/'2017legmax.xls'!AZ222>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D222,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D222,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3266}]
[435,1393535,null,"D0435",null,null,null,null,null,{"$f":"IF(AND(G223<>\"\",(OR(G223<'2017legmax.xls'!AZ223, (Weightings!G223-'2017legmax.xls'!AZ223)/'2017legmax.xls'!AZ223>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D223,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D223,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[436,526930,null,"D0436",null,null,null,null,null,{"$f":"IF(AND(G224<>\"\",(OR(G224<'2017legmax.xls'!AZ224, (Weightings!G224-'2017legmax.xls'!AZ224)/'2017legmax.xls'!AZ224>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D224,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D224,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[437,5497178,null,"D0437",null,null,null,null,null,{"$f":"IF(AND(G225<>\"\",(OR(G225<'2017legmax.xls'!AZ225, (Weightings!G225-'2017legmax.xls'!AZ225)/'2017legmax.xls'!AZ225>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D225,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D225,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1166}]
[438,415786,null,"D0438",null,null,null,null,null,{"$f":"IF(AND(G226<>\"\",(OR(G226<'2017legmax.xls'!AZ226, (Weightings!G226-'2017legmax.xls'!AZ226)/'2017legmax.xls'!AZ226>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D226,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D226,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[439,453550,null,"D0439",null,null,null,null,null,{"$f":"IF(AND(G227<>\"\",(OR(G227<'2017legmax.xls'!AZ227, (Weightings!G227-'2017legmax.xls'!AZ227)/'2017legmax.xls'!AZ227>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D227,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D227,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[440,657735,null,"D0440",null,null,null,null,null,{"$f":"IF(AND(G228<>\"\",(OR(G228<'2017legmax.xls'!AZ228, (Weightings!G228-'2017legmax.xls'!AZ228)/'2017legmax.xls'!AZ228>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D228,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D228,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[443,4812211,null,"D0443",null,null,null,null,null,{"$f":"IF(AND(G229<>\"\",(OR(G229<'2017legmax.xls'!AZ229, (Weightings!G229-'2017legmax.xls'!AZ229)/'2017legmax.xls'!AZ229>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D229,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D229,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[444,348040,null,"D0444",null,null,null,null,null,{"$f":"IF(AND(G230<>\"\",(OR(G230<'2017legmax.xls'!AZ230, (Weightings!G230-'2017legmax.xls'!AZ230)/'2017legmax.xls'!AZ230>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D230,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D230,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[445,1548644,null,"D0445",null,null,null,null,null,{"$f":"IF(AND(G231<>\"\",(OR(G231<'2017legmax.xls'!AZ231, (Weightings!G231-'2017legmax.xls'!AZ231)/'2017legmax.xls'!AZ231>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D231,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D231,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[446,1410849,null,"D0446",null,null,null,null,null,{"$f":"IF(AND(G232<>\"\",(OR(G232<'2017legmax.xls'!AZ232, (Weightings!G232-'2017legmax.xls'!AZ232)/'2017legmax.xls'!AZ232>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D232,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D232,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[447,609546,null,"D0447",null,null,null,null,null,{"$f":"IF(AND(G233<>\"\",(OR(G233<'2017legmax.xls'!AZ233, (Weightings!G233-'2017legmax.xls'!AZ233)/'2017legmax.xls'!AZ233>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D233,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D233,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[448,403182,null,"D0448",null,null,null,null,null,{"$f":"IF(AND(G234<>\"\",(OR(G234<'2017legmax.xls'!AZ234, (Weightings!G234-'2017legmax.xls'!AZ234)/'2017legmax.xls'!AZ234>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D234,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D234,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[449,742094,null,"D0449",null,null,null,null,null,{"$f":"IF(AND(G235<>\"\",(OR(G235<'2017legmax.xls'!AZ235, (Weightings!G235-'2017legmax.xls'!AZ235)/'2017legmax.xls'!AZ235>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D235,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D235,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[450,3011455,null,"D0450",null,null,null,null,null,{"$f":"IF(AND(G236<>\"\",(OR(G236<'2017legmax.xls'!AZ236, (Weightings!G236-'2017legmax.xls'!AZ236)/'2017legmax.xls'!AZ236>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D236,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D236,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[452,289235,null,"D0452",null,null,null,null,null,{"$f":"IF(AND(G237<>\"\",(OR(G237<'2017legmax.xls'!AZ237, (Weightings!G237-'2017legmax.xls'!AZ237)/'2017legmax.xls'!AZ237>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D237,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D237,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[453,3833833,null,"D0453",null,null,null,null,null,{"$f":"IF(AND(G238<>\"\",(OR(G238<'2017legmax.xls'!AZ238, (Weightings!G238-'2017legmax.xls'!AZ238)/'2017legmax.xls'!AZ238>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D238,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D238,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[454,386535,null,"D0454",null,null,null,null,null,{"$f":"IF(AND(G239<>\"\",(OR(G239<'2017legmax.xls'!AZ239, (Weightings!G239-'2017legmax.xls'!AZ239)/'2017legmax.xls'!AZ239>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D239,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D239,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[456,341448,null,"D0456",null,null,null,null,null,{"$f":"IF(AND(G240<>\"\",(OR(G240<'2017legmax.xls'!AZ240, (Weightings!G240-'2017legmax.xls'!AZ240)/'2017legmax.xls'!AZ240>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D240,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D240,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3732}]
[457,5361952,null,"D0457",null,null,null,null,null,{"$f":"IF(AND(G241<>\"\",(OR(G241<'2017legmax.xls'!AZ241, (Weightings!G241-'2017legmax.xls'!AZ241)/'2017legmax.xls'!AZ241>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D241,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D241,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1400}]
[458,1552609,null,"D0458",null,null,null,null,null,{"$f":"IF(AND(G242<>\"\",(OR(G242<'2017legmax.xls'!AZ242, (Weightings!G242-'2017legmax.xls'!AZ242)/'2017legmax.xls'!AZ242>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D242,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D242,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-10730}]
[459,197927,null,"D0459",null,null,null,null,null,{"$f":"IF(AND(G243<>\"\",(OR(G243<'2017legmax.xls'!AZ243, (Weightings!G243-'2017legmax.xls'!AZ243)/'2017legmax.xls'!AZ243>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D243,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D243,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[460,642823,null,"D0460",null,null,null,null,null,{"$f":"IF(AND(G244<>\"\",(OR(G244<'2017legmax.xls'!AZ244, (Weightings!G244-'2017legmax.xls'!AZ244)/'2017legmax.xls'!AZ244>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D244,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D244,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[461,589497,null,"D0461",null,null,null,null,null,{"$f":"IF(AND(G245<>\"\",(OR(G245<'2017legmax.xls'!AZ245, (Weightings!G245-'2017legmax.xls'!AZ245)/'2017legmax.xls'!AZ245>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D245,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D245,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[462,308722,null,"D0462",null,null,null,null,null,{"$f":"IF(AND(G246<>\"\",(OR(G246<'2017legmax.xls'!AZ246, (Weightings!G246-'2017legmax.xls'!AZ246)/'2017legmax.xls'!AZ246>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D246,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D246,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[463,371593,null,"D0463",null,null,null,null,null,{"$f":"IF(AND(G247<>\"\",(OR(G247<'2017legmax.xls'!AZ247, (Weightings!G247-'2017legmax.xls'!AZ247)/'2017legmax.xls'!AZ247>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D247,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D247,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[464,1347372,null,"D0464",null,null,null,null,null,{"$f":"IF(AND(G248<>\"\",(OR(G248<'2017legmax.xls'!AZ248, (Weightings!G248-'2017legmax.xls'!AZ248)/'2017legmax.xls'!AZ248>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D248,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D248,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[465,2187665,null,"D0465",null,null,null,null,null,{"$f":"IF(AND(G249<>\"\",(OR(G249<'2017legmax.xls'!AZ249, (Weightings!G249-'2017legmax.xls'!AZ249)/'2017legmax.xls'!AZ249>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D249,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D249,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[466,535429,null,"D0466",null,null,null,null,null,{"$f":"IF(AND(G250<>\"\",(OR(G250<'2017legmax.xls'!AZ250, (Weightings!G250-'2017legmax.xls'!AZ250)/'2017legmax.xls'!AZ250>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D250,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D250,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[467,278906,null,"D0467",null,null,null,null,null,{"$f":"IF(AND(G251<>\"\",(OR(G251<'2017legmax.xls'!AZ251, (Weightings!G251-'2017legmax.xls'!AZ251)/'2017legmax.xls'!AZ251>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D251,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D251,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[468,115125,null,"D0468",null,null,null,null,null,{"$f":"IF(AND(G252<>\"\",(OR(G252<'2017legmax.xls'!AZ252, (Weightings!G252-'2017legmax.xls'!AZ252)/'2017legmax.xls'!AZ252>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D252,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D252,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[469,1716493,null,"D0469",null,null,null,null,null,{"$f":"IF(AND(G253<>\"\",(OR(G253<'2017legmax.xls'!AZ253, (Weightings!G253-'2017legmax.xls'!AZ253)/'2017legmax.xls'!AZ253>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D253,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D253,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[470,2403951,null,"D0470",null,null,null,null,null,{"$f":"IF(AND(G254<>\"\",(OR(G254<'2017legmax.xls'!AZ254, (Weightings!G254-'2017legmax.xls'!AZ254)/'2017legmax.xls'!AZ254>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D254,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D254,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[471,182014,null,"D0471",null,null,null,null,null,{"$f":"IF(AND(G255<>\"\",(OR(G255<'2017legmax.xls'!AZ255, (Weightings!G255-'2017legmax.xls'!AZ255)/'2017legmax.xls'!AZ255>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D255,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D255,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[473,852264,null,"D0473",null,null,null,null,null,{"$f":"IF(AND(G256<>\"\",(OR(G256<'2017legmax.xls'!AZ256, (Weightings!G256-'2017legmax.xls'!AZ256)/'2017legmax.xls'!AZ256>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D256,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D256,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[474,163745,null,"D0474",null,null,null,null,null,{"$f":"IF(AND(G257<>\"\",(OR(G257<'2017legmax.xls'!AZ257, (Weightings!G257-'2017legmax.xls'!AZ257)/'2017legmax.xls'!AZ257>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D257,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D257,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[475,6169799,null,"D0475",null,null,null,null,null,{"$f":"IF(AND(G258<>\"\",(OR(G258<'2017legmax.xls'!AZ258, (Weightings!G258-'2017legmax.xls'!AZ258)/'2017legmax.xls'!AZ258>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D258,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D258,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-8864}]
[476,102150,null,"D0476",null,null,null,null,null,{"$f":"IF(AND(G259<>\"\",(OR(G259<'2017legmax.xls'!AZ259, (Weightings!G259-'2017legmax.xls'!AZ259)/'2017legmax.xls'!AZ259>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D259,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D259,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-1866}]
[477,207959,null,"D0477",null,null,null,null,null,{"$f":"IF(AND(G260<>\"\",(OR(G260<'2017legmax.xls'!AZ260, (Weightings!G260-'2017legmax.xls'!AZ260)/'2017legmax.xls'!AZ260>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D260,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D260,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[479,308637,null,"D0479",null,null,null,null,null,{"$f":"IF(AND(G261<>\"\",(OR(G261<'2017legmax.xls'!AZ261, (Weightings!G261-'2017legmax.xls'!AZ261)/'2017legmax.xls'!AZ261>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D261,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D261,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[480,2081006,null,"D0480",null,null,null,null,null,{"$f":"IF(AND(G262<>\"\",(OR(G262<'2017legmax.xls'!AZ262, (Weightings!G262-'2017legmax.xls'!AZ262)/'2017legmax.xls'!AZ262>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D262,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D262,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[481,401024,null,"D0481",null,null,null,null,null,{"$f":"IF(AND(G263<>\"\",(OR(G263<'2017legmax.xls'!AZ263, (Weightings!G263-'2017legmax.xls'!AZ263)/'2017legmax.xls'!AZ263>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D263,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D263,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[482,205278,null,"D0482",null,null,null,null,null,{"$f":"IF(AND(G264<>\"\",(OR(G264<'2017legmax.xls'!AZ264, (Weightings!G264-'2017legmax.xls'!AZ264)/'2017legmax.xls'!AZ264>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D264,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D264,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[483,599845,null,"D0483",null,null,null,null,null,{"$f":"IF(AND(G265<>\"\",(OR(G265<'2017legmax.xls'!AZ265, (Weightings!G265-'2017legmax.xls'!AZ265)/'2017legmax.xls'!AZ265>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D265,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D265,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[484,658732,null,"D0484",null,null,null,null,null,{"$f":"IF(AND(G266<>\"\",(OR(G266<'2017legmax.xls'!AZ266, (Weightings!G266-'2017legmax.xls'!AZ266)/'2017legmax.xls'!AZ266>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D266,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D266,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-933}]
[487,463854,null,"D0487",null,null,null,null,null,{"$f":"IF(AND(G267<>\"\",(OR(G267<'2017legmax.xls'!AZ267, (Weightings!G267-'2017legmax.xls'!AZ267)/'2017legmax.xls'!AZ267>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D267,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D267,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[489,3138412,null,"D0489",null,null,null,null,null,{"$f":"IF(AND(G268<>\"\",(OR(G268<'2017legmax.xls'!AZ268, (Weightings!G268-'2017legmax.xls'!AZ268)/'2017legmax.xls'!AZ268>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D268,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D268,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[490,1883402,null,"D0490",null,null,null,null,null,{"$f":"IF(AND(G269<>\"\",(OR(G269<'2017legmax.xls'!AZ269, (Weightings!G269-'2017legmax.xls'!AZ269)/'2017legmax.xls'!AZ269>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D269,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D269,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-2799}]
[491,1227861,null,"D0491",null,null,null,null,null,{"$f":"IF(AND(G270<>\"\",(OR(G270<'2017legmax.xls'!AZ270, (Weightings!G270-'2017legmax.xls'!AZ270)/'2017legmax.xls'!AZ270>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D270,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D270,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-4199}]
[492,293427,null,"D0492",null,null,null,null,null,{"$f":"IF(AND(G271<>\"\",(OR(G271<'2017legmax.xls'!AZ271, (Weightings!G271-'2017legmax.xls'!AZ271)/'2017legmax.xls'!AZ271>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D271,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D271,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[493,1047175,null,"D0493",null,null,null,null,null,{"$f":"IF(AND(G272<>\"\",(OR(G272<'2017legmax.xls'!AZ272, (Weightings!G272-'2017legmax.xls'!AZ272)/'2017legmax.xls'!AZ272>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D272,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D272,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[494,297844,null,"D0494",null,null,null,null,null,{"$f":"IF(AND(G273<>\"\",(OR(G273<'2017legmax.xls'!AZ273, (Weightings!G273-'2017legmax.xls'!AZ273)/'2017legmax.xls'!AZ273>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D273,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D273,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[495,1069591,null,"D0495",null,null,null,null,null,{"$f":"IF(AND(G274<>\"\",(OR(G274<'2017legmax.xls'!AZ274, (Weightings!G274-'2017legmax.xls'!AZ274)/'2017legmax.xls'!AZ274>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D274,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D274,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[496,166489,null,"D0496",null,null,null,null,null,{"$f":"IF(AND(G275<>\"\",(OR(G275<'2017legmax.xls'!AZ275, (Weightings!G275-'2017legmax.xls'!AZ275)/'2017legmax.xls'!AZ275>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D275,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D275,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-12129}]
[497,10918476,null,"D0497",null,null,null,null,null,{"$f":"IF(AND(G276<>\"\",(OR(G276<'2017legmax.xls'!AZ276, (Weightings!G276-'2017legmax.xls'!AZ276)/'2017legmax.xls'!AZ276>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D276,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D276,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[498,509154,null,"D0498",null,null,null,null,null,{"$f":"IF(AND(G277<>\"\",(OR(G277<'2017legmax.xls'!AZ277, (Weightings!G277-'2017legmax.xls'!AZ277)/'2017legmax.xls'!AZ277>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D277,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D277,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[499,577658,null,"D0499",null,null,null,null,null,{"$f":"IF(AND(G278<>\"\",(OR(G278<'2017legmax.xls'!AZ278, (Weightings!G278-'2017legmax.xls'!AZ278)/'2017legmax.xls'!AZ278>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D278,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D278,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-467}]
[500,14691745,null,"D0500",null,null,null,null,null,{"$f":"IF(AND(G279<>\"\",(OR(G279<'2017legmax.xls'!AZ279, (Weightings!G279-'2017legmax.xls'!AZ279)/'2017legmax.xls'!AZ279>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D279,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D279,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[501,14947071,null,"D0501",null,null,null,null,null,{"$f":"IF(AND(G280<>\"\",(OR(G280<'2017legmax.xls'!AZ280, (Weightings!G280-'2017legmax.xls'!AZ280)/'2017legmax.xls'!AZ280>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D280,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D280,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[502,123427,null,"D0502",null,null,null,null,null,{"$f":"IF(AND(G281<>\"\",(OR(G281<'2017legmax.xls'!AZ281, (Weightings!G281-'2017legmax.xls'!AZ281)/'2017legmax.xls'!AZ281>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D281,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D281,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[503,1277708,null,"D0503",null,null,null,null,null,{"$f":"IF(AND(G282<>\"\",(OR(G282<'2017legmax.xls'!AZ282, (Weightings!G282-'2017legmax.xls'!AZ282)/'2017legmax.xls'!AZ282>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D282,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D282,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[504,421887,null,"D0504",null,null,null,null,null,{"$f":"IF(AND(G283<>\"\",(OR(G283<'2017legmax.xls'!AZ283, (Weightings!G283-'2017legmax.xls'!AZ283)/'2017legmax.xls'!AZ283>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D283,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D283,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[505,537677,null,"D0505",null,null,null,null,null,{"$f":"IF(AND(G284<>\"\",(OR(G284<'2017legmax.xls'!AZ284, (Weightings!G284-'2017legmax.xls'!AZ284)/'2017legmax.xls'!AZ284>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D284,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D284,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":-3732}]
[506,1454609,null,"D0506",null,null,null,null,null,{"$f":"IF(AND(G285<>\"\",(OR(G285<'2017legmax.xls'!AZ285, (Weightings!G285-'2017legmax.xls'!AZ285)/'2017legmax.xls'!AZ285>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D285,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D285,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[507,226108,null,"D0507",null,null,2619890,21,null,{"$f":"IF(AND(G286<>\"\",(OR(G286<'2017legmax.xls'!AZ286, (Weightings!G286-'2017legmax.xls'!AZ286)/'2017legmax.xls'!AZ286>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D286,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D286,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[508,764175,null,"D0508",null,null,null,null,null,{"$f":"IF(AND(G287<>\"\",(OR(G287<'2017legmax.xls'!AZ287, (Weightings!G287-'2017legmax.xls'!AZ287)/'2017legmax.xls'!AZ287>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D287,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D287,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[509,314886,null,"D0509",null,null,null,null,null,{"$f":"IF(AND(G288<>\"\",(OR(G288<'2017legmax.xls'!AZ288, (Weightings!G288-'2017legmax.xls'!AZ288)/'2017legmax.xls'!AZ288>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D288,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D288,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[511,149260,null,"D0511",null,null,null,null,null,{"$f":"IF(AND(G289<>\"\",(OR(G289<'2017legmax.xls'!AZ289, (Weightings!G289-'2017legmax.xls'!AZ289)/'2017legmax.xls'!AZ289>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D289,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D289,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[512,26103306,null,"D0512",null,null,null,null,null,{"$f":"IF(AND(G290<>\"\",(OR(G290<'2017legmax.xls'!AZ290, (Weightings!G290-'2017legmax.xls'!AZ290)/'2017legmax.xls'!AZ290>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($D290,'Audit Values'!$A$2:$CO$373,2,FALSE)), 0, VLOOKUP($D290,'Audit Values'!$A$2:$CO$373,37,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(K5:K290)","v":-313265}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Preliminary SO66","index":4,"n_rows":287,"n_cols":29,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
["USD","Total","4 yr AR","CTE Hrs","Blank1","ESOL Hrs","Blank2","AR Head","High AR","Non Prof","Blank3","New Fac FTE","Blank4","Blank5","Over 2.5","Under 2.5","Out of Dist","Total Trans","Blank6","Virt FTE (FT)","Virt FTE (PT)","Virtual Credits","Virtual FTE 19 & Over","KAMS","Pull Date","Milt","Milt 4 Yr","Adopt GF","Adopt LOB"]
[101,497,6.5,118.7,null,3.5,null,255,null,null,null,0,null,null,319,null,null,null,null,0,0,0,0,0,null,null,null,4738042,1539410]
[102,625,3.5,121.9,null,652.70000000000005,null,229,null,null,null,0,null,null,94,null,null,null,null,0,0,0,0,0,null,null,null,5193101,1671502]
[103,123.5,0,77.7,null,130.9,null,62,null,null,null,0,null,null,55,null,null,null,null,0,0,0,0,0,null,null,null,1513838,520040]
[105,321,0,97.3,null,88.2,null,111,null,null,null,0,null,null,127,null,null,null,null,0,0,0,0,0,null,null,null,2799576,923233]
[106,100.5,0,5.4,null,52,null,60,null,null,null,0,null,null,42,null,null,null,null,0,0,0,0,0,null,null,null,1485997,484121]
[107,284.5,6.5,57.6,null,0,null,132,null,null,null,0,null,null,138,null,null,null,null,0,0,0,0,0,null,null,null,2901404,700125]
[108,325,0,76,null,0,null,127,null,null,null,0,null,null,137,null,null,null,null,0,0,0,0,0,null,null,null,3055371,1006913]
[109,497.5,0,114.4,null,0,null,212,null,null,null,0,null,null,171.5,null,null,null,null,1,0,0,0,0,null,null,null,4010778,1302588]
[110,204.5,3,56.4,null,0,null,108,null,null,null,0,null,null,144,null,null,null,null,0,0,0,0,0,null,null,null,2349291,767887]
[111,307.5,6,111.3,null,0,null,126,null,null,null,0,null,null,276.5,null,null,null,null,0,0,0,0,0,null,null,null,3075499,1005747]
[112,468.5,8,158.4,null,0,null,180,null,null,null,0,null,null,252,null,null,null,null,27,2.7,40,0,0,null,null,null,4255982,1304810]
[113,1052.8,12,389.6,null,0,null,307,null,null,null,0,null,null,380.5,null,null,null,null,0,0,0,0,0,null,null,null,7826772,2488805]
[114,571,8,272.3,null,0,null,287,null,null,null,0,null,null,300.5,null,null,null,null,10,3.2,30,12,0,null,null,null,5879639,1747132]
[115,549.79999999999995,9,545.6,null,0.2,null,85,null,null,null,0,null,null,234.5,null,null,null,null,0,0,0,0,0,null,null,null,4665545,1170000]
[200,235,2.5,21.5,null,131.19999999999999,null,92,null,null,null,0,null,null,74,null,null,null,null,0,0,0,0,0,null,null,null,2307474,737264]
[202,3775.8,84.5,891.7,null,1747.1,null,2607,null,null,null,493.5,null,null,1230,null,null,null,null,0,0,320,3,0,null,null,null,30021387,9053413]
[203,2078.4,4,614.5,null,208.8,null,286,null,null,null,0,null,null,1241,null,null,null,null,0,0,3,1,0,null,null,null,12747250,3726052]
[204,2543.5,10.5,638.6,null,545.4,null,1068,null,null,null,0,null,null,984,null,null,null,null,36,0,5,18,0,null,null,null,19089013,5426138]
[205,474,0,41.1,null,0,null,215,null,null,null,0,null,null,270,null,null,null,null,0,0,0,0,0,null,null,null,4646619,1444620]
[206,487.4,4.5,103.8,null,80.099999999999994,null,152,null,null,null,0,null,null,350.5,null,null,null,null,0,0,0,0,1,null,null,null,4310367,1338988]
[207,1569.2,0,0,null,80,null,72,null,null,null,581,null,null,171,null,null,null,null,0,0,0,0,0,null,null,null,11252725,3539416]
[208,370.5,0,69.8,null,0,null,105,null,null,null,0,null,null,82,null,null,null,null,0,0,0,0,1,null,null,null,3211683,1002148]
[209,164,2,3.8,null,207.9,null,106,null,null,null,0,null,null,42.4,null,null,null,null,0,0,0,0,0,null,null,null,1901317,674130]
[210,950.4,19.5,259.7,null,1394.5,null,527,null,null,null,0,null,null,158,null,null,null,null,0,0,18,5,0,null,null,null,8032343,2554725]
[211,636.5,0,129.1,null,0,null,208,null,null,null,0,null,null,151,null,null,null,null,0,0,0,0,0,null,null,null,5793267,1759037]
[212,143.5,0,0,null,0,null,57,null,null,null,0,null,null,76,null,null,null,null,0,0,0,0,0,null,null,null,1844852,585990]
[214,1577,23,664.9,null,1940.3,null,888,null,null,null,0,null,null,166,null,null,null,null,2,5.2,100,49.9,0,null,null,null,11665243,3649066]
[215,596,6.5,71.3,null,532.1,null,270,null,null,null,0,null,null,82,null,null,null,null,0,0,105,0,0,null,null,null,5224434,1622083]
[216,189,6,84.5,null,449.2,null,143,null,null,null,0,null,null,15,null,null,null,null,0,0,0,0,0,null,null,null,2319513,741598]
[217,132,0,50,null,170.4,null,46,null,null,null,0,null,null,19,null,null,null,null,0,0,0,0,0,null,null,null,1818820,588359]
[218,431.3,8.5,96.7,null,430.5,null,187,null,null,null,0,null,null,39,null,null,null,null,641,19.600000000000001,15,3,0,null,null,null,7445665,1288319]
[219,235.5,0,0,null,0,null,124,null,null,null,0,null,null,41,null,null,null,null,0,0,0,0,0,null,null,null,2279886,722119]
[220,184.6,1,53,null,40,null,61,null,null,null,0,null,null,48,null,null,null,null,0,0,0,0,0,null,null,null,1935381,606082]
[223,352.9,0,111.5,null,128.4,null,99,null,null,null,0,null,null,133.80000000000001,null,null,null,null,0,0,0,0,0,null,null,null,3276662,1011921]
[224,305,0.5,135.30000000000001,null,0,null,92,null,null,null,0,null,null,165,null,null,null,null,0,0,0,0,0,null,null,null,2690683,856388]
[225,139,4,0.4,null,2.5,null,55,null,null,null,0,null,null,21,null,null,null,null,0,0,0,0,0,null,null,null,1636804,577905]
[226,376.4,4,86.9,null,43.3,null,105,null,null,null,0,null,null,53.5,null,null,null,null,0,0,0,0,0,null,null,null,3207375,1138479]
[227,276.5,0,78.400000000000006,null,17,null,72,null,null,null,0,null,null,128,null,null,null,null,0,0,0,0,0,null,null,null,2560695,820208]
[229,21617.3,0,4928,null,1239.9000000000001,null,1166,null,null,null,0,null,null,4431,null,null,null,null,0,23,0,0,0,null,null,null,149477854,48519957]
[230,2622,8,416.2,null,12.7,null,441,null,null,null,0,null,null,1339,null,null,null,null,875,104.4,265,110,0,null,null,null,24746488,5261457]
[231,5614.4,9,900.8,null,324.10000000000002,null,1339,null,null,null,0,null,null,1164,null,null,null,null,0,0,0,0,1,null,null,null,37625675,11590874]
[232,6853.7,9.5,2087.3000000000002,null,960.4,null,644,null,null,null,489.6,null,null,2030,null,null,null,null,10,0.9,0,0,0,null,null,null,41888316,13812173]
[233,27842.1,30,5459.7,null,6047.6,null,5971,null,null,null,209,null,null,5203,null,null,null,null,0,0,0,0,0,null,null,null,194148830,64120804]
[234,1777.2,18,340.2,null,9.6,null,933,null,null,null,0,null,null,551,null,null,null,null,7,0,0,0,0,null,null,null,12638951,3607179]
[235,412.5,6,181.8,null,0,null,199,null,null,null,0,null,null,312,null,null,null,null,0,0,0,0,0,null,null,null,4007433,1246690]
[237,382.5,0,182.6,null,0,null,149,null,null,null,0,null,null,125,null,null,null,null,0,0,0,0,0,null,null,null,3482186,1211171]
[239,595.70000000000005,0,106.3,null,0,null,195,null,null,null,0,null,null,175,null,null,null,null,0,0,0,0,0,null,null,null,5031452,1698503]
[240,561.5,11,137.6,null,0,null,205,null,null,null,0,null,null,192,null,null,null,null,0,0,0,0,0,null,null,null,4699927,1632260]
[241,193,0,0.3,null,0,null,59,null,null,null,0,null,null,59,null,null,null,null,0,0,0,0,0,null,null,null,2059681,566166]
[242,96.5,0,0,null,9.8000000000000007,null,27,null,null,null,0,null,null,32,null,null,null,null,0,0,0,0,0,null,null,null,1047421,357775]
[243,407,0,173.4,null,1,null,129,null,null,null,0,null,null,114,null,null,null,null,0,0,0,0,0,null,null,null,3852454,1280739]
[244,825.5,3,309.10000000000002,null,2.2999999999999998,null,257,null,null,null,0,null,null,235,null,null,null,null,0,0,0,0,0,null,null,null,7057432,2081264]
[245,197,0,76.099999999999994,null,0,null,67,null,null,null,0,null,null,101,null,null,null,null,0,0,0,0,0,null,null,null,2188911,695103]
[246,452.5,6,1.9,null,0,null,287,null,null,null,0,null,null,219.5,null,null,null,null,5,0,21,8,0,null,null,null,4632205,1383416]
[247,458,6.5,228,null,0,null,221,null,null,null,0,null,null,315,null,null,null,null,2,0,0,0,0,null,null,null,5541873,1684619]
[248,962.5,9.5,267,null,22.7,null,398,null,null,null,210,null,null,331,null,null,null,null,4,0.5,0,0,0,null,null,null,7935401,2335075]
[249,891.5,4.5,247.3,null,13.8,null,294,null,null,null,0,null,null,111,null,null,null,null,1,0,11,4,0,null,null,null,6606801,2034196]
[250,2913.6,20.5,313.60000000000002,null,1008.1,null,1785,null,null,null,0,null,null,452.6,null,null,null,null,31,2.4,42,25,0,null,null,null,21212695,6364720]
[251,384,0,107.2,null,0,null,172,null,null,null,0,null,null,240,null,null,null,null,0,0.5,0,0,0,null,null,null,3874898,1211303]
[252,464,8.5,191.4,null,0,null,167,null,null,null,0,null,null,197,null,null,null,null,0,0,0,0,0,null,null,null,4348794,1350252]
[253,4282.8999999999996,62.5,970.1,null,4586.8,null,2171,null,null,null,0,null,null,1597,null,null,null,null,0,0,0,0,1,null,null,null,32156640,9558122]
[254,451,5,62.8,null,2.8,null,185,null,null,null,0,null,null,134,null,null,null,null,0,0,0,0,0,null,null,null,3885374,1207674]
[255,235,3,100.1,null,4.3,null,92,null,null,null,0,null,null,51,null,null,null,null,0,0,0,0,0,null,null,null,2196952,687767]
[256,271.3,4,65.3,null,0,null,127,null,null,null,0,null,null,122,null,null,null,null,0,0,0,0,0,null,null,null,2818679,863127]
[257,1197.5,10,258,null,0.9,null,654,null,null,null,0,null,null,302,null,null,null,null,27,3.8,3,8,0,null,null,null,10247086,3150882]
[258,556.5,6,246.9,null,0,null,223,null,null,null,0,null,null,91,null,null,null,null,60,0.5,600,153,0,null,null,null,6209030,1515110]
[259,45854.8,961,10454.4,null,38060.1,null,32697,null,null,null,2423.1,null,null,15149,null,null,null,null,257,1.8,975,314,2,null,null,null,372707457,111369465]
[260,6421.3,25,1715.3,null,1458.4,null,2519,null,null,null,1104.4000000000001,null,null,1656,null,null,null,null,12,1.6,0,0,2,null,null,null,44152019,12767588]
[261,5252.6,75,1174.9000000000001,null,292.3,null,2581,null,null,null,0,null,null,1986,null,null,null,null,0,0,0,0,0,null,null,null,37120185,11075570]
[262,2679.3,17,619.4,null,168.8,null,856,null,null,null,0,null,null,1381,null,null,null,null,33,0,78,32,0,null,null,null,17714128,5321342]
[263,1684.8,15,520.70000000000005,null,9,null,558,null,null,null,0,null,null,437,null,null,null,null,0,0,65,14,1,null,null,null,11357601,3411536]
[264,1074,5,67.599999999999994,null,0,null,262,null,null,null,0,null,null,484,null,null,null,null,0,0,110,25,0,null,null,null,8211972,2471795]
[265,5380.9,26.5,1545.6,null,660.2,null,1034,null,null,null,0,null,null,3769,null,null,null,null,11,3.6,10,1,1,null,null,null,34215832,10178501]
[266,6522.2,18,1798,null,140.6,null,1016,null,null,null,0,null,null,4379,null,null,null,null,333,18.8,0,0,0,null,null,null,42607096,12502460]
[267,1786.5,0,595.5,null,0,null,187,null,null,null,0,null,null,716,null,null,null,null,0,0,0,0,0,null,null,null,11874661,3900441]
[268,746.1,10.5,581.4,null,0,null,174,null,null,null,400,null,null,175,null,null,null,null,0,0,0,0,0,null,null,null,6318809,1761337]
[269,86.5,0,0,null,0,null,24,null,null,null,0,null,null,59,null,null,null,null,0,0,0,0,0,null,null,null,1282374,455135]
[270,328.5,0,169.6,null,0,null,94,null,null,null,0,null,null,40.1,null,null,null,null,0,0,0,0,1,null,null,null,3131576,962024]
[271,317.5,4,85.5,null,0,null,137,null,null,null,0,null,null,69,null,null,null,null,0,0,0,0,0,null,null,null,2735386,834528]
[272,296.8,6.5,94.8,null,0,null,116,null,null,null,0,null,null,141,null,null,null,null,0,0,0,0,0,null,null,null,2706578,868923]
[273,740,16,308.8,null,30.2,null,239,null,null,null,0,null,null,161,null,null,null,null,0,0,0,0,0,null,null,null,6627277,1868516]
[274,392.4,0,119.3,null,0,null,156,null,null,null,0,null,null,62,null,null,null,null,0,0,0,0,0,null,null,null,3190423,1021941]
[275,63.5,0,0,null,0,null,18,null,null,null,0,null,null,34,null,null,null,null,0,0,0,0,0,null,null,null,908037,323981]
[281,353.5,0,104.3,null,0,null,124,null,null,null,0,null,null,100.5,null,null,null,null,0,0,0,0,0,null,null,null,3041042,1005053]
[282,328.5,5,100.5,null,0,null,161,null,null,null,0,null,null,148,null,null,null,null,0,0,0,0,0,null,null,null,3592519,1034400]
[283,105.5,3,77.099999999999994,null,0,null,81,null,null,null,0,null,null,32,null,null,null,null,0,0,15,0,0,null,null,null,1910902,530290]
[284,334.5,0,81.2,null,0,null,83,null,null,null,0,null,null,184,null,null,null,null,0,0,0,0,0,null,null,null,3150495,1015472]
[285,177.5,0,0,null,0,null,109,null,null,null,0,null,null,32,null,null,null,null,0,0,0,0,0,null,null,null,1803938,395000]
[286,351.6,3.5,78.2,null,0,null,198,null,null,null,0,null,null,118.5,null,null,null,null,0,1,0,0,0,null,null,null,3306968,1072320]
[287,574.5,0,245.8,null,0,null,253,null,null,null,0,null,null,428,null,null,null,null,0,0,0,0,0,null,null,null,5700258,1694000]
[288,521,6,275.2,null,0.5,null,297,null,null,null,0,null,null,438,null,null,null,null,3,1.8,3,0,0,null,null,null,4881390,1592996]
[289,755.5,0,289.5,null,0,null,178,null,null,null,0,null,null,188.5,null,null,null,null,0,0,0,0,1,null,null,null,5860401,1833608]
[290,2328.9,15,662.9,null,9.1,null,1039,null,null,null,0,null,null,554.5,null,null,null,null,24,0,0,7,0,null,null,null,17468617,5069420]
[291,77,0.5,10.5,null,0,null,29,null,null,null,0,null,null,26,null,null,null,null,0,0,0,0,0,null,null,null,976659,220020]
[292,107,0,26.7,null,0,null,27,null,null,null,0,null,null,60,null,null,null,null,0,0,0,0,0,null,null,null,1258234,405823]
[293,286.5,3,36.4,null,19.2,null,72,null,null,null,0,null,null,80,null,null,null,null,0,0,0,0,0,null,null,null,2544239,860964]
[294,323,0,62.5,null,0,null,109,null,null,null,0,null,null,68.5,null,null,null,null,0,0,0,0,0,null,null,null,2957268,904293]
[297,271.5,0,66.900000000000006,null,32.9,null,86,null,null,null,0,null,null,69,null,null,null,null,0,0,0,0,0,null,null,null,2486078,749559]
[298,322.5,7.5,60.8,null,2.5,null,145,null,null,null,0,null,null,131,null,null,null,null,0,0,0,0,0,null,null,null,3226554,996229]
[299,230.9,3.5,52.9,null,0,null,84,null,null,null,0,null,null,163.5,null,null,null,null,0,0,0,0,0,null,null,null,2276742,500000]
[300,304,0,70.5,null,0,null,100,null,null,null,0,null,null,207.5,null,null,null,null,0,0,0,0,0,null,null,null,2972333,936283]
[303,289.5,0,142.4,null,68.900000000000006,null,119,null,null,null,0,null,null,28.6,null,null,null,null,0,0,0,0,0,null,null,null,2408340,771787]
[305,6863,26,880.9,null,1783.4,null,3484,null,null,null,414.7,null,null,1079,null,null,null,null,8,2,0,113,2,null,null,null,53146483,15002490]
[306,670.5,0,189.5,null,0,null,127,null,null,null,0,null,null,391,null,null,null,null,2,0,0,0,0,null,null,null,5513587,1717612]
[307,443.5,0,185.2,null,43.7,null,98,null,null,null,0,null,null,200,null,null,null,null,1,0,0,0,0,null,null,null,4078631,1233338]
[308,4367,29,1349,null,622.9,null,2549,null,null,null,0,null,null,37,null,null,null,null,0,0,30,41,0,null,null,null,34701582,10287770]
[309,1066,0,445.6,null,79.8,null,488,null,null,null,0,null,null,448.5,null,null,null,null,23,0,0,1,0,null,null,null,8853534,2769732]
[310,278,0,103.7,null,25.5,null,148,null,null,null,0,null,null,272,null,null,null,null,0,0,0,0,0,null,null,null,2979773,930708]
[311,237.5,0,36.200000000000003,null,0,null,61,null,null,null,0,null,null,95,null,null,null,null,0,0,0,0,0,null,null,null,2467318,765242]
[312,786.5,4.5,524.70000000000005,null,155.4,null,272,null,null,null,0,null,null,440,null,null,null,null,52,0,50,13,0,null,null,null,7181873,2248779]
[313,2203.8000000000002,6.5,778.2,null,52.9,null,670,null,null,null,0,null,null,1043,null,null,null,null,0,0,0,0,0,null,null,null,14588161,4617490]
[314,142.5,0,0,null,0,null,54,null,null,null,0,null,null,40,null,null,null,null,0,0,0,0,0,null,null,null,1212320,382827]
[315,826.7,0,257.5,null,96.9,null,236,null,null,null,0,null,null,156,null,null,null,null,1,0,0,19.899999999999999,0,null,null,null,6673374,2176376]
[316,172.5,1,13,null,53.7,null,102,null,null,null,0,null,null,77,null,null,null,null,0,0,0,0,0,null,null,null,1964843,661429]
[320,1427.6,0,338.3,null,20.6,null,310,null,null,null,0,null,null,435,null,null,null,null,20,0,0,15,0,null,null,null,10313796,3002851]
[321,1119.5,8.5,287.3,null,0,null,314,null,null,null,0,null,null,404,null,null,null,null,0,0,0,0,0,null,null,null,8930197,2634833]
[322,286,0,22,null,0,null,101,null,null,null,0,null,null,124,null,null,null,null,0,0,0,0,0,null,null,null,2699665,840540]
[323,993.6,0,184.7,null,16.899999999999999,null,225,null,null,null,0,null,null,643.5,null,null,null,null,0,0,0,0,0,null,null,null,7078679,2213144]
[325,596,0,154.1,null,0,null,163,null,null,null,0,null,null,115.5,null,null,null,null,0,0,0,0,0,null,null,null,4864367,1525889]
[326,142,0.5,55.5,null,0,null,46,null,null,null,0,null,null,55,null,null,null,null,0,0,0,0,0,null,null,null,1766599,565637]
[327,617.20000000000005,0,114,null,0,null,156,null,null,null,0,null,null,245,null,null,null,null,0,0,0,0,0,null,null,null,4802728,1481709]
[329,428.5,0,168.4,null,0,null,104,null,null,null,0,null,null,268,null,null,null,null,0,0,0,0,0,null,null,null,4003919,1269535]
[330,476,0,253.3,null,0,null,137,null,null,null,0,null,null,394,null,null,null,null,0,0,0,0,0,null,null,null,4485177,1364541]
[331,887.5,0,503.1,null,0,null,316,null,null,null,0,null,null,282,null,null,null,null,14,0,70,24,1,null,null,null,7723843,2349718]
[332,152.5,0,0,null,0,null,46,null,null,null,0,null,null,70,null,null,null,null,0,0,0,0,0,null,null,null,1709455,537156]
[333,1014.6,12.5,296.10000000000002,null,4.0999999999999996,null,372,null,null,null,80,null,null,186,null,null,null,null,0,0,0,0,0,null,null,null,8053504,2393007]
[334,176.5,0,40.6,null,0,null,95,null,null,null,0,null,null,27,null,null,null,null,3,0,24,21,0,null,null,null,2346290,713212]
[335,349,0,121,null,0,null,114,null,null,null,0,null,null,254.5,null,null,null,null,0,0,0,0,1,null,null,null,3298581,1035405]
[336,1029,0,320,null,99,null,380,null,null,null,489,null,null,379,null,null,null,null,8,0,175,43,2,null,null,null,9469387,2554123]
[337,807.1,0,184.8,null,0,null,335,null,null,null,0,null,null,576.5,null,null,null,null,0,0,0,0,0,null,null,null,7575216,2287502]
[338,357.5,3.5,30.2,null,0,null,117,null,null,null,0,null,null,121,null,null,null,null,0,0,0,0,0,null,null,null,3518685,1056443]
[339,433,5,84.5,null,0,null,108,null,null,null,0,null,null,218,null,null,null,null,0,0,0,0,0,null,null,null,3814780,1171469]
[340,830,0,180.4,null,0,null,181,null,null,null,0,null,null,461,null,null,null,null,0,0,0,0,1,null,null,null,6709540,2035421]
[341,565,13,81.5,null,0,null,254,null,null,null,0,null,null,325,null,null,null,null,0,0,0,0,1,null,null,null,5293501,1591626]
[342,447.5,13.5,114.6,null,0,null,158,null,null,null,0,null,null,247.5,null,null,null,null,0,0,0,0,0,null,null,null,4379904,1340050]
[343,713,6.5,93.4,null,0,null,219,null,null,null,0,null,null,496,null,null,null,null,0,0,0,0,0,null,null,null,6565468,2024282]
[344,332.5,7.5,82.1,null,0,null,164,null,null,null,0,null,null,75,null,null,null,null,0,0,0,0,0,null,null,null,3195110,987719]
[345,3633.6,20,718.4,null,19.100000000000001,null,1071,null,null,null,1129,null,null,1897,null,null,null,null,0,0,5,5,0,null,null,null,26172652,7475889]
[346,536.5,10.5,170,null,1.1000000000000001,null,282,null,null,null,0,null,null,346,null,null,null,null,3,0,0,0,0,null,null,null,4750332,1534596]
[347,322,5,185.5,null,265.39999999999998,null,158,null,null,null,70,null,null,163,null,null,null,null,0,0,0,0,1,null,null,null,3497309,1032998]
[348,1346.2,13,287,null,0,null,367,null,null,null,0,null,null,502,null,null,null,null,2,1.2,0,0,1,null,null,null,9135008,2824943]
[349,198.3,0,214.4,null,42.9,null,107,null,null,null,0,null,null,22,null,null,null,null,0,0,0,0,0,null,null,null,2389294,740990]
[350,316,0,103.5,null,106.8,null,128,null,null,null,0,null,null,49,null,null,null,null,0,0,0,0,0,null,null,null,3127578,981774]
[351,222.5,2.5,14.4,null,212.1,null,114,null,null,null,0,null,null,74.5,null,null,null,null,0,0,0,0,0,null,null,null,2651606,803447]
[352,880.5,0,221.6,null,381,null,351,null,null,null,0,null,null,155,null,null,null,null,6,0,5,14,1,null,null,null,7771232,2408048]
[353,1541,7,338.3,null,4.9000000000000004,null,738,null,null,null,0,null,null,210,null,null,null,null,0,0,0,0,0,null,null,null,11425888,3471792]
[355,429.8,0,112.5,null,0,null,167,null,null,null,0,null,null,70,null,null,null,null,0,0,0,0,0,null,null,null,3785027,1091193]
[356,450.4,0,185.5,null,0,null,104,null,null,null,0,null,null,161.9,null,null,null,null,0,0,0,0,0,null,null,null,4066676,1248630]
[357,572.5,10,131.1,null,0,null,203,null,null,null,0,null,null,184.5,null,null,null,null,0,0,100,25,0,null,null,null,5248490,1588804]
[358,286,1.5,63.9,null,0,null,113,null,null,null,0,null,null,106,null,null,null,null,55,1.6,200,88,0,null,null,null,3500250,925529]
[359,180.5,1.5,86.5,null,0,null,77,null,null,null,0,null,null,55,null,null,null,null,0,0,0,0,0,null,null,null,1771172,502720]
[360,214.5,4,52.5,null,0,null,98,null,null,null,0,null,null,36,null,null,null,null,2,0,0,6,0,null,null,null,2366239,806220]
[361,772.6,5.5,94.6,null,158.5,null,423,null,null,null,0,null,null,417,null,null,null,null,4,0,64,10,0,null,null,null,7113390,2316214]
[362,884.6,0,194.8,null,6.7,null,351,null,null,null,0,null,null,656.5,null,null,null,null,0,0,0,0,0,null,null,null,8147624,2459649]
[363,938,11,114.9,null,655.6,null,455,null,null,null,0,null,null,82,null,null,null,null,1,0,0,7.8,0,null,null,null,7106349,2150000]
[364,686.5,9,350,null,0,null,232,null,null,null,0,null,null,199.6,null,null,null,null,0,0,0,0,0,null,null,null,5807862,1803805]
[365,953.6,0,218.6,null,0,null,352,null,null,null,0,null,null,344.5,null,null,null,null,0,0,0,0,0,null,null,null,7891717,2484409]
[366,428,5.5,134.19999999999999,null,0,null,219,null,null,null,0,null,null,183,null,null,null,null,4,0,0,0,0,null,null,null,4024076,1261137]
[367,1098.5,8.5,277.7,null,0,null,611,null,null,null,0,null,null,198,null,null,null,null,0,0,0,0,0,null,null,null,10102390,3027917]
[368,1953.5,0,476.6,null,11.2,null,555,null,null,null,160.80000000000001,null,null,833.2,null,null,null,null,3,0,0,0,0,null,null,null,14334082,4307408]
[369,227,7.5,63,null,1.3,null,113,null,null,null,0,null,null,26.5,null,null,null,null,0,0,0,0,0,null,null,null,2323021,696502]
[371,192,3,82,null,165,null,68,null,null,null,0,null,null,61.5,null,null,null,null,4,0,20,28,0,null,null,null,2350644,691455]
[372,663.5,10,91.5,null,1.3,null,97,null,null,null,0,null,null,294,null,null,null,null,0,0,0,0,0,null,null,null,5219072,1592469]
[373,3214.7,28,721.2,null,520.20000000000005,null,1451,null,null,null,0,null,null,304,null,null,null,null,9,4.0999999999999996,0,0,1,null,null,null,23312966,6911599]
[374,419.6,10,5.6,null,790.8,null,228,null,null,null,0,null,null,89,null,null,null,null,0,0,14,6,0,null,null,null,4347837,1277892]
[375,1814.4,0,608.9,null,4,null,359,null,null,null,469.3,null,null,700,null,null,null,null,24,0.8,67,67,0,null,null,null,12296407,3556907]
[376,482.3,2.5,221.2,null,7.5,null,143,null,null,null,0,null,null,120,null,null,null,null,0,0,0,0,0,null,null,null,4381448,1337550]
[377,498,6.5,98.8,null,0,null,211,null,null,null,0,null,null,317,null,null,null,null,1,0,0,0,0,null,null,null,5365855,1687938]
[378,660.9,0,144.9,null,0,null,135,null,null,null,0,null,null,408.7,null,null,null,null,0,0,0,0,0,null,null,null,5418823,1679444]
[379,1291,0,406.2,null,12.7,null,418,null,null,null,0,null,null,388,null,null,null,null,4,4.4000000000000004,18,1,0,null,null,null,9966560,2880460]
[380,533,9,3.6,null,0,null,130,null,null,null,0,null,null,292,null,null,null,null,0,0,0,0,0,null,null,null,4149585,1314991]
[381,345.5,0,132.9,null,14.4,null,95,null,null,null,0,null,null,52,null,null,null,null,0,0,0,0,0,null,null,null,2702187,884315]
[382,1074.5,12.5,383.3,null,373.8,null,489,null,null,null,0,null,null,145,null,null,null,null,8,0,0,68,0,null,null,null,8503045,2610764]
[383,5885,22.5,651,null,975.4,null,1848,null,null,null,0,null,null,2737,null,null,null,null,128,6.6,0,6,1,null,null,null,42178999,13364245]
[384,202.9,3.5,83.2,null,0,null,36,null,null,null,0,null,null,144,null,null,null,null,0,0,0,0,0,null,null,null,1954580,671635]
[385,4969,22.5,740.6,null,503.5,null,675,null,null,null,0,null,null,1656,null,null,null,null,396,425.6,46,47,0,null,null,null,32126334,9253425]
[386,206.5,3.5,55.8,null,0,null,87,null,null,null,0,null,null,56,null,null,null,null,0,0,0,0,0,null,null,null,2353024,732690]
[387,164.5,3.5,33.6,null,0,null,81,null,null,null,0,null,null,107,null,null,null,null,0,0,0,0,0,null,null,null,2154686,605830]
[388,414.1,0,198.5,null,0,null,104,null,null,null,0,null,null,35,null,null,null,null,1,0,0,0,0,null,null,null,3184066,1010904]
[389,609.5,14.5,233.7,null,0,null,343,null,null,null,0,null,null,195,null,null,null,null,0,0,0,0,0,null,null,null,5686633,1724538]
[390,58,0.5,9.8000000000000007,null,0,null,28,null,null,null,0,null,null,21,null,null,null,null,0,0,0,0,0,null,null,null,1091571,315985]
[392,267.5,0,0,null,0,null,106,null,null,null,0,null,null,73.5,null,null,null,null,0,0,0,0,0,null,null,null,2631746,845608]
[393,305,0,116.8,null,0,null,121,null,null,null,0,null,null,68,null,null,null,null,0,0,0,0,0,null,null,null,2769230,875358]
[394,1490.5,12,313.60000000000002,null,57.8,null,351,null,null,null,0,null,null,574,null,null,null,null,3,0,75,51,0,null,null,null,10336435,3398568]
[395,279.5,0,99.5,null,0,null,104,null,null,null,0,null,null,72,null,null,null,null,0,0,0,0,0,null,null,null,2584009,830000]
[396,660.3,1.5,393.3,null,7.6,null,190,null,null,null,0,null,null,207,null,null,null,null,21,0,28,28,0,null,null,null,5641695,1827614]
[397,195.5,0,105.3,null,0,null,65,null,null,null,0,null,null,153,null,null,null,null,78,2,200,196,0,null,null,null,2922191,764141]
[398,238.5,3,103.8,null,0,null,122,null,null,null,0,null,null,86,null,null,null,null,2,2.9,4,1,0,null,null,null,2639103,906437]
[399,106.5,1.5,44.9,null,0,null,42,null,null,null,0,null,null,26,null,null,null,null,0,0,0,0,0,null,null,null,1402784,446473]
[400,838.5,13,229.3,null,5.8,null,208,null,null,null,0,null,null,285,null,null,null,null,52,140.5,45,16,0,null,null,null,7502970,2331628]
[401,147.5,4,58.5,null,7.9,null,93,null,null,null,0,null,null,32,null,null,null,null,0,0,0,0,0,null,null,null,1822258,579066]
[402,2089.8000000000002,15,587.4,null,25.1,null,739,null,null,null,0,null,null,422.1,null,null,null,null,1,0.1,90,24,0,null,null,null,13573281,4265279]
[403,216.6,0,27.5,null,0,null,91,null,null,null,0,null,null,97,null,null,null,null,8,4.4000000000000004,0,1,0,null,null,null,2343420,706643]
[404,700,9.5,175.6,null,0,null,310,null,null,null,0,null,null,259,null,null,null,null,0,0,10,0,0,null,null,null,6034230,1863621]
[405,776.3,15.5,252.2,null,653.70000000000005,null,466,null,null,null,169.7,null,null,49,null,null,null,null,0,0,0,0,1,null,null,null,7389017,1893090]
[407,799.2,0,205.6,null,0,null,351,null,null,null,0,null,null,133,null,null,null,null,0,0,0,0,0,null,null,null,6220096,2111500]
[408,484.5,0,199.9,null,0,null,174,null,null,null,0,null,null,168,null,null,null,null,7,0.9,6.5,7,0,null,null,null,4389982,1349977]
[409,1632.5,18.5,179.3,null,8.1999999999999993,null,962,null,null,null,0,null,null,238,null,null,null,null,0,0,0,0,0,null,null,null,12088499,3578462]
[410,545,2.5,343.9,null,16.600000000000001,null,161,null,null,null,0,null,null,159,null,null,null,null,9,1.1000000000000001,4.5,12,0,null,null,null,4823314,1621498]
[411,263,0,150.30000000000001,null,0,null,61,null,null,null,28.1,null,null,105,null,null,null,null,0,0,0,0,0,null,null,null,2645875,863699]
[412,371.4,0,54.5,null,0,null,101,null,null,null,0,null,null,114.5,null,null,null,null,0,0,0,0,2,null,null,null,2952852,887978]
[413,1747,17,525.6,null,116.6,null,961,null,null,null,0,null,null,595,null,null,null,null,4,0,12,7,0,null,null,null,13173383,4090402]
[415,880.1,0,410.5,null,0,null,386,null,null,null,0,null,null,260,null,null,null,null,5,2.4,6,1,1,null,null,null,7070093,2143811]
[416,1611.1,0,0.4,null,49.5,null,210,null,null,null,0,null,null,666,null,null,null,null,9,0.4,7,2,0,null,null,null,10219174,3528496]
[417,689.3,7.5,167.7,null,21.5,null,248,null,null,null,0,null,null,252.8,null,null,null,null,0,0,0,0,0,null,null,null,5625011,1782072]
[418,2245.6999999999998,10.5,539.29999999999995,null,47.1,null,685,null,null,null,111.5,null,null,165,null,null,null,null,3,0,0,47,0,null,null,null,16422554,5028614]
[419,327.3,3.5,85.4,null,0,null,103,null,null,null,0,null,null,179,null,null,null,null,0,0,0,1,0,null,null,null,3276154,1151022]
[420,649,0,90.8,null,0,null,239,null,null,null,6.1,null,null,80.5,null,null,null,null,0,4,0,0.6,0,null,null,null,5205801,1623808]
[421,416,0,43.5,null,0,null,122,null,null,null,0,null,null,158,null,null,null,null,0,2,0,0,0,null,null,null,3507712,1111848]
[422,233.5,0,56,null,0,null,67,null,null,null,0,null,null,76,null,null,null,null,92,4.5999999999999996,80,74,0,null,null,null,3090357,711197]
[423,378.4,5,74,null,0,null,77,null,null,null,0,null,null,77,null,null,null,null,0,0,0,0,0,null,null,null,3350171,1153795]
[426,210,0,50.6,null,1,null,89,null,null,null,0,null,null,92,null,null,null,null,0,0,0,0,0,null,null,null,2147384,686149]
[428,2778.5,15.5,630.4,null,2202.3000000000002,null,1687,null,null,null,0,null,null,171,null,null,null,null,0,0,0,0,0,null,null,null,21993596,6499570]
[429,324.5,0,110.2,null,0,null,73,null,null,null,0,null,null,82,null,null,null,null,0,0,0,0,0,null,null,null,2646324,846088]
[430,549,0,13.6,null,39.6,null,334,null,null,null,0,null,null,319.5,null,null,null,null,0,0,0,0,0,null,null,null,5377045,1680979]
[431,705.7,12,402.5,null,0.3,null,334,null,null,null,0,null,null,92,null,null,null,null,0,0,0,0,1,null,null,null,5647395,1743769]
[432,270.2,0,110.4,null,0,null,36,null,null,null,0,null,null,56,null,null,null,null,0,0,0,0,1,null,null,null,2328833,739614]
[434,945,10.5,0.4,null,1,null,409,null,null,null,40.700000000000003,null,null,704.5,null,null,null,null,1,2.5,20,16,0,null,null,null,8265434,2562170]
[435,1487.8,0,554.1,null,42.8,null,588,null,null,null,345.5,null,null,241.8,null,null,null,null,18,2,15,11,0,null,null,null,10403117,3137115]
[436,712.5,10.5,208.9,null,1.1000000000000001,null,304,null,null,null,0,null,null,296.5,null,null,null,null,8,0,0,1,0,null,null,null,5852366,1845466]
[437,6008.4,35,1364.1,null,4,null,1559,null,null,null,0,null,null,3338,null,null,null,null,2,0,0,7,0,null,null,null,39182439,11614736]
[438,398.5,0,90.8,null,6.3,null,96,null,null,null,0,null,null,131,null,null,null,null,0,0,0,0,0,null,null,null,3366013,1080330]
[439,461,0,215.2,null,0,null,150,null,null,null,0,null,null,67,null,null,null,null,0,0,0,0,0,null,null,null,3962365,1196000]
[440,726,10,496.7,null,48.6,null,251,null,null,null,0,null,null,323,null,null,null,null,0,0,0,0,0,null,null,null,5989924,1883765]
[443,6513.3,74.5,1665.3,null,13774.2,null,4915,null,null,null,0,null,null,2685,null,null,null,null,4,0.6,35,44,1,null,null,null,53220236,16008101]
[444,296.5,5,12,null,3,null,65,null,null,null,0,null,null,146.5,null,null,null,null,0,0,0,0,0,null,null,null,2892037,911216]
[445,1630.8,28,387.4,null,359.9,null,1200,null,null,null,0,null,null,386,null,null,null,null,5,4.5,0,0,0,null,null,null,12441979,3946454]
[446,1898.3,14,289.5,null,73.2,null,1091,null,null,null,0,null,null,306,null,null,null,null,0,0,0,0,0,null,null,null,13259627,4108647]
[447,778.9,10,182,null,0,null,455,null,null,null,0,null,null,122,null,null,null,null,25,1.6,90,53,0,null,null,null,6759810,2013841]
[448,401.9,7,306.8,null,0,null,87,null,null,null,0,null,null,101,null,null,null,null,0,0,3,2,0,null,null,null,3477670,1196840]
[449,590.79999999999995,0,228,null,0,null,143,null,null,null,0,null,null,326.7,null,null,null,null,0,0,0,0,0,null,null,null,5418650,1687280]
[450,3386.4,0,453.3,null,186.1,null,955,null,null,null,0,null,null,2607,null,null,null,null,2,0,20,0,0,null,null,null,23762701,6967765]
[452,420.5,1.5,205.4,null,498.9,null,178,null,null,null,0,null,null,126,null,null,null,null,0,0,0,0,0,null,null,null,3760952,1212863]
[453,3525.2,50,621,null,103,null,1897,null,null,null,0,null,null,552,null,null,null,null,64,2.8,0,0,0,null,null,null,26696711,7894175]
[454,283.39999999999998,2,55.4,null,0.5,null,101,null,null,null,0,null,null,43,null,null,null,null,0,0,0,0,0,null,null,null,2702607,844149]
[456,213,0,69.3,null,0,null,106,null,null,null,0,null,null,120,null,null,null,null,0,0,0,0,0,null,null,null,2719928,670000]
[457,7092.7,96,2089.8000000000002,null,9046.7999999999993,null,4615,null,null,null,0,null,null,2354,null,null,null,null,43,3.3,65,0,0,null,null,null,53410927,16676760]
[458,2252.1,0,700,null,30.5,null,298,null,null,null,0,null,null,1293,null,null,null,null,156,13.5,45.5,28,1,null,null,null,14865900,3882569]
[459,218,4.5,28.8,null,7.2,null,102,null,null,null,0,null,null,79,null,null,null,null,0,0,0,0,0,null,null,null,2193567,657500]
[460,769.2,0,265.5,null,82.4,null,135,null,null,null,0,null,null,76,null,null,null,null,0,0,0,0,0,null,null,null,5666578,1954110]
[461,661,8,148.1,null,0,null,334,null,null,null,53.3,null,null,81.5,null,null,null,null,0,0,0,0,0,null,null,null,5533646,1891821]
[462,305.2,0,118.1,null,0,null,151,null,null,null,0,null,null,139,null,null,null,null,0,0,0,0,0,null,null,null,2910135,907277]
[463,300.2,0,121.6,null,0,null,104,null,null,null,0,null,null,116,null,null,null,null,0,0,0,0,0,null,null,null,2986274,928029]
[464,1907.1,0,673.2,null,0,null,439,null,null,null,812,null,null,858,null,null,null,null,0,0,0,0,1,null,null,null,12940920,3684608]
[465,2100.1,13,607.9,null,184.4,null,1017,null,null,null,0,null,null,575,null,null,null,null,0,0,0,0,0,null,null,null,16383964,4821269]
[466,935.5,13,218.2,null,549.6,null,382,null,null,null,0,null,null,142,null,null,null,null,8,0,15,4,1,null,null,null,6820164,2096672]
[467,372,6.5,76.400000000000006,null,598.4,null,176,null,null,null,0,null,null,76,null,null,null,null,0,0,0,0,0,null,null,null,3586331,1141740]
[468,64.5,0,0.4,null,18.899999999999999,null,36,null,null,null,0,null,null,16.5,null,null,null,null,0,0,0,0,0,null,null,null,906199,306623]
[469,2571.3000000000002,0,333.1,null,100,null,572,null,null,null,910.3,null,null,597,null,null,null,null,1,0,0,50,0,null,null,null,17902133,4884132]
[470,2726.4,29,1111.3,null,1217.8,null,1750,null,null,null,0,null,null,814,null,null,null,null,0,0,0,0,1,null,null,null,20804279,6335000]
[471,140.9,0,0,null,0,null,46,null,null,null,0,null,null,36,null,null,null,null,0,0,0,0,0,null,null,null,1561339,495073]
[473,1048.8,0,181.1,null,2.2999999999999998,null,373,null,null,null,0,null,null,437,null,null,null,null,0,0,0,0,0,null,null,null,8301267,2475710]
[474,99.5,0,27.4,null,0,null,33,null,null,null,0,null,null,50,null,null,null,null,0,0,0,0,0,null,null,null,1195573,379947]
[475,7229.1,24,1324.5,null,1915.3,null,3078,null,null,null,395,null,null,2352,null,null,null,null,6,6.9,80,49,1,null,null,null,58176251,17546515]
[476,81,1.5,33.799999999999997,null,180.7,null,29,null,null,null,0,null,null,45,null,null,null,null,2,0,10,5,0,null,null,null,1401740,418312]
[477,201.5,1,0,null,117.3,null,58,null,null,null,0,null,null,53,null,null,null,null,0,0,0,0,0,null,null,null,2093168,674060]
[479,208,2,94,null,0,null,95,null,null,null,0,null,null,84,null,null,null,null,0,0,0,0,0,null,null,null,2204915,405000]
[480,4631.5,83.5,500.7,null,9009.1,null,3545,null,null,null,1071.5,null,null,273.10000000000002,null,null,null,null,0,0,0,0,0,null,null,null,36509816,10250000]
[481,274.5,6.5,111.5,null,0,null,104,null,null,null,0,null,null,115,null,null,null,null,0,0,0,0,0,null,null,null,2804836,921368]
[482,213.3,2,104.4,null,0,null,75,null,null,null,3,null,null,40,null,null,null,null,0,0,0,0,0,null,null,null,2155257,650000]
[483,657,14,88.7,null,2660.7,null,461,null,null,null,0,null,null,580,null,null,null,null,0,0,0,0,0,null,null,null,7166471,1379609]
[484,630,8,130.9,null,0,null,299,null,null,null,0,null,null,158,null,null,null,null,5,0.2,10,4,0,null,null,null,5362846,1719460]
[487,423.3,6.5,47.6,null,0,null,207,null,null,null,0,null,null,52,null,null,null,null,1,7.5,5.5,11.5,0,null,null,null,3987357,1231439]
[489,2863.7,20,545.6,null,630.4,null,1018,null,null,null,0,null,null,716,null,null,null,null,32,4.9000000000000004,65,77,2,null,null,null,19457411,5850530]
[490,1835.8,17.5,312.5,null,10.6,null,893,null,null,null,0,null,null,680,null,null,null,null,2,0,16,16,0,null,null,null,12903603,4168515]
[491,1633.2,0,486.2,null,5.7,null,498,null,null,null,0,null,null,157,null,null,null,null,15,2.6,8,11,0,null,null,null,10618682,3093344]
[492,263.2,0,99.4,null,0,null,87,null,null,null,0,null,null,144,null,null,null,null,1,0.9,0,0,0,null,null,null,2477373,759020]
[493,923,14.5,328.7,null,0,null,454,null,null,null,0,null,null,357,null,null,null,null,0,0,0,0,0,null,null,null,8164456,2496158]
[494,483,17.5,214.2,null,714.7,null,266,null,null,null,5,null,null,74.5,null,null,null,null,0,0,0,0,0,null,null,null,4433411,1423018]
[495,875.1,13.5,317.39999999999998,null,28.2,null,396,null,null,null,0,null,null,173,null,null,null,null,0,0,0,0,0,null,null,null,8201430,2307743]
[496,139,0,0,null,0.6,null,38,null,null,null,0,null,null,65.5,null,null,null,null,1,0,10,7,0,null,null,null,1402828,442999]
[497,10332.200000000001,31,2164,null,2522.8000000000002,null,3326,null,null,null,877.9,null,null,2619,null,null,null,null,1035,55,77,18.8,2,null,null,null,81421861,23297182]
[498,377.5,4,122.2,null,0,null,150,null,null,null,0,null,null,230,null,null,null,null,0,0,0,0,0,null,null,null,3572152,1173503]
[499,784,13,233.3,null,0,null,449,null,null,null,0,null,null,26,null,null,null,null,7,0,20,8,0,null,null,null,6694788,2092419]
[500,20131.900000000001,298,6760.1,null,26371.599999999999,null,16848,null,null,null,299,null,null,3610,null,null,null,null,75,7.8,289,36,0,null,null,null,165195932,49972534]
[501,12803.8,100,2417.9,null,2734,null,9115,null,null,null,150.4,null,null,1812,null,null,null,null,0,0,340,135,2,null,null,null,104956598,33616616]
[502,108.5,2.5,3.9,null,9.8000000000000007,null,57,null,null,null,0,null,null,54,null,null,null,null,0,0,0,0,0,null,null,null,1254606,378223]
[503,1222,13,345.3,null,13.4,null,775,null,null,null,0,null,null,43.5,null,null,null,null,1,0,0,0,0,null,null,null,9660382,2939784]
[504,430.5,6,47.8,null,0,null,225,null,null,null,0,null,null,20,null,null,null,null,0,0,0,0,0,null,null,null,3916607,1226392]
[505,404.7,7,138.19999999999999,null,0,null,184,null,null,null,0,null,null,47,null,null,null,null,0,0,25,7,0,null,null,null,3926753,1225972]
[506,1495.1,14.5,561.70000000000005,null,0,null,724,null,null,null,0,null,null,645,null,null,null,null,0,0,0,0,0,null,null,null,11192048,3375549]
[507,283.5,6,65.900000000000006,null,802.6,null,180,null,null,null,0,null,null,66,null,null,null,null,0,0,0,0,0,null,null,null,2612424,912132]
[508,936.5,12,355.5,null,14.7,null,543,null,null,null,0,null,null,107.5,null,null,null,null,21,0,15,4,0,null,null,null,7676611,2450671]
[509,194,2,106.6,null,0,null,75,null,null,null,0,null,null,69,null,null,null,null,2,0,0,0,0,null,null,null,1980776,684739]
[511,165.5,0,0.5,null,0,null,59,null,null,null,0,null,null,34,null,null,null,null,0,0,0,0,0,null,null,null,1545274,481387]
[512,26038.5,56,5040.3999999999996,null,7246.9,null,7648,null,null,null,0,null,null,6395,null,null,null,null,0,0,0,0,1,null,null,null,172207583,59788008]

{"sheet":"Audit Values","index":5,"n_rows":288,"n_cols":37,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
["USD","Total","4 yr AR","CTE Hrs","Blank1","ESOL Hrs","Blank2","AR Head","AR Headcount (Funded)","Non Prof","Blank3","New Fac FTE","Blank4","Blank5","Over 2.5","Under 2.5","Out of Dist","Total Trans","Blank6","Virtual (FT)","Virtual (PT)","Virtual FTE 19 & Over","Virtual Credits","Audit Virtual Credits","KAMS","Pull Date","Milt","Milt 4 Year","Milt 4 Total","Seq Num","Audit","Adj Enr","Dup Test",null,null,"Virtual Amounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AA2=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B2-T2-U2-V2","v":0},{"$f":"COUNTIF(A:A,A2)>1","v":false},null,null,933]
["D0234",1783.4,18,341,null,9.6,null,933,933,null,null,0,"",null,550,1241,24,1815,null,5,0.9,0,0,0,0,"2017-01-05",null,null,null,{"$f":"IF(Z3=Z2,AD2,AD2+1)","v":1},"A",1777.5,false,null,null,{"$f":"(X3-W3)*$AJ$2","v":0},{"$f":"IF(AJ3<0,AJ3,0)","v":0}]
["D0244",825.5,3,309.10000000000002,null,2.2999999999999998,null,257,257,null,null,0,"",null,235,524,91,850,null,0,0,0,0,0,0,"2017-01-05",null,null,null,{"$f":"IF(Z4=Z3,AD3,AD3+1)","v":1},"A",825.5,false,null,null,0,{"$f":"IF(AJ4<0,AJ4,0)","v":0}]
["D0248",964.5,7,267,null,22.7,null,398,398,null,null,204,"",null,331,121.5,64,516.5,null,2,1.5,0,0,0,0,"2017-01-05",null,null,null,1,"A",961,false,null,null,0,0]
["D0273",739.2,14,308.8,null,30.2,null,239,239,null,null,0,"",null,161,28,76,265,null,0,0,0,0,0,0,"2017-01-05",null,null,null,1,{"$f":"IF(AA6=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B6-T6-U6-V6","v":739.2},false,null,null,0,0]
["D0503",1219.5,12,339.9,null,13.4,null,779,772,null,null,0,"",null,43.5,214,12,269.5,null,1,0,0,0,0,0,"2017-01-05",null,null,null,1,{"$f":"IF(AA7=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B7-T7-U7-V7","v":1218.5},false,null,null,0,0]
["D0211",635.5,0,129.1,null,0,null,209,208,null,null,0,"",null,151,63.5,28,242.5,null,0,0,0,0,0,0,"2017-01-11",null,null,null,2,"A",635.5,false,null,null,0,0]
["D0223",354.4,0,111.5,null,128.4,null,108,99,null,null,0,"",null,133.80000000000001,19.600000000000001,29.7,183.1,null,0,0,0,0,0,0,"2017-01-11",null,null,null,2,"A",354.4,false,null,null,0,0]
["D0224",305,0.5,135.30000000000001,null,0,null,92,92,null,null,0,"",null,165,3,29,197,null,0,0,0,0,0,0,"2017-01-11",null,null,null,2,"A",305,false,null,null,0,0]
["D0249",897,4.5,247.3,null,13.8,null,294,294,null,null,0,"",null,111,101,24,236,null,1,0,4,0.5,0.5,0,"2017-01-11",null,null,null,2,"A",892,false,null,null,0,0]
["D0256",271.8,3.5,65.3,null,0,null,127,127,null,null,0,"",null,122,21,67,210,null,0,0,0,0,0,0,"2017-01-11",null,null,null,2,"A",271.8,false,null,null,0,0]
["D0288",525.4,5,275.2,null,0.5,null,295,295,null,null,0,"",null,437,11,51,499,null,2,1.8,0,0,0,0,"2017-01-11",null,null,null,2,"A",521.6,false,null,null,0,0]
["D0342",447.3,12,114.6,null,0,null,158,157,null,null,0,"",null,246.5,21,7,274.5,null,0,0,0,0,0,0,"2017-01-11",null,null,null,2,{"$f":"IF(AA14=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B14-T14-U14-V14","v":447.3},false,null,null,{"$f":"(X14-W14)*$AJ$2","v":0},0]
["D0361",782.1,5.5,94.6,null,158.5,null,431,418,null,null,0,"",null,417,35.5,0,452.5,null,4,0,10,42.5,41.5,0,"2017-01-11",null,null,null,2,"A",768.1,false,null,null,-933,-933]
["D0444",295.5,5,11.2,null,3,null,65,64,null,null,0,"",null,146.5,7,89.5,243,null,0,0,0,0,0,0,"2017-01-11",null,null,null,{"$f":"IF(Z16=Z15,AD15,AD15+1)","v":2},{"$f":"IF(AA16=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B16-T16-U16-V16","v":295.5},false,null,null,{"$f":"(X16-W16)*$AJ$2","v":0},{"$f":"IF(AJ16<0,AJ16,0)","v":0}]
["D0336",1080,0,320,null,99,null,380,380,null,null,485.5,"",null,379,52.5,80,511.5,null,8,0,43,214,212,2,"2017-01-11",null,null,null,2,"A",1029,false,null,null,-1866,-1866]
["D0490",1853.8,15,312.5,null,10.6,null,890,889,null,null,0,"",null,680,1060,0,1740,null,2,0,16,33.5,30.5,0,"2017-01-11",null,null,null,2,"A",1835.8,false,null,null,-2799,-2799]
["D0491",1659.4,0,486.2,null,5.7,null,497,496,null,null,0,"",null,157,58,0,215,null,15,2.8,11,12.5,8,0,"2017-01-11",null,null,null,2,"A",1630.6,false,null,null,-4198.5,-4198.5]
["D0340",830.5,0,180.4,null,0,null,181,181,null,null,0,"",null,461,61,0,522,null,0,0,0,0,0,1,"2017-01-11",null,null,null,2,"A",830.5,false,null,null,0,0]
["D0335",349.5,0,121,null,0,null,114,114,null,null,0,"",null,254.5,3,76.5,334,null,0,0,0,0,0,1,"2017-01-11",null,null,null,2,"A",349.5,false,null,null,0,0]
["D0475",7287.1,24,1324.5,null,1915.3,null,3085,3079,null,null,395,"",null,2352,0,15,2367,null,5,3.9,49,61.5,52,1,"2017-01-11",null,null,null,2,"A",7229.2,false,null,null,-8863.5,-8863.5]
["D0101",497,6,118.7,null,3.5,null,255,255,null,null,0,"",null,319,149,55,523,null,0,0,0,17,13,0,"2017-01-17",null,null,null,3,"A",497,false,null,null,-3732,-3732]
["D0105",320.5,0,97.3,null,88.2,null,111,111,null,null,0,"",null,127,0,18,145,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",320.5,false,null,null,0,0]
["D0110",205,2.5,56.4,null,0,null,108,108,null,null,0,"",null,143,0,9,152,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",205,false,null,null,0,0]
["D0212",143,2.5,0,null,0,null,57,57,null,null,0,"",null,76,3,7,86,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",143,false,null,null,0,0]
["D0215",596,6.5,71.3,null,532.1,null,271,271,null,null,0,"",null,82,59,3,144,null,0,0,0,105,94,0,"2017-01-17",null,null,null,3,"A",596,false,null,null,-10263,-10263]
["D0219",235.5,0,0,null,0,null,124,124,null,null,0,"",null,41,11,72,124,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",235.5,false,null,null,0,0]
["D0225",139.5,4,0.4,null,2.5,null,55,55,null,null,0,"",null,21,2,7,30,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",139.5,false,null,null,0,0]
["D0237",382.5,0,182.6,null,0,null,148,148,null,null,0,"",null,125,20,12,157,null,1,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",381.5,false,null,null,0,0]
["D0240",561.5,11,137.6,null,0,null,206,205,null,null,0,"",null,192,29,178,399,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",561.5,false,null,null,0,0]
["D0252",464.5,8,191.4,null,0,null,167,167,null,null,0,"",null,197,84,85,366,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",464.5,false,null,null,0,0]
["D0285",177.5,0,0,null,0,null,109,109,null,null,0,"",null,32,14.5,3,49.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",177.5,false,null,null,0,0]
["D0286",349.8,3.5,78.2,null,0,null,197,197,null,null,0,"",null,118.5,7,28.5,154,null,0,0.6,0,0,0,0,"2017-01-17",null,null,null,3,"A",349.2,false,null,null,0,0]
["D0299",231.8,3,52.9,null,0,null,85,85,null,null,0,"",null,163.5,0,2,165.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",231.8,false,null,null,0,0]
["D0307",444,0,185.2,null,43.7,null,99,98,null,null,0,"",null,200,0,0,200,null,1,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",443,false,null,null,0,0]
["D0311",237.5,0,36.200000000000003,null,0,null,61,61,null,null,0,"",null,95,5,39,139,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",237.5,false,null,null,0,0]
["D0316",173,0.5,13,null,55,null,103,102,null,null,0,"",null,76,0,42,118,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",173,false,null,null,0,0]
["D0325",596.20000000000005,0,154.1,null,0,null,163,163,null,null,0,"",null,115.5,0,25,140.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",596.20000000000005,false,null,null,0,0]
["D0326",142,0.5,55.5,null,0,null,46,46,null,null,0,"",null,55,9.5,13.5,78,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",142,false,null,null,0,0]
["D0327",617.20000000000005,0,114,null,0,null,158,156,null,null,0,"",null,245,0,0,245,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",617.20000000000005,false,null,null,0,0]
["D0359",180.5,1.5,86.5,null,0,null,77,77,null,null,0,"",null,55,17,5.5,77.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",180.5,false,null,null,0,0]
["D0369",227.5,5,63,null,1.3,null,113,113,null,null,0,"",null,26.5,0,0,26.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",227.5,false,null,null,0,0]
["D0378",660.4,0,144.9,null,0,null,135,135,null,null,0,"",null,408.7,24,93,525.70000000000005,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",660.4,false,null,null,0,0]
["D0384",205.5,3.5,83.2,null,0,null,37,37,null,null,0,"",null,144,9.5,26,179.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",205.5,false,null,null,0,0]
["D0430",549,0,13.6,null,39.6,null,334,334,null,null,0,"",null,319.5,22,31,372.5,null,0,0,0,0,0,0,"2017-01-17",null,null,null,{"$f":"IF(Z46=Z45,AD45,AD45+1)","v":3},{"$f":"IF(AA46=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B46-T46-U46-V46","v":549},false,null,null,{"$f":"(X46-W46)*$AJ$2","v":0},{"$f":"IF(AJ46<0,AJ46,0)","v":0}]
["D0483",656.5,14,88.7,null,2657.7,null,460,460,null,null,0,"",null,580,6,8,594,null,0,0,0,0,0,0,"2017-01-17",null,null,null,3,"A",656.5,false,null,null,0,0]
["D0108",323,0,75.2,null,0,null,125,125,null,null,0,"",null,136,19,16,171,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",323,false,null,null,0,0]
["D0113",1053.3,10.5,389.6,null,0,null,308,307,null,null,0,"",null,380.5,68,88.5,537,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",1053.3,false,null,null,0,0]
["D0243",407,0,173.4,null,1,null,129,129,null,null,0,"",null,114,19,64,197,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",407,false,null,null,0,0]
["D0259",46146.3,956,10372.4,null,37963.4,null,32632,32481,null,null,2354.4,"",null,15072,1964,50,17086,null,244,4.5999999999999996,314,183,168.5,2,"2017-02-01",null,null,null,4,"A",45583.7,false,null,null,-13528.5,-13528.5]
["D0270",329.5,0,169.6,null,0,null,95,95,null,null,0,"",null,40.1,4,11,55.1,null,0,0,0,0,0,1,"2017-02-01",null,null,null,4,"A",329.5,false,null,null,0,0]
["D0262",2743.7,17,619.4,null,168.8,null,856,856,null,null,0,"",null,1381,503,0,1884,null,33,0,32,69,72,0,"2017-02-01",null,null,null,4,"A",2678.7,false,null,null,2799,0]
["D0274",390.6,0,119.3,null,0,null,155,153,null,null,0,"",null,62,13,11,86,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",390.6,false,null,null,0,0]
["D0294",323,0,62.5,null,0,null,109,109,null,null,0,"",null,68.5,5,8,81.5,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",323,false,null,null,0,0]
["D0303",289.5,0,142.4,null,68.900000000000006,null,120,119,null,null,0,"",null,28.6,2,32,62.6,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",289.5,false,null,null,0,0]
["D0306",671.5,0,189.5,null,0,null,126,126,null,null,0,"",null,390,7,134,531,null,2,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",669.5,false,null,null,0,0]
["D0337",807.1,0,184.8,null,0,null,335,335,null,null,0,"",null,576.5,86,16,678.5,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",807.1,false,null,null,0,0]
["D0338",357.5,3.5,30.2,null,0,null,117,117,null,null,0,"",null,121,56,15,192,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",357.5,false,null,null,0,0]
["D0411",263,0,150.30000000000001,null,0,null,61,61,null,null,28.1,"",null,105,54,19,178,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",263,false,null,null,0,0]
["D0446",1895.8,14,289.5,null,73.2,null,1089,1088,null,null,0,"",null,306,146,66,518,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",1895.8,false,null,null,0,0]
["D0498",377,3.5,122.2,null,0,null,150,150,null,null,0,"",null,230,34,10,274,null,0,0,0,0,0,0,"2017-02-01",null,null,null,4,"A",377,false,null,null,0,0]
["D0415",888.2,0,410.5,null,0,null,386,386,null,null,0,"",null,260,29,22,311,null,3,3.6,1,0,0,1,"2017-02-01",null,null,null,4,"A",880.6,false,null,null,0,0]
["D0239",594.20000000000005,0,106.3,null,0,null,195,195,null,null,0,"",null,175,19,50,244,null,0,0,0,0,0,0,"2017-02-07",null,null,null,5,"A",594.20000000000005,false,null,null,0,0]
["D0501",12939.1,100,2417.9,null,2734.3,null,9129,9115,null,null,150.4,"",null,1812,2522,0,4334,null,9,0.7,136,340.8,341.5,2,"2017-02-07",null,null,null,5,"A",12793.4,false,null,null,653.099999999989,0]
["D0512",26036.3,52.5,5040.3999999999996,null,7237,null,7745,7648,null,null,0,"",null,6395,1485,2,7882,null,0,0,0,0,0,1,"2017-02-07",null,null,null,5,"A",26036.3,{"$f":"COUNTIF(A:A,A66)>1","v":false},null,null,0,0]
["D0289",753,0,289.5,null,0,null,178,178,null,null,0,"",null,188.5,63.5,17,269,null,0,0,0,0,0,1,"2017-02-20",null,null,null,6,"A",753,false,null,null,0,0]
["D0310",278,0,103.7,null,25.5,null,148,148,null,null,0,"",null,272,9,1,282,null,0,0,0,0,0,0,"2017-02-20",null,null,null,6,"A",278,false,null,null,0,0]
["D0322",286,0,22,null,0,null,101,101,null,null,0,"",null,124,17,4,145,null,0,0,0,0,0,0,"2017-02-20",null,null,null,6,"A",286,false,null,null,0,0]
["D0372",662.5,8,91.5,null,1.3,null,97,97,null,null,0,"",null,293,79,2,374,null,0,0,0,2,2,0,"2017-02-20",null,null,null,6,"A",662.5,false,null,null,0,0]
["D0399",106.5,1.5,44.9,null,0,null,42,42,null,null,0,"",null,26,1,33,60,null,0,0,0,0,0,0,"2017-02-20",null,null,null,6,"A",106.5,false,null,null,0,0]
["D0413",1755.5,17,523.29999999999995,null,116.6,null,961,960,null,null,0,"",null,595,0,1,596,null,0,2.2999999999999998,7,15.5,13.5,0,"2017-02-20",null,null,null,6,"A",1746.2,false,null,null,-1866,-1866]
["D0494",487,10,214.2,null,696.7,null,258,258,null,null,11.7,"",null,74.5,0,2,76.5,null,0,0,0,0,0,0,"2017-02-20",null,null,null,6,"A",487,false,null,null,0,0]
["D0293",286.5,3,36.4,null,19.2,null,72,72,null,null,0,"",null,80,36,37,153,null,0,0,0,0,0,1,"2017-02-20",null,null,null,6,"A",286.5,false,null,null,0,0]
["D0205",473.5,0,41.1,null,0,null,215,215,null,null,0,"",null,270,15,51,336,null,0,0,0,1.5,0,0,"2017-02-20",null,null,null,6,"A",473.5,false,null,null,-1399.5,-1399.5]
["D0102",622.5,3.5,121.9,null,652.70000000000005,null,227,227,null,null,0,"",null,93,0,28,121,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",622.5,false,null,null,0,0]
["D0209",164,2,3.8,null,207.9,null,106,106,null,null,0,"",null,42.4,14,35.4,91.8,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",164,false,null,null,0,0]
["D0210",955.1,19,259.7,null,1394.5,null,527,526,null,null,0,"",null,158,4,1,163,null,0,0,5,0,0,0,"2017-03-03",null,null,null,7,"A",950.1,false,null,null,0,0]
["D0214",1632.5,21.5,663.9,null,1940.3,null,887,887,null,null,0,"",null,166,146,7,319,null,2,5.0999999999999996,49.9,160,107,0,"2017-03-03",null,null,null,7,"A",1575.5,false,null,null,-49449,-49449]
["D0245",195.5,0,76.099999999999994,null,0,null,66,66,null,null,0,"",null,100,8,14,122,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",195.5,false,null,null,0,0]
["D0251",383.5,0,107.2,null,0,null,171,171,null,null,0,"",null,240,10,16,266,null,0,0.5,0,0,0,0,"2017-03-03",null,null,null,7,"A",383,false,null,null,0,0]
["D0269",88.5,2,0,null,0,null,25,25,null,null,0,"",null,64,0,1,65,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",88.5,false,null,null,0,0]
["D0320",1462.6,0,338.3,null,20.6,null,309,309,null,null,0,"",null,435,190,97,722,null,20,0,15,0,0,0,"2017-03-03",null,null,null,7,"A",1427.6,false,null,null,0,0]
["D0321",1117.5,8.5,287.3,null,0,null,316,314,null,null,0,"",null,404,80,1,485,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",1117.5,false,null,null,0,0]
["D0323",993.6,0,184.7,null,16.899999999999999,null,225,225,null,null,0,"",null,643.5,116,2,761.5,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",993.6,false,null,null,0,0]
["D0348",1348.9,13,287,null,0,null,368,367,null,null,0,"",null,502,830,84,1416,null,2,1.2,0,0,0,1,"2017-03-03",null,null,null,7,"A",1345.7,false,null,null,0,0]
["D0381",345,0,132.9,null,14.4,null,95,95,null,null,0,"",null,52,0,112,164,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",345,false,null,null,0,0]
["D0386",206,3.5,55.8,null,0,null,87,87,null,null,0,"",null,56,97,5,158,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",206,false,null,null,0,0]
["D0390",58,0.5,9.8000000000000007,null,0,null,28,28,null,null,0,"",null,21,1,5,27,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",58,false,null,null,0,0]
["D0409",1632,18.5,179.3,null,8.1999999999999993,null,964,962,null,null,0,"",null,238,488,0,726,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",1632,false,null,null,0,0]
["D0428",2762.5,15,630.4,null,2202.3000000000002,null,1686,1676,null,null,0,"",null,171,0,0,171,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",2762.5,false,null,null,0,0]
["D0436",721.4,10.5,208.9,null,1.1000000000000001,null,305,304,null,null,0,"",null,298,73,39.5,410.5,null,7,0,1,1,0,0,"2017-03-03",null,null,null,7,"A",713.4,false,null,null,-933,-933]
["D0479",208,2,94,null,0,null,95,95,null,null,0,"",null,84,13,21,118,null,0,0,0,0,0,0,"2017-03-03",null,null,null,7,"A",208,false,null,null,0,0]
["D0484",639.4,7.5,130.9,null,0,null,299,299,null,null,0,"",null,158,63.5,29,250.5,null,4,0.9,4,2,1,0,"2017-03-03",null,null,null,7,"A",630.5,false,null,null,-933,-933]
["D0329",428.5,0,168.4,null,0,null,104,104,null,null,0,"",null,268,32,3,303,null,0,0,0,0,0,0,"2017-03-16",null,null,null,8,"A",428.5,false,null,null,0,0]
["D0330",475.5,0,253.3,null,0,null,136,136,null,null,0,"",null,394,14,73,481,null,0,0,0,0,0,0,"2017-03-16",null,null,null,8,"A",475.5,false,null,null,0,0]
["D0343",712.5,5,93.4,null,0,null,219,219,null,null,0,"",null,494,140,93,727,null,0,0,0,0,0,0,"2017-03-16",null,null,null,8,"A",712.5,false,null,null,0,0]
["D0351",222.5,2,14.4,null,212.1,null,114,114,null,null,0,"",null,74.5,1,6,81.5,null,0,0,0,0,0,0,"2017-03-16",null,null,null,8,"A",222.5,false,null,null,0,0]
["D0355",423.4,0,112.5,null,0,null,175,167,null,null,0,"",null,70,32.5,17.3,119.8,null,0,0,0,0,0,0,"2017-03-16",null,null,null,8,"A",423.4,false,null,null,0,0]
["D0404",700,7,175.6,null,0,null,311,310,null,null,0,"",null,258,246,26,530,null,0,0,0,8.5,10,0,"2017-03-21",null,null,null,9,"A",700,false,null,null,1399.5,0]
["D0431",702.6,12,400.2,null,0.3,null,333,332,null,null,0,"",null,92,7,38.5,137.5,null,0,0,0,0,0,1,"2017-03-21",null,null,null,9,"A",702.6,false,null,null,0,0]
["D0432",275.5,0,110.4,null,0,null,38,38,null,null,0,"",null,56,0,46,102,null,0,0,0,0,0,1,"2017-03-21",null,null,null,9,"A",275.5,false,null,null,0,0]
["D0445",1638.4,28,387.4,null,359.9,null,1205,1200,null,null,0,"",null,386,0,0,386,null,5,3.1,0,0,0,0,"2017-03-21",null,null,null,9,"A",1630.3,false,null,null,0,0]
["D0466",942.9,13,218.2,null,549.6,null,382,382,null,null,0,"",null,142,27.5,26,195.5,null,1,2.4,4,10,10,1,"2017-03-21",null,null,null,9,"A",935.5,false,null,null,0,0]
["D0499",800.5,9.5,233.3,null,0,null,449,449,null,null,0,"",null,26,234,0,260,null,7,0,8,21,20.5,0,"2017-03-21",null,null,null,9,"A",785.5,false,null,null,-466.5,-466.5]
["D0502",109,2.5,3.9,null,9.8000000000000007,null,57,57,null,null,0,"",null,55,0,0,55,null,0,0,0,0,0,0,"2017-03-21",null,null,null,9,"A",109,false,null,null,0,0]
["D0203",2072.4,4,613,null,208.8,null,284,284,null,null,0,"",null,1238,879,0,2117,null,0,0,1,5,2.5,0,"2017-04-03",null,null,null,10,"A",2071.4,false,null,null,-2332.5,-2332.5]
["D0254",451,4.5,62.8,null,2.8,null,185,185,null,null,0,"",null,133,30,6,169,null,0,0,0,0,0,0,"2017-04-03",null,null,null,10,"A",451,false,null,null,0,0]
["D0300",304,0,70.5,null,0,null,100,100,null,null,0,"",null,207.5,0,2,209.5,null,0,0,0,0,0,0,"2017-04-03",null,null,null,10,"A",304,false,null,null,0,0]
["D0377",499,6.5,98.8,null,0,null,211,211,null,null,0,"",null,317,60.5,89,466.5,null,1,0,0,0,0,0,"2017-04-03",null,null,null,{"$f":"IF(Z110=Z109,AD109,AD109+1)","v":10},{"$f":"IF(AA110=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B110-T110-U110-V110","v":498},false,null,null,{"$f":"(X110-W110)*$AJ$2","v":0},{"$f":"IF(AJ110<0,AJ110,0)","v":0}]
["D0410",560.1,2.5,343.9,null,16.600000000000001,null,162,161,null,null,0,"",null,159,12,14,185,null,9,1.1000000000000001,6,0.5,0.5,0,"2017-04-03",null,null,null,10,"A",544,false,null,null,0,0]
["D0437",6011.4,30,1363.3,null,4,null,1552,1551,null,null,0,"",null,3330,2220.5,11,5561.5,null,2,0,7,10.25,9,0,"2017-04-03",null,null,null,10,"A",6002.4,false,null,null,-1166.25,-1166.25]
["D0450",3385.4,0,453.3,null,186.1,null,956,953,null,null,0,"",null,2604.1,689,198,3491.1,null,2,0,0,20.5,22,0,"2017-04-03",null,null,null,10,"A",3383.4,false,null,null,1399.5,0]
["D0467",372,7,76.400000000000006,null,598.4,null,176,176,null,null,0,"",null,76,0,0,76,null,0,0,0,0,0,0,"2017-04-03",null,null,null,10,"A",372,false,null,null,0,0]
["D0477",202,1,0,null,117.3,null,58,58,null,null,0,"",null,53,17,83,153,null,0,0,0,0,0,0,"2017-04-03",null,null,null,10,"A",202,false,null,null,0,0]
["D0507",283.5,6,65.900000000000006,null,802.6,null,180,180,null,null,0,"",null,66,0,9,75,null,0,0,0,0,0,0,"2017-04-03",null,null,null,10,"A",283.5,false,null,null,0,0]
["D0202",3767.4,81.5,888.3,null,1741.6,null,2599,2588,null,null,493.5,"",null,1225,2707,0,3932,null,0,0,3,178,172.25,0,"2017-04-18",null,null,null,11,"A",3764.4,false,null,null,-5364.75,-5364.75]
["D0217",131,0,47.4,null,164.6,null,45,45,null,null,0,"",null,19,0,0,19,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",131,false,null,null,0,0]
["D0233",27820.7,30,5458.1,null,6047.6,null,5990,5964,null,null,209.1,"",null,5201,21248,7,26456,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",27820.7,false,null,null,0,0]
["D0246",464,6,1.9,null,0,null,285,285,null,null,0,"",null,219.5,67.5,2,289,null,5,0,8,3,2,0,"2017-04-18",null,null,null,11,"A",451,false,null,null,-933,-933]
["D0247",458.5,6,228,null,0,null,221,221,null,null,0,"",null,314,56,68,438,null,1,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",457.5,false,null,null,0,0]
["D0253",4275,62.5,970.1,null,4574.8,null,2178,2164,null,null,0,"",null,1595,809,100,2504,null,2,2.9,0,0,0,1,"2017-04-18",null,null,null,11,"A",4270.1000000000004,false,null,null,0,0]
["D0263",1697.8,15,520.70000000000005,null,9,null,558,558,null,null,0,"",null,437,62,5,504,null,0,0,14,51,51,1,"2017-04-18",null,null,null,11,"A",1683.8,false,null,null,0,0]
["D0267",1787,0,595.5,null,0,null,187,187,null,null,0,"",null,716,502,26,1244,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",1787,false,null,null,0,0]
["D0287",572.5,0,245,null,0,null,253,253,null,null,0,"",null,427,0,12,439,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",572.5,false,null,null,0,0]
["D0290",2349.4,15,662.9,null,9.1,null,1039,1031,null,null,0,"",null,554.5,1,37,592.5,null,23,0,7,10.5,1,1,"2017-04-18",null,null,null,11,"A",2319.4,false,null,null,-8863.5,-8863.5]
["D0346",539.5,10,170,null,1.1000000000000001,null,281,281,null,null,0,"",null,346,57,33,436,null,3,0.5,0,0,0,0,"2017-04-18",null,null,null,11,"A",536,false,null,null,0,0]
["D0347",321,4.5,185.5,null,265.39999999999998,null,158,158,null,null,77.2,"",null,163,137.1,23.5,323.60000000000002,null,0,0,0,0,0,1,"2017-04-18",null,null,null,11,"A",321,false,null,null,0,0]
["D0362",881.4,0,194.8,null,6.7,null,352,350,null,null,0,"",null,656,19,18,693,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",881.4,false,null,null,0,0]
["D0365",953.1,0,218.6,null,0,null,353,351,null,null,0,"",null,344.5,73,31,448.5,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",953.1,{"$f":"COUNTIF(A:A,A130)>1","v":false},null,null,0,0]
["D0367",1092.5,8,277.7,null,0,null,608,608,null,null,0,"",null,198,0,3,201,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",1092.5,false,null,null,0,0]
["D0368",1955,0,476.6,null,11.2,null,555,555,null,null,131.4,"",null,832.2,916.5,156.1,1904.8,null,3,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",1952,false,null,null,0,0]
["D0374",425.7,10,5.6,null,790.8,null,228,228,null,null,0,"",null,89,45,9,143,null,0,0,6,4.5,1.5,0,"2017-04-18",null,null,null,11,"A",419.7,false,null,null,-2799,-2799]
["D0395",279.5,0,99.5,null,0,null,104,104,null,null,0,"",null,72,0,1,73,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",279.5,false,null,null,0,0]
["D0403",227,0,31.5,null,0,null,91,90,null,null,0,"",null,98,9,27,134,null,7,0.7,1,0,0,0,"2017-04-18",null,null,null,11,"A",218.3,false,null,null,0,0]
["D0416",1614.1,0,0.4,null,49.5,null,260,206,null,null,0,"",null,666,914,6,1586,null,9,0.4,2,7,5.5,0,"2017-04-18",null,null,null,11,"A",1602.7,false,null,null,-1399.5,-1399.5]
["D0435",1517.5,0,554.1,null,42.8,null,590,588,null,null,359,"",null,241.8,1085.0999999999999,203.9,1530.8,null,16,2.7,11,17.5,17.5,0,"2017-04-18",null,null,null,11,"A",1487.8,false,null,null,0,0]
["D0459",217.4,4.5,28.8,null,7.2,null,103,103,null,null,0,"",null,79,0,8,87,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",217.4,false,null,null,0,0]
["D0461",661,8,148.1,null,0,null,334,334,null,null,54.2,"",null,81.5,20,19,120.5,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",661,false,null,null,0,0]
["D0470",2718,28.5,1108.3,null,1217.8,null,1749,1746,null,null,0,"",null,813,0,6,819,null,0,1,0,0,0,1,"2017-04-18",null,null,null,11,"A",2717,false,null,null,0,0]
["D0489",2969.5,20,545.6,null,630.4,null,1020,1020,null,null,0,"",null,715,0,8.5,723.5,null,32,4.9000000000000004,77,60,61.5,2,"2017-04-18",null,null,null,11,"A",2855.6,false,null,null,1399.5,0]
["D0506",1488.5,12,557.6,null,0,null,718,716,null,null,0,"",null,643.5,100.5,466.5,1210.5,null,0,0,0,0,0,0,"2017-04-18",null,null,null,11,"A",1488.5,false,null,null,0,0]
["D0103",122.5,0,75.099999999999994,null,130.9,null,61,61,null,null,0,"",null,55,0,2,57,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",122.5,false,null,null,0,0]
["D0107",282.5,6.5,57.6,null,0,null,131,131,null,null,0,"",null,137,0,5,142,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",282.5,false,null,null,0,0]
["D0109",498.1,0,114.4,null,0,null,213,211,null,null,0,"",null,171.5,18,24,213.5,null,1,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",497.1,false,null,null,0,0]
["D0112",498.3,6,158.4,null,0,null,178,178,null,null,0,"",null,252,3,27,282,null,25,4.4000000000000004,0,33,16.25,0,"2017-05-02",null,null,null,12,"A",468.9,false,null,null,-15627.75,-15627.75]
["D0208",371.5,0,69.8,null,0,null,105,105,null,null,0,"",null,82,0,0,82,null,0,0,0,0,0,1,"2017-05-02",null,null,null,12,"A",371.5,false,null,null,0,0]
["D0241",193,0,0.3,null,0,null,59,59,null,null,0,"",null,59,2,12,73,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",193,false,null,null,0,0]
["D0242",96.5,0,0,null,9.8000000000000007,null,27,27,null,null,0,"",null,32,0,1,33,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",96.5,false,null,null,0,0]
["D0255",235,3,100.1,null,4.3,null,92,92,null,null,0,"",null,51,12.1,6.5,69.599999999999994,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",235,false,null,null,0,0]
["D0264",1099.5,3,67.599999999999994,null,0,null,258,258,null,null,0,"",null,482,39,1,522,null,0,0,25,95,93.75,0,"2017-05-02",null,null,null,12,"A",1074.5,false,null,null,-1166.25,-1166.25]
["D0282",327,4.5,100.5,null,0,null,161,161,null,null,0,"",null,148,138,65,351,null,0,0,0,2,0.5,0,"2017-05-02",null,null,null,12,"A",327,false,null,null,-1399.5,-1399.5]
["D0315",846,0,257.5,null,96.9,null,237,236,null,null,0,"",null,156,0,24,180,null,0,0,19.899999999999999,2,2,0,"2017-05-02",null,null,null,12,"A",826.1,false,null,null,0,0]
["D0331",922.5,0,503.1,null,0,null,316,316,null,null,0,"",null,282,77,11,370,null,13,0,24,70,70.5,1,"2017-05-02",null,null,null,12,"A",885.5,false,null,null,466.5,0]
["D0344",330.5,7,82.1,null,0,null,163,163,null,null,0,"",null,75,0,12,87,null,0,0,0,1,0.5,0,"2017-05-02",null,null,null,12,"A",330.5,false,null,null,-466.5,-466.5]
["D0358",430,1.5,63.9,null,0,null,114,114,null,null,0,"",null,105,6,9,120,null,48,3.5,89,176,174.75,0,"2017-05-02",null,null,null,12,"A",289.5,false,null,null,-1166.25,-1166.25]
["D0371",224,2.5,82,null,165,null,67,67,null,null,0,"",null,61.5,6,41,108.5,null,4,0,28,35.5,30.5,0,"2017-05-02",null,null,null,12,"A",192,false,null,null,-4665,-4665]
["D0375",1904.2,0,608.9,null,4,null,364,358,null,null,469.3,"",null,700,200,0,900,null,24,0.8,66,52,55,0,"2017-05-02",null,null,null,12,"A",1813.4,false,null,null,2799,0]
["D0376",487.6,2.5,221.2,null,7.5,null,145,145,null,null,0,"",null,120,48,36,204,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",487.6,false,null,null,0,0]
["D0379",1296.9000000000001,0,406.2,null,12.7,null,422,420,null,null,0,"",null,388,49,0,437,null,4,0.2,1,4,0,0,"2017-05-02",null,null,null,12,"A",1291.7,false,null,null,-3732,-3732]
["D0389",609,14.5,233.7,null,0,null,343,343,null,null,0,"",null,195,412.3,40,647.29999999999995,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",609,false,null,null,0,0]
["D0393",305.5,0,116.8,null,0,null,121,121,null,null,0,"",null,68,7,6,81,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",305.5,false,null,null,0,0]
["D0405",771.7,15,252.2,null,653.70000000000005,null,498,498,null,null,175,"",null,48,2,16,66,null,0,0,0,0,0,1,"2017-05-02",null,null,null,12,"A",771.7,false,null,null,0,0]
["D0421",418,0,43.5,null,0,null,122,122,null,null,0,"",null,158,25,15,198,null,2,0,0,5,5,0,"2017-05-02",null,null,null,12,"A",416,false,null,null,0,0]
["D0426",210,0,50.6,null,1,null,89,89,null,null,0,"",null,92,0,65,157,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",210,false,null,null,0,0]
["D0429",324.10000000000002,0,110.2,null,0,null,73,73,null,null,0,"",null,82,48,14,144,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",324.10000000000002,false,null,null,0,0]
["D0434",965,10.5,0.4,null,1,null,418,411,null,null,40.1,"",null,704.5,100,37,841.5,null,1,2.5,16,24,20.5,0,"2017-05-02",null,null,null,12,"A",945.5,false,null,null,-3265.5,-3265.5]
["D0438",397.5,0,90.8,null,6.3,null,95,95,null,null,0,"",null,130,2,14,146,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",397.5,false,null,null,0,0]
["D0439",460.5,0,215.2,null,0,null,150,149,null,null,0,"",null,67,11,111,189,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",460.5,false,null,null,0,0]
["D0443",6553.2,74.5,1665.3,null,13774.2,null,4922,4913,null,null,0,"",null,2685,2208,23,4916,null,3,0.6,44,28.5,27,1,"2017-05-02",null,null,null,12,"A",6505.6,false,null,null,-1399.5,-1399.5]
["D0447",858.5,8,184.7,null,0,null,457,455,null,null,0,"",null,122,67,25,214,null,24,1.6,53,75,75,0,"2017-05-02",null,null,null,12,"A",779.9,false,null,null,0,0]
["D0449",591.29999999999995,0,228,null,0,null,145,143,null,null,0,"",null,326.7,84,105,515.70000000000005,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",591.29999999999995,false,null,null,0,0]
["D0452",420.5,1.5,205.4,null,498.9,null,178,178,null,null,0,"",null,126,5,6,137,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",420.5,false,null,null,0,0]
["D0453",3588.3,49.5,621,null,103,null,1902,1896,null,null,0,"",null,552,0,0,552,null,61,4,0,0,0,0,"2017-05-02",null,null,null,{"$f":"IF(Z174=Z173,AD173,AD173+1)","v":12},{"$f":"IF(AA174=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B174-T174-U174-V174","v":3523.3},false,null,null,{"$f":"(X174-W174)*$AJ$2","v":0},{"$f":"IF(AJ174<0,AJ174,0)","v":0}]
["D0454",284.39999999999998,2,55.4,null,0.5,null,101,101,null,null,0,"",null,43,27,4,74,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",284.39999999999998,false,null,null,0,0]
["D0457",7136.5,96,2089,null,9043.6,null,4623,4612,null,null,0,"",null,2353,852,0,3205,null,44,4,0,43,41.5,0,"2017-05-02",null,null,null,12,"A",7088.5,false,null,null,-1399.5,-1399.5]
["D0458",2446.1999999999998,0,700,null,30.5,null,301,298,null,null,13.9,"",null,1299,915,0,2214,null,155,11.1,27,57,45.5,1,"2017-05-02",null,null,null,12,"A",2253.1,false,null,null,-10729.5,-10729.5]
["D0460",769.2,0,265.5,null,82.4,null,135,135,null,null,0,"",null,76,64,55.5,195.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",769.2,false,null,null,0,0]
["D0462",304.2,0,118.1,null,0,null,150,150,null,null,0,"",null,138,101.5,12,251.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",304.2,false,null,null,0,0]
["D0463",299.2,0,121.6,null,0,null,104,104,null,null,0,"",null,116,18,0,134,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",299.2,false,null,null,0,0]
["D0464",1896.2,0,673.2,null,0,null,436,436,null,null,791,"",null,858,124,14,996,null,0,0,0,0,0,1,"2017-05-02",null,null,null,12,"A",1896.2,false,null,null,0,0]
["D0468",64.5,0,0.4,null,18.899999999999999,null,36,36,null,null,0,"",null,16.5,1,3,20.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",64.5,false,null,null,0,0]
["D0469",2620.6999999999998,0,333.1,null,100,null,575,571,null,null,908.7,"",null,596,0,2,598,null,1,0,50,0,0,0,"2017-05-02",null,null,null,12,"A",2569.6999999999998,false,null,null,0,0]
["D0476",87.5,2.5,33.799999999999997,null,183.7,null,29,29,null,null,0,"",null,46,11,5,62,null,2,0,5,3,1,0,"2017-05-02",null,null,null,12,"A",80.5,false,null,null,-1866,-1866]
["D0480",4623.5,83.5,500.7,null,8996.1,null,3541,3540,null,null,1071.5,"",null,273.10000000000002,1077.0999999999999,1,1351.2,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",4623.5,false,null,null,0,0]
["D0481",275,6,111.5,null,0,null,104,104,null,null,0,"",null,115,0,24,139,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",275,false,null,null,0,0]
["D0482",212.6,3,104.4,null,0,null,77,76,null,null,8.1999999999999993,"",null,40,0,19,59,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",212.6,false,null,null,0,0]
["D0504",430.5,6,47.8,null,0,null,225,225,null,null,0,"",null,20,106,187,313,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",430.5,false,null,null,0,0]
["D0106",100.3,0,5.4,null,52,null,60,60,null,null,0,"",null,42,0,7,49,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",100.3,false,null,null,0,0]
["D0111",304.5,6,110.5,null,0,null,122,122,null,null,0,"",null,275.5,38,18.5,332,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",304.5,false,null,null,0,0]
["D0114",591.70000000000005,8,272.3,null,0,null,286,285,null,null,0,"",null,299.5,136.5,8.5,444.5,null,8,1.5,12,3,1,0,"2017-05-02",null,null,null,12,"A",570.20000000000005,false,null,null,-1866,-1866]
["D0115",549.79999999999995,9,545.6,null,0.2,null,86,85,null,null,0,"",null,234.5,32.5,69.3,336.3,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",549.79999999999995,false,null,null,0,0]
["D0200",234.8,2.5,21.5,null,131.19999999999999,null,92,90,null,null,0,"",null,74,31,8,113,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",234.8,false,null,null,0,0]
["D0206",487.9,4,103.8,null,80.099999999999994,null,152,152,null,null,0,"",null,350,0,0,350,null,0,0,0,18,19,1,"2017-05-02",null,null,null,12,"A",487.9,{"$f":"COUNTIF(A:A,A194)>1","v":false},null,null,933,0]
["D0207",1567.5,0,0,null,80,null,72,72,null,null,472,"",null,171,447,1,619,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",1567.5,false,null,null,0,0]
["D0230",3724.2,8,416.2,null,12.7,null,441,441,null,null,0,"",null,1339,388,108,1835,null,933,59.1,110,265.5,257.5,0,"2017-05-02",null,null,null,12,"A",2622.1,false,null,null,-7464,-7464]
["D0231",5615.5,9,900.8,null,324.10000000000002,null,1344,1337,null,null,0,"",null,1162,1445,1,2608,null,0,0,0,0,0,1,"2017-05-02",null,null,null,12,"A",5615.5,false,null,null,0,0]
["D0235",412.5,5.5,181.8,null,0,null,199,199,null,null,0,"",null,311,12,22,345,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",412.5,false,null,null,0,0]
["D0257",1231.4000000000001,10.5,258,null,0.9,null,654,654,null,null,0,"",null,302,1,8,311,null,24,3.9,8,6,6,0,"2017-05-02",null,null,null,12,"A",1195.5,false,null,null,0,0]
["D0260",6455.9,24.5,1715.3,null,1456.7,null,2576,2537,null,null,1120.4000000000001,"",null,1653,4,9,1666,null,6,2.4,0,1,1,2,"2017-05-02",null,null,null,12,"A",6447.5,false,null,null,0,0]
["D0268",745.9,10,581.4,null,0,null,175,175,null,null,272.10000000000002,"",null,175,101,1,277,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",745.9,false,null,null,0,0]
["D0272",295.5,6.5,92.2,null,0,null,116,116,null,null,0,"",null,140,1,17,158,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",295.5,false,null,null,0,0]
["D0275",63.5,0,0,null,0,null,18,18,null,null,0,"",null,34,0,0,34,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",63.5,false,null,null,0,0]
["D0281",352.5,0,102.4,null,0,null,123,123,null,null,0,"",null,100.5,0,12,112.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",352.5,false,null,null,0,0]
["D0284",334.5,0,81.2,null,0,null,83,83,null,null,0,"",null,184,71,13,268,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",334.5,false,null,null,0,0]
["D0291",76,0.5,10.5,null,0,null,29,29,null,null,0,"",null,26,6,24,56,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",76,false,null,null,0,0]
["D0292",109,0,26.7,null,0,null,27,27,null,null,0,"",null,61,0,2,63,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",109,false,null,null,0,0]
["D0297",271.5,0,66.900000000000006,null,32.9,null,86,86,null,null,0,"",null,69,14,14,97,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",271.5,false,null,null,0,0]
["D0314",143,0,0,null,0,null,54,54,null,null,0,"",null,40,0,57,97,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",143,false,null,null,0,0]
["D0332",152.5,0,0,null,0,null,46,46,null,null,0,"",null,70,5,8.5,83.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",152.5,false,null,null,0,0]
["D0333",1015,12,296.10000000000002,null,4.0999999999999996,null,372,372,null,null,58.8,"",null,186,96,25,307,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",1015,false,null,null,0,0]
["D0339",432.5,5,84.5,null,0,null,109,109,null,null,0,"",null,219,99,57.5,375.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",432.5,false,null,null,0,0]
["D0341",565,12.5,81.5,null,0,null,253,253,null,null,0,"",null,324,43,19.5,386.5,null,0,0,0,0,0,1,"2017-05-02",null,null,null,12,"A",565,false,null,null,0,0]
["D0349",199.1,0,214.4,null,42.9,null,108,107,null,null,0,"",null,22,1,5,28,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",199.1,false,null,null,0,0]
["D0350",316,0,103.5,null,106.8,null,129,128,null,null,0,"",null,49,0,15,64,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",316,false,null,null,0,0]
["D0352",898.4,0,221.6,null,381,null,351,351,null,null,0,"",null,155,30,0,185,null,5,0,14,13,5,1,"2017-05-02",null,null,null,12,"A",879.4,false,null,null,-7464,-7464]
["D0356",444.3,0,185.5,null,0,null,113,103,null,null,0,"",null,161.9,55.6,21.8,239.3,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",444.3,false,null,null,0,0]
["D0360",222.5,4,52.5,null,0,null,98,98,null,null,0,"",null,36,0,2,38,null,2,0,6,2,2,0,"2017-05-02",null,null,null,12,"A",214.5,false,null,null,0,0]
["D0364",687.5,9,350,null,0,null,231,231,null,null,0,"",null,199.6,43.5,19.2,262.3,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",687.5,false,null,null,0,0]
["D0366",431,5.5,134.19999999999999,null,0,null,218,218,null,null,0,"",null,183,9,25,217,null,4,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",427,false,null,null,0,0]
["D0380",533,9,3.6,null,0,null,130,130,null,null,0,"",null,292,29,53,374,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",533,false,null,null,0,0]
["D0385",5837,22.5,745.3,null,503.5,null,673,670,null,null,0,"",null,1654,3320,0,4974,null,373,444.9,47,50.5,41.5,0,"2017-05-02",null,null,null,12,"A",4972.1000000000004,false,null,null,-8397,-8397]
["D0387",165,3.5,33.6,null,0,null,81,81,null,null,0,"",null,108,45,24,177,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",165,false,null,null,0,0]
["D0392",269,0,0,null,0,null,109,109,null,null,0,"",null,73.5,11,3,87.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",269,false,null,null,0,0]
["D0398",244.4,3,103.8,null,0,null,122,122,null,null,0,"",null,86,11,0,97,null,2,2.9,1,0,0,0,"2017-05-02",null,null,null,12,"A",238.5,false,null,null,0,0]
["D0401",147.5,4,58.5,null,7.9,null,93,93,null,null,0,"",null,32,6,0,38,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",147.5,false,null,null,0,0]
["D0408",498.5,0,199.9,null,0,null,174,174,null,null,0,"",null,168,1,22,191,null,8,0,7,0,0,0,"2017-05-02",null,null,null,12,"A",483.5,false,null,null,0,0]
["D0417",689.3,7.5,167.7,null,21.5,null,249,248,null,null,0,"",null,252.8,44,12,308.8,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",689.3,false,null,null,0,0]
["D0422",404.1,0,56,null,0,null,67,67,null,null,0,"",null,76,0,20,96,null,92,4.5999999999999996,74,100,104,0,"2017-05-02",null,null,null,12,"A",233.5,false,null,null,3732,0]
["D0471",140.9,0,0,null,0,null,45,45,null,null,0,"",null,36,13,21,70,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",140.9,false,null,null,0,0]
["D0474",99.5,0,27.4,null,0,null,33,33,null,null,0,"",null,50,0,5,55,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",99.5,false,null,null,0,0]
["D0492",265.10000000000002,0,99.4,null,0,null,87,87,null,null,0,"",null,144,0,68,212,null,1,0.9,0,0,0,0,"2017-05-02",null,null,null,12,"A",263.2,false,null,null,0,0]
["D0493",922,14.5,328,null,0,null,453,453,null,null,0,"",null,356,561.5,33.5,951,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",922,false,null,null,0,0]
["D0495",876.6,14.5,315.5,null,28.2,null,394,394,null,null,0,"",null,173,1,0,174,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",876.6,false,null,null,0,0]
["D0496",147,0,0,null,0.6,null,38,38,null,null,0,"",null,65.5,0.5,22,88,null,1,0,7,30,17,0,"2017-05-02",null,null,null,12,"A",139,false,null,null,-12129,-12129]
["D0508",960.6,11,357,null,14.7,null,544,543,null,null,0,"",null,107.5,21,0,128.5,null,18,2.1,4,7.5,7.5,0,"2017-05-02",null,null,null,12,"A",936.5,false,null,null,0,0]
["D0511",165,0,0.5,null,0,null,58,58,null,null,0,"",null,34,7.5,19,60.5,null,0,0,0,0,0,0,"2017-05-02",null,null,null,12,"A",165,false,null,null,0,0]
["D0412",374,0,54.5,null,0,null,101,101,null,null,0,"",null,114.5,0,29,143.5,null,0,0,0,0,0,2,"2017-05-02",null,null,null,{"$f":"IF(Z238=Z237,AD237,AD237+1)","v":12},{"$f":"IF(AA238=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B238-T238-U238-V238","v":374},false,null,null,{"$f":"(X238-W238)*$AJ$2","v":0},{"$f":"IF(AJ238<0,AJ238,0)","v":0}]
["D0309",1066.5,0,445.6,null,79.8,null,486,486,null,null,0,"",null,448,179.4,120,747.4,null,5,6.2,0,3.5,0,0,"2017-05-11",null,null,null,13,"A",1055.3,false,null,null,-3265.5,-3265.5]
["D0313",2201.1,6.5,778.2,null,52.9,null,670,670,null,null,0,"",null,1043,739,62,1844,null,0,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",2201.1,false,null,null,0,0]
["D0334",199,0,39.6,null,0,null,93,93,null,null,0,"",null,27,0,29,56,null,3,0,21,26,26,0,"2017-05-11",null,null,null,13,"A",175,false,null,null,0,0]
["D0418",2281.3000000000002,10.5,539.29999999999995,null,47.1,null,685,683,null,null,111.5,"",null,165,2,7,174,null,2,0,47,0,0,0,"2017-05-11",null,null,null,13,"A",2232.3000000000002,false,null,null,0,0]
["D0420",657.1,0,90.8,null,0,null,239,239,null,null,6.9,"",null,80.5,214.5,25.5,320.5,null,7,0.5,0.6,7,0,0,"2017-05-11",null,null,null,13,"A",649,false,null,null,-6531,-6531]
["D0423",377.8,5,74,null,0,null,77,77,null,null,0,"",null,77,0,11,88,null,0,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",377.8,false,null,null,0,0]
["D0440",725,10,496.7,null,48.6,null,251,251,null,null,0,"",null,323,12,5,340,null,0,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",725,false,null,null,0,0]
["D0465",2091.1,13,605.79999999999995,null,180.7,null,1016,1013,null,null,0,"",null,575,118,3,696,null,0,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",2091.1,false,null,null,0,0]
["D0473",1047,0,181.1,null,2.2999999999999998,null,371,371,null,null,0,"",null,435,99,168,702,null,0,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",1047,false,null,null,0,0]
["D0509",195.5,2,106.6,null,0,null,74,74,null,null,0,"",null,69,6,46.5,121.5,null,2,0,0,0,0,0,"2017-05-11",null,null,null,13,"A",193.5,false,null,null,0,0]
["D0216",189,6,84.5,null,449.2,null,143,143,null,null,0,"",null,15,59,0,74,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",189,false,null,null,0,0]
["D0218",1093.8,8.5,96.7,null,430.1,null,192,187,null,null,0,"",null,39,5,0,44,null,637,22.9,3,5,5,0,"2017-05-15",null,null,null,14,"A",430.9,false,null,null,0,0]
["D0220",184.1,1,53,null,40,null,61,61,null,null,0,"",null,48,10,2,60,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",184.1,false,null,null,0,0]
["D0226",375.4,4,86.9,null,43.3,null,109,105,null,null,0,"",null,53.5,11,8,72.5,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",375.4,false,null,null,0,0]
["D0227",276,0,78.400000000000006,null,17,null,72,72,null,null,0,"",null,128,11,6,145,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",276,false,null,null,0,0]
["D0229",21619.599999999999,0,4927.2,null,1239.9000000000001,null,1183,1165,null,null,0,"",null,4428,324,25,4777,null,0,19.3,0,0,0,0,"2017-05-15",null,null,null,14,"A",21600.3,false,null,null,0,0]
["D0232",6858.7,9.5,2085.1999999999998,null,960.4,null,646,643,null,null,470.9,"",null,2029,611,7,2647,null,4,3.1,0,0,0,0,"2017-05-15",null,null,null,14,"A",6851.6,false,null,null,0,0]
["D0250",2926.9,20,313.60000000000002,null,1008.1,null,1778,1760,null,null,0,"",null,452.6,1227.5,47,1727.1,null,30,2.6,25,43,41.5,0,"2017-05-15",null,null,null,14,"A",2869.3,false,null,null,-1399.5,-1399.5]
["D0261",5262.1,75,1174.9000000000001,null,285.39999999999998,null,2607,2603,null,null,0,"",null,1986,0,2,1988,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",5262.1,false,null,null,0,0]
["D0265",5381.5,25.5,1545.6,null,660.2,null,1034,1032,null,null,0,"",null,3766,1274,124,5164,null,11,2.5,1,10,11,1,"2017-05-15",null,null,null,14,"A",5367,{"$f":"COUNTIF(A:A,A258)>1","v":false},null,null,933,0]
["D0266",6870.5,18,1798,null,140.6,null,1018,1016,null,null,0,"",null,4378,1150,6,5534,null,329,22.6,0,0,0,0,"2017-05-15",null,null,null,14,"A",6518.9,false,null,null,0,0]
["D0271",318,3.5,85.5,null,0,null,138,138,null,null,0,"",null,69,8,7,84,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",318,false,null,null,0,0]
["D0283",105.5,3,77.099999999999994,null,0,null,81,81,null,null,0,"",null,32,1,24,57,null,0,0,0,4,3,0,"2017-05-15",null,null,null,14,"A",105.5,false,null,null,-933,-933]
["D0298",322.5,6.5,60.8,null,2.5,null,145,145,null,null,0,"",null,131,0,11,142,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",322.5,false,null,null,0,0]
["D0345",3633.5,20,718.4,null,19.100000000000001,null,1068,1068,null,null,1086.3,"",null,1896,1555,11,3462,null,0,0,5,28,10.5,0,"2017-05-15",null,null,null,14,"A",3628.5,false,null,null,-16327.5,-16327.5]
["D0353",1536,7,338.3,null,4.9000000000000004,null,736,736,null,null,273.8,"",null,209,2,11,222,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",1536,false,null,null,0,0]
["D0357",594.5,9.5,131.1,null,0,null,202,202,null,null,0,"",null,183.5,43,12.5,239,null,0,0,25,90.5,90.5,0,"2017-05-15",null,null,null,14,"A",569.5,false,null,null,0,0]
["D0363",946.3,11.5,114.9,null,655.6,null,455,455,null,null,0,"",null,82,624,21,727,null,1,0,7.8,3,1,0,"2017-05-15",null,null,null,14,"A",937.5,false,null,null,-1866,-1866]
["D0373",3221.9,28,718.2,null,520.20000000000005,null,1505,1445,null,null,0,"",null,304,250,15,569,null,9,4.0999999999999996,0,0.5,0,1,"2017-05-15",null,null,null,14,"A",3208.8,false,null,null,-466.5,-466.5]
["D0382",1151,10,383.3,null,373.8,null,487,487,null,null,0,"",null,145,356,33,534,null,8,0,68,209.3,197.8,0,"2017-05-15",null,null,null,14,"A",1075,false,null,null,-10729.5,-10729.5]
["D0383",6018.9,22.5,651,null,972.7,null,1851,1847,null,null,0,"",null,2737,486,12,3235,null,125,6.2,6,2.5,2.5,1,"2017-05-15",null,null,null,14,"A",5881.7,false,null,null,0,0]
["D0388",414.1,0,196.7,null,0,null,112,103,null,null,0,"",null,35,86,36,157,null,1,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",413.1,false,null,null,0,0]
["D0397",471.3,0,105.3,null,0,null,65,65,null,null,0,"",null,153,20,8,181,null,78,1.8,196,143.5,143.5,0,"2017-05-15",null,null,null,14,"A",195.5,false,null,null,0,0]
["D0400",1046.0999999999999,10.5,229.3,null,5.8,null,208,208,null,null,0,"",null,283,39,19,341,null,52,140.30000000000001,16,38,34,0,"2017-05-15",null,null,null,14,"A",837.8,false,null,null,-3732,-3732]
["D0407",799.1,0,205.6,null,0,null,352,351,null,null,0,"",null,133,0,14,147,null,0,0,0,0,0,0,"2017-05-15",null,null,null,14,"A",799.1,false,null,null,0,0]
["D0456",211.5,0,68.400000000000006,null,0,null,106,105,null,null,0,"",null,120,1,0,121,null,0,0,0,4,0,0,"2017-05-15",null,null,null,14,"A",211.5,false,null,null,-3732,-3732]
["D0312",851.5,4.5,524.70000000000005,null,155.4,null,272,272,null,null,0,"",null,440,291,10,741,null,52,0,13,45,46,0,"2017-05-18",null,null,null,15,"A",786.5,false,null,null,933,0]
["D0402",2107.3000000000002,15,587.4,null,25.1,null,747,735,null,null,0,"",null,422.1,1,6,429.1,null,2,0,24,23,23,0,"2017-05-22",null,null,null,16,"A",2081.3000000000002,false,null,null,0,0]
["D0305",6968.4,26,880.9,null,1783.4,null,3491,3484,null,null,414.7,"",null,1079,24,28,1131,null,8,2,111,114.5,102,2,"2017-05-31",null,null,null,17,"A",6847.4,false,null,null,-11662.5,-11662.5]
["D0448",403.9,7,306.8,null,0,null,87,87,null,null,0,"",null,101,17,81,199,null,0,0,2,0,0,0,"2017-05-31",null,null,null,17,"A",401.9,false,null,null,0,0]
["D0487",447.2,6.5,47.6,null,0,null,238,237,null,null,0,"",null,52,302,19,373,null,4,3.1,11.5,22.5,22.5,0,"2017-05-31",null,null,null,17,"A",428.6,false,null,null,0,0]
["D0394",1542.5,12,313.60000000000002,null,57.8,null,351,351,null,null,0,"",null,573,2,11,586,null,3,0,51,48.5,48.5,0,"2017-05-31",null,null,null,17,"A",1488.5,false,null,null,0,0]
["D0396",709.3,1.5,393.3,null,7.6,null,190,190,null,null,0,"",null,207,121,58,386,null,21,0,28,22.5,22.5,0,"2017-05-31",null,null,null,17,"A",660.3,false,null,null,0,0]
["D0505",411,6,138.19999999999999,null,0,null,184,183,null,null,0,"",null,47,52,83.5,182.5,null,0,0,7,13,9,0,"2017-05-31",null,null,null,17,"A",404,false,null,null,-3732,-3732]
["D0204",2585.5,10.5,636.6,null,545.4,null,1060,1060,null,null,0,"",null,980,561,9,1550,null,35,0,18,33.5,29,0,"2017-06-05",null,null,null,18,"A",2532.5,false,null,null,-4198.5,-4198.5]
["D0258",767.5,6,246.9,null,0,null,223,223,null,null,0,"",null,91,37,22,150,null,58,0.5,152,475,437,0,"2017-06-05",null,null,null,18,"A",557,false,null,null,-35454,-35454]
["D0308",4391.6000000000004,28,1349,null,622.9,null,2567,2539,null,null,0,"",null,37,148.5,8,193.5,null,0,0,41,10,9,0,"2017-06-05",null,null,null,18,"A",4350.6000000000004,false,null,null,-933,-933]
["D0419",328.2,3,85.4,null,0,null,104,103,null,null,0,"",null,179,16,0,195,null,0,0,1,0,0,0,"2017-06-05",null,null,null,18,"A",327.2,false,null,null,0,0]
["D0497",11409.1,29,2167.6,null,2526.6999999999998,null,3322,3315,null,null,943,"",null,2622,0,3,2625,null,1002,66.400000000000006,16.7,61.9,62.8,2,"2017-06-05",null,null,null,18,"A",10324,false,null,null,839.69999999999902,0]
["D0500",20222.8,285,6758.8,null,26363.8,null,16924,16816,null,null,0,"",null,3595,6614,0,10209,null,75,7.8,36,289,289,0,"2017-06-05",null,null,null,{"$f":"IF(Z288=Z287,AD287,AD287+1)","v":18},{"$f":"IF(AA288=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B288-T288-U288-V288","v":20104},false,null,null,{"$f":"(X288-W288)*$AJ$2","v":0},{"$f":"IF(AJ288<0,AJ288,0)","v":0}]