{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["2015legmax.xls","Exceptions","Weightings","Preliminary SO66","Audit Values"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"comments":4,"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":"2015legmax.xls","index":0,"n_rows":295,"n_cols":104,"rows_kept":295,"cut":false,"hidden":false,"merged":[[1,65,1,74],[1,80,1,85],[1,86,1,90],[1,91,1,99],[1,100,1,102]]}
[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)","Col 20(b)",null,null,null,"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,""]
["","2015-06-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"","","","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""," ",null,null,null,null,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,"Table VI Authorized Transfers"]
["USD #","County","District Name","FTE Enroll (exc 4 yr old at-risk & virtual) 9/20/2012","FTE Enroll (exc 4 yr old at-risk & virtual) 2/20/2013","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2012 2/20/2013","FTE Enroll (exc 4 yr old at-risk & virtual) 9/20/2013","FTE Enroll (exc 4 yr old at-risk & virtual) 2/20/2014","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2013 2/20/2014","FTE Enroll (exc 4 yr old at-risk inc virtual) 9/20/2014","FTE Enroll (exc 4 yr old at-risk exc virtual) 9/20/2014","Declining Enrollment Provision","FTE Enroll (exc 4 yr old at-risk) 2/20/2014","Adjusted Enrollment (inc 2/20 exc virtual)","4 yr old at-risk (inc 9/20 inc 2/20)","FTE Enroll (inc 4 yr old at-risk exc virtual) 9/20/2014","FTE Enroll (inc 4 yr old at-risk inc virtual) 9/20/2014","FTE Enroll (inc 4 yr old at-risk inc virtual inc 2/20) 9/20/2014","Total Adjusted Enrollment","Virtual FTE (Info Only) 9/20/14","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","2013-14 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 15 Spec Ed State Aid","Spec Ed Weighted FTE","2014-15 Subtotal Weighted FTE (exc Spec Ed)","2013-14 Subtotal Weighted FTE (exc COL)","2014-15 Total Weighted FTE","Authorized Transfers","Sequence Number","Audit","Republished","Computed General Fund (exc Spec Ed)","Computed General Fund (inc Spec Ed)","Adopted General Fund","2014-15 General Fund (Before reductions)","Budget Law Violation","2013-14 Trans Audit Adjust","2013-14 Bilingual Vocational At-Risk   Audit Adj","2013-14 Total Reduction","2014-15 Adjusted Legal General Fund Budget"," LOB Base General Fund ","2014-15 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)","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%","Virtual FTE 9/20/2014","9/20/2014 Weighting","Virtual Non Proficient Headcount","Virtual Non Proficient Weighting","Virtual AP Course 1st Semester","1st Semester Weighting","Virtual AP Course 2nd Semester","2nd Semester Weighting","Estimated Virtual FTE","Total Transfers","Max Balance ($250 * Subtotal Weighted FTE exc Spec Ed)","Authorized Transfers","D0 #"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":447961.7},914.8,{"$f":"SUM(F5:F290)","v":448876.5},{"$f":"SUM(G5:G290)","v":450333.5},834.9,451168.4,{"$f":"SUM(J5:J290)","v":459111.7},{"$f":"SUM(K5:K290)","v":452822.4},{"$f":"SUM(L5:L290)","v":455926.9},{"$f":"SUM(M5:M290)","v":624.70000000000005},{"$f":"SUM(N5:N290)","v":456551.6},{"$f":"SUM(O5:O290)","v":3530},{"$f":"SUM(P5:P290)","v":456352.4},{"$f":"SUM(Q5:Q290)","v":462641.7},{"$f":"SUM(R5:R290)","v":463266.4},{"$f":"SUM(S5:S290)","v":460081.6},{"$f":"SUM(T5:T290)","v":6289.3},{"$f":"SUM(U5:U290)","v":54403.3},{"$f":"SUM(V5:V290)","v":42492.9},{"$f":"SUM(W5:W290)","v":11910.4},{"$f":"SUM(X5:X290)","v":96427.1},{"$f":"SUM(Y5:Y290)","v":8036.5},{"$f":"SUM(Z5:Z290)","v":157412.70000000001},{"$f":"SUM(AA5:AA290)","v":10362.799999999999},{"$f":"SUM(AB5:AB290)","v":193253},{"$f":"SUM(AC5:AC290)","v":88122.9},{"$f":"SUM(AD5:AD290)","v":13223.8},{"$f":"SUM(AE5:AE290)","v":0},{"$f":"SUM(AF5:AF290)","v":0},{"$f":"SUM(AG5:AG290)","v":7366.7},{"$f":"SUM(AH5:AH290)","v":1842.3},{"$f":"SUM(AI5:AI290)","v":133449.1},{"$f":"SUM(AJ5:AJ290)","v":26365.9},{"$f":"SUM(AK5:AK290)","v":5657.1},{"$f":"SUM(AL5:AL290)","v":952.9},{"$f":"SUM(AM5:AM290)","v":5213.6000000000004},{"$f":"SUM(AN5:AN290)","v":6608.4},{"$f":"SUM(AO5:AO290)","v":31},{"$f":"SUM(AP5:AP290)","v":420476221},{"$f":"SUM(AQ5:AQ290)","v":109157.8},{"$f":"SUM(AR5:AR290)","v":680902.1},{"$f":"SUM(AS5:AS290)","v":784846.3},{"$f":"SUM(AT5:AT290)","v":790059.9},{"$f":"SUM(AU5:AU290)","v":8400417},null,null,null,{"$f":"SUM(AY5:AY290)","v":2636750811},{"$f":"SUM(AZ5:AZ290)","v":3057226655},{"$f":"SUM(BA5:BA290)","v":3121502859},{"$f":"SUM(BB5:BB290)","v":3057226655},{"$f":"SUM(BC5:BC290)","v":0},{"$f":"SUM(BD5:BD290)","v":-120012},{"$f":"SUM(BE5:BE290)","v":-4524},{"$f":"SUM(BF5:BF290)","v":-124536},{"$f":"SUM(BG5:BG290)","v":3057102119},{"$f":"SUM(BH5:BH290)","v":3473306047},{"$f":"SUM(BI5:BI290)","v":86.67},{"$f":"SUM(BJ5:BJ290)","v":1065498885},{"$f":"SUM(BK5:BK290)","v":1071517223},{"$f":"SUM(BL5:BL290)","v":1056637742},{"$f":"SUM(BM5:BM290)/296","v":0.28720000000000001},{"$f":"SUM(BN5:BN290)","v":440.8},null,null,null,{"$f":"SUM(BR5:BR290)","v":9610},null,null,null,{"$f":"SUM(BV5:BV290)","v":32442.1},{"$f":"SUM(BW5:BW290)","v":11910.4},{"$f":"SUM(BX5:BX290)","v":82019.7},{"$f":"SUM(BY5:BY290)","v":1367.2},{"$f":"SUM(BZ5:BZ290)","v":337071.12},{"$f":"SUM(CA5:CA290)","v":87.505499999999998},{"$f":"SUM(CB5:CB290)","v":26365.9},{"$f":"SUM(CC5:CC290)","v":21791313},{"$f":"SUM(CD5:CD290)","v":3670673},{"$f":"SUM(CE5:CE290)","v":20405207},null,null,20082717,null,null,{"$f":"SUM(CK5:CK290)","v":11284.1},6896.4,1939.7,{"$f":"SUM(CN5:CN290)","v":6289.3},{"$f":"SUM(CO5:CO290)","v":6604.8},{"$f":"SUM(CP5:CP290)","v":0},{"$f":"SUM(CQ5:CQ290)","v":0},{"$f":"SUM(CR5:CR290)","v":16},{"$f":"SUM(CS5:CS290)","v":1.3},{"$f":"SUM(CT5:CT290)","v":29},{"$f":"SUM(CU5:CU290)","v":2.2999999999999998},{"$f":"SUM(CV5:CV290)","v":6608.4},{"$f":"SUM(CW5:CW290)","v":9792328},{"$f":"SUM(CX5:CX290)","v":34754325},{"$f":"SUM(CY5:CY290)","v":9789503}]
[101,"Neosho","Erie-Galesburg ",520,0,{"$f":"D5+E5","v":520},509,0,{"$f":"G5+H5","v":509},{"$f":"K5+T5","v":529.5},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":522.5},{"$f":"MAX(K5, I5,AVERAGE(F5, I5, K5))","v":522.5},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},{"$f":"L5+M5","v":522.5},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C2,IF(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},{"$f":"K5+O5","v":528.5},{"$f":"J5+O5","v":535.5},{"$f":"J5+O5+M5","v":535.5},{"$f":"L5+M5+O5","v":528.5},{"$f":"CN5","v":7},{"$f":"IF(L5>0,MAX(BN5,BR5,BV5,BW5),0)","v":214.9},{"$f":"MAX(BN5,BR5,BV5)","v":214.9},{"$f":"BW5","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":102.9},{"$f":"ROUND((X5/6)*Weightings!$M$6,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7},{"$f":"ROUND((Z5/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":265},{"$f":"ROUND(AB5*Weightings!$M$8,1)","v":120.8},{"$f":"MAX(CK5,CL5,CM5)","v":27.8},0,{"$f":"AE5*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG5*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":275.5},{"$f":"CB5","v":78.900000000000006},{"$f":"CC5/Weightings!$M$5","v":0},{"$f":"CD5/Weightings!$M$5","v":0},{"$f":"CH5/Weightings!$M$5","v":0},{"$f":"CV5","v":7.4},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},661874,{"$f":"AP5/Weightings!$M$5","v":171.8},{"$f":"SUM(S5+ U5+ Y5+ AA5+ AC5+ AH5+ AJ5+ AK5+ AL5+ AD5+AF5+AM5+AN5+AO5)","v":987.4},{"$f":"SUM(S5+U5+Y5+AA5+AC5+AH5+AJ5+AK5+AL5+AD5+AF5+AQ5+AN5+AO5)","v":1159.2},{"$f":"SUM(S5+U5+Y5+AA5+AC5+AH5+AJ5+AK5+AL5+AQ5+AD5+AF5+AM5+AN5+AO5)","v":1159.2},0,{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H5>0,VLOOKUP($CZ5,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H5),Weightings!H5,VLOOKUP($CZ5,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ5,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G5=\"\",\"\",IF(Weightings!I5=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR5*Weightings!$M$5+AU5","v":3803465},{"$f":"AT5*Weightings!$M$5+AU5","v":4465238},{"$f":"IF(Weightings!G5>0,Weightings!G5,'Preliminary SO66'!AB2)","v":4497904},{"$f":"MIN(AZ5,BA5)","v":4465238},null,{"$f":"Weightings!E5","v":-4720},{"$f":"Weightings!F5","v":0},{"$f":"SUM(BC5:BE5)","v":-4720},{"$f":"BB5+BF5","v":4460518},{"$f":"MAX(ROUND(((AR5-AO5-AN5)*Weightings!$M$12)+AP5,0),ROUND(((AR5-AO5-AN5)*Weightings!$M$12)+Weightings!B5,0))","v":5131367},0.3,{"$f":"BH5*BI5","v":1539410},1525940,{"$f":"MIN(BJ5,BK5)","v":1525940},{"$f":"BL5/BH5","v":0.2974},{"$f":"ROUND(IF(S5<=99.9,(S5*1.014331),0),1)","v":0},{"$f":"AND(S5>99.9,S5<=299.9)","v":false},{"$f":"IF(BO5=TRUE,ROUND((S5-100)*9.655,3),0)","v":0},{"$f":"IF(BO5=TRUE,ROUND(((7337-BP5)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(S5*BQ5,1)","v":0},{"$f":"AND(S5>299.9,S5<=1621.9)","v":true},{"$f":"IF(BS5=TRUE,ROUND((S5-300)*1.2375,4),0)","v":282.7688},{"$f":"IF(BS5=TRUE,ROUND(((5406-BT5)/3642.4)-1,6),0)","v":0.40655400000000003},{"$f":"ROUND(BU5*S5,1)","v":214.9},{"$f":"ROUND(IF(S5>=1622,(S5*0.03504),0),1)","v":0},325,{"$f":"AI5/BX5","v":0.85},{"$f":"IF(ROUND((Weightings!$P$5*BY5^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY5^Weightings!$P$6*Weightings!$P$8 ),2))","v":1103.68},{"$f":"ROUND(BZ5/Weightings!$M$5,4)","v":0.28649999999999998},{"$f":"ROUND(IF(AI5>0,CA5*AI5,0),1)","v":78.900000000000006},0,0,0,0,{"$f":"AS5*Weightings!$M$5*CF5","v":0},{"$f":"IF(CE5>CG5,CG5,CE5)","v":0},{"$f":"ROUND(AB5/S5,3)","v":0.501},{"$f":"ROUND(S5/BX5,1)","v":1.6},{"$f":"IF(CI5>=50%,AB5*10.5%,0)","v":27.8},{"$f":"IF(AND(CI5>=35.1%,CJ5>212),AB5*0.105,0)","v":0},{"$f":"IF(AND((CI5-0.35)>0,CI5<0.5),AB5*(CI5-0.35)*0.7,0)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":7},{"$f":"CN5*1.05","v":7.4},0,{"$f":"CP5*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR5*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W2,VLOOKUP($CZ5,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT5*0.08","v":0},{"$f":"CO5+CQ5+CS5+CU5","v":7.4},50000,{"$f":"IF(CW5>0,Weightings!$M$11*AR5,0)","v":246850},{"$f":"MIN(CW5,CX5)","v":50000},"D0101"]
[102,"Gray","Cimmaron-Ensign",643.4,0,{"$f":"D6+E6","v":643.4},633.4,0,{"$f":"G6+H6","v":633.4},635.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":626.70000000000005},634.5,{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},634.5,{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C3,IF(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},634.20000000000005,642.79999999999995,642.79999999999995,642,8.6,236.3,236.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":104.4},{"$f":"ROUND((X6/6)*Weightings!$M$6,1)","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":680.2},{"$f":"ROUND((Z6/6)*Weightings!$M$7,1)","v":44.8},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":241},{"$f":"ROUND(AB6*Weightings!$M$8,1)","v":109.9},{"$f":"MAX(CK6,CL6,CM6)","v":4.2},0,{"$f":"AE6*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":139.5},{"$f":"ROUND(AG6*Weightings!$M$10,1)","v":34.9},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":100},40.200000000000003,{"$f":"CC6/Weightings!$M$5","v":0},{"$f":"CD6/Weightings!$M$5","v":0},{"$f":"CH6/Weightings!$M$5","v":0},{"$f":"CV6","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},464597,{"$f":"AP6/Weightings!$M$5","v":120.6},1131,1251.5999999999999,1251.5999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H6>0,VLOOKUP($CZ6,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H6),Weightings!H6,VLOOKUP($CZ6,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ6,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G6=\"\",\"\",IF(Weightings!I6=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR6*Weightings!$M$5+AU6","v":4356612},{"$f":"AT6*Weightings!$M$5+AU6","v":4821163},{"$f":"IF(Weightings!G6>0,Weightings!G6,'Preliminary SO66'!AB3)","v":4876247},4821163,null,{"$f":"Weightings!E6","v":0},{"$f":"Weightings!F6","v":0},0,4821163,{"$f":"MAX(ROUND(((AR6-AO6-AN6)*Weightings!$M$12)+AP6,0),ROUND(((AR6-AO6-AN6)*Weightings!$M$12)+Weightings!B6,0))","v":5571673},0.3,1671502,1420000,1420000,{"$f":"BL6/BH6","v":0.25490000000000002},0,false,0,0,0,true,423.22500000000002,0.36799199999999999,236.3,0,538,{"$f":"AI6/BX6","v":0.19},{"$f":"IF(ROUND((Weightings!$P$5*BY6^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY6^Weightings!$P$6*Weightings!$P$8 ),2))","v":1548.92},{"$f":"ROUND(BZ6/Weightings!$M$5,4)","v":0.40210000000000001},{"$f":"ROUND(IF(AI6>0,CA6*AI6,0),1)","v":40.200000000000003},0,0,0,0,{"$f":"AS6*Weightings!$M$5*CF6","v":0},{"$f":"IF(CE6>CG6,CG6,CE6)","v":0},0.375,1.2,{"$f":"IF(CI6>=50%,AB6*10.5%,0)","v":0},{"$f":"IF(AND(CI6>=35.1%,CJ6>212),AB6*0.105,0)","v":0},{"$f":"IF(AND((CI6-0.35)>0,CI6<0.5),AB6*(CI6-0.35)*0.7,0)","v":4.2},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":8.6},{"$f":"CN6*1.05","v":9},0,{"$f":"CP6*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR6*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W3,VLOOKUP($CZ6,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,9,0,{"$f":"IF(CW6>0,Weightings!$M$11*AR6,0)","v":0},{"$f":"MIN(CW6,CX6)","v":0},"D0102"]
[103,"Cheyenne","Cheylin ",121.5,0,121.5,127,0,127,137,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":137},137,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},137,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C4,IF(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},137,137,137,137,0,125.5,125.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":83.4},{"$f":"ROUND((X7/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":226.7},{"$f":"ROUND((Z7/6)*Weightings!$M$7,1)","v":14.9},{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":61},{"$f":"ROUND(AB7*Weightings!$M$8,1)","v":27.8},4.0999999999999996,0,{"$f":"AE7*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG7*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":56},27.4,{"$f":"CC7/Weightings!$M$5","v":0},{"$f":"CD7/Weightings!$M$5","v":0},{"$f":"CH7/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},113150,{"$f":"AP7/Weightings!$M$5","v":29.4},343.7,373.1,373.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H7>0,VLOOKUP($CZ7,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H7),Weightings!H7,VLOOKUP($CZ7,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ7,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G7=\"\",\"\",IF(Weightings!I7=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR7*Weightings!$M$5+AU7","v":1323932},{"$f":"AT7*Weightings!$M$5+AU7","v":1437181},{"$f":"IF(Weightings!G7>0,Weightings!G7,'Preliminary SO66'!AB4)","v":1479938},1437181,null,{"$f":"Weightings!E7","v":0},{"$f":"Weightings!F7","v":0},0,1437181,{"$f":"MAX(ROUND(((AR7-AO7-AN7)*Weightings!$M$12)+AP7,0),ROUND(((AR7-AO7-AN7)*Weightings!$M$12)+Weightings!B7,0))","v":1733468},0.3,520040,512363,512363,0.29559999999999997,0,true,357.23500000000001,0.91625400000000001,125.5,false,0,0,0,0,688,0.08,{"$f":"IF(ROUND((Weightings!$P$5*BY7^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY7^Weightings!$P$6*Weightings!$P$8 ),2))","v":1883.68},{"$f":"ROUND(BZ7/Weightings!$M$5,4)","v":0.48899999999999999},27.4,0,0,0,0,{"$f":"AS7*Weightings!$M$5*CF7","v":0},0,0.44500000000000001,0.2,0,0,4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W4,VLOOKUP($CZ7,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW7>0,Weightings!$M$11*AR7,0)","v":0},0,"D0103"]
[105,"Rawlins","Rawlins County ",304.5,0,304.5,310.5,0,310.5,323.5,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":323.5},323.5,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},323.5,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C5,IF(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},323.5,323.5,323.5,323.5,0,154.1,154.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":74.400000000000006},{"$f":"ROUND((X8/6)*Weightings!$M$6,1)","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":75.3},{"$f":"ROUND((Z8/6)*Weightings!$M$7,1)","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":139},{"$f":"ROUND(AB8*Weightings!$M$8,1)","v":63.4},7.8,0,{"$f":"AE8*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG8*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":124},51.1,{"$f":"CC8/Weightings!$M$5","v":0},{"$f":"CD8/Weightings!$M$5","v":0},{"$f":"CH8/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},294757,{"$f":"AP8/Weightings!$M$5","v":76.5},611.1,687.6,687.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H8>0,VLOOKUP($CZ8,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H8),Weightings!H8,VLOOKUP($CZ8,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ8,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G8=\"\",\"\",IF(Weightings!I8=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR8*Weightings!$M$5+AU8","v":2353957},{"$f":"AT8*Weightings!$M$5+AU8","v":2648635},{"$f":"IF(Weightings!G8>0,Weightings!G8,'Preliminary SO66'!AB5)","v":2652102},2648635,null,{"$f":"Weightings!E8","v":0},{"$f":"Weightings!F8","v":0},0,2648635,{"$f":"MAX(ROUND(((AR8-AO8-AN8)*Weightings!$M$12)+AP8,0),ROUND(((AR8-AO8-AN8)*Weightings!$M$12)+Weightings!B8,0))","v":3077442},0.3,923233,866120,866120,0.28139999999999998,0,false,0,0,0,true,29.081299999999999,0.47620200000000001,154.1,0,740.1,0.17,{"$f":"IF(ROUND((Weightings!$P$5*BY8^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY8^Weightings!$P$6*Weightings!$P$8 ),2))","v":1588.39},{"$f":"ROUND(BZ8/Weightings!$M$5,4)","v":0.41239999999999999},51.1,0,0,0,0,{"$f":"AS8*Weightings!$M$5*CF8","v":0},0,0.43,0.4,0,0,7.8,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W5,VLOOKUP($CZ8,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW8>0,Weightings!$M$11*AR8,0)","v":0},0,"D0105"]
[106,"Ness","Western Plains ",148,0,148,129,0,129,118,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":118},131.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},131.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C6,IF(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},118,118,118,131.69999999999999,0,122.5,122.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":14},{"$f":"ROUND((X9/6)*Weightings!$M$6,1)","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":114.8},{"$f":"ROUND((Z9/6)*Weightings!$M$7,1)","v":7.6},{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":66},{"$f":"ROUND(AB9*Weightings!$M$8,1)","v":30.1},6.9,0,{"$f":"AE9*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG9*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":54},25.7,{"$f":"CC9/Weightings!$M$5","v":0},{"$f":"CD9/Weightings!$M$5","v":0},{"$f":"CH9/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},93028,{"$f":"AP9/Weightings!$M$5","v":24.2},325.7,349.9,349.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H9>0,VLOOKUP($CZ9,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H9),Weightings!H9,VLOOKUP($CZ9,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ9,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G9=\"\",\"\",IF(Weightings!I9=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR9*Weightings!$M$5+AU9","v":1254596},{"$f":"AT9*Weightings!$M$5+AU9","v":1347815},{"$f":"IF(Weightings!G9>0,Weightings!G9,'Preliminary SO66'!AB6)","v":1389802},1347815,null,{"$f":"Weightings!E9","v":0},{"$f":"Weightings!F9","v":0},0,1347815,{"$f":"MAX(ROUND(((AR9-AO9-AN9)*Weightings!$M$12)+AP9,0),ROUND(((AR9-AO9-AN9)*Weightings!$M$12)+Weightings!B9,0))","v":1613735},0.3,484121,485468,484121,0.3,0,true,306.06400000000002,0.93030299999999999,122.5,false,0,0,0,0,601.20000000000005,0.09,{"$f":"IF(ROUND((Weightings!$P$5*BY9^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY9^Weightings!$P$6*Weightings!$P$8 ),2))","v":1834.16},{"$f":"ROUND(BZ9/Weightings!$M$5,4)","v":0.47620000000000001},25.7,0,0,0,0,{"$f":"AS9*Weightings!$M$5*CF9","v":0},0,0.501,0.2,6.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W6,VLOOKUP($CZ9,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW9>0,Weightings!$M$11*AR9,0)","v":0},0,"D0106"]
[107,"Jewell","Rock Hills ",295.5,0,295.5,277,0,277,274.5,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":274.5},282.3,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},282.3,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C7,IF(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},279.5,279.5,279.5,287.3,0,148.80000000000001,148.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":98.4},{"$f":"ROUND((X10/6)*Weightings!$M$6,1)","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z10/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":125},{"$f":"ROUND(AB10*Weightings!$M$8,1)","v":57},7.4,0,{"$f":"AE10*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG10*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":149},59.2,{"$f":"CC10/Weightings!$M$5","v":0},{"$f":"CD10/Weightings!$M$5","v":0},{"$f":"CH10/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},391830,{"$f":"AP10/Weightings!$M$5","v":101.7},567.9,669.6,669.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H10>0,VLOOKUP($CZ10,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H10),Weightings!H10,VLOOKUP($CZ10,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ10,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G10=\"\",\"\",IF(Weightings!I10=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR10*Weightings!$M$5+AU10","v":2187551},{"$f":"AT10*Weightings!$M$5+AU10","v":2579299},{"$f":"IF(Weightings!G10>0,Weightings!G10,'Preliminary SO66'!AB7)","v":2587003},2579299,null,{"$f":"Weightings!E10","v":0},{"$f":"Weightings!F10","v":0},0,2579299,{"$f":"MAX(ROUND(((AR10-AO10-AN10)*Weightings!$M$12)+AP10,0),ROUND(((AR10-AO10-AN10)*Weightings!$M$12)+Weightings!B10,0))","v":2941701},0.3,882510,700000,700000,0.23799999999999999,0,true,1808.3820000000001,0.51785000000000003,148.80000000000001,false,0,0,0,0,762,0.2,{"$f":"IF(ROUND((Weightings!$P$5*BY10^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY10^Weightings!$P$6*Weightings!$P$8 ),2))","v":1531.06},{"$f":"ROUND(BZ10/Weightings!$M$5,4)","v":0.39750000000000002},59.2,0,0,0,0,{"$f":"AS10*Weightings!$M$5*CF10","v":0},0,0.435,0.4,0,0,7.4,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W7,VLOOKUP($CZ10,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW10>0,Weightings!$M$11*AR10,0)","v":0},0,"D0107"]
[108,"Washington","Washington Co. Schools ",359.5,0,359.5,346,0,346,344,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":343},349.5,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},349.5,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C8,IF(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},343,344,344,349.5,1,163.30000000000001,163.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":126.4},{"$f":"ROUND((X11/6)*Weightings!$M$6,1)","v":10.5},{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z11/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":105},{"$f":"ROUND(AB11*Weightings!$M$8,1)","v":47.9},0,0,{"$f":"AE11*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG11*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":160.5},54.2,{"$f":"CC11/Weightings!$M$5","v":0},{"$f":"CD11/Weightings!$M$5","v":0},{"$f":"CH11/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},322502,{"$f":"AP11/Weightings!$M$5","v":83.7},626.5,710.2,710.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H11>0,VLOOKUP($CZ11,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H11),Weightings!H11,VLOOKUP($CZ11,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ11,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G11=\"\",\"\",IF(Weightings!I11=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR11*Weightings!$M$5+AU11","v":2413278},{"$f":"AT11*Weightings!$M$5+AU11","v":2735690},{"$f":"IF(Weightings!G11>0,Weightings!G11,'Preliminary SO66'!AB8)","v":2805026},2735690,null,{"$f":"Weightings!E11","v":0},{"$f":"Weightings!F11","v":0},0,2735690,{"$f":"MAX(ROUND(((AR11-AO11-AN11)*Weightings!$M$12)+AP11,0),ROUND(((AR11-AO11-AN11)*Weightings!$M$12)+Weightings!B11,0))","v":3356377},0.3,1006913,1004084,1004084,0.29920000000000002,0,false,0,0,0,true,61.256300000000003,0.46736899999999998,163.30000000000001,0,389,0.41,{"$f":"IF(ROUND((Weightings!$P$5*BY11^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY11^Weightings!$P$6*Weightings!$P$8 ),2))","v":1301.58},{"$f":"ROUND(BZ11/Weightings!$M$5,4)","v":0.33789999999999998},54.2,0,0,0,0,{"$f":"AS11*Weightings!$M$5*CF11","v":0},0,0.3,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W8,VLOOKUP($CZ11,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW11>0,Weightings!$M$11*AR11,0)","v":0},0,"D0108"]
[109,"Republic","Republic County ",463.5,0,463.5,460,0,460,470.3,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":466.5},466.5,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},466.5,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C9,IF(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},466.5,470.3,470.3,466.5,3.8,199.5,199.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":119.1},{"$f":"ROUND((X12/6)*Weightings!$M$6,1)","v":9.9},{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z12/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":183},{"$f":"ROUND(AB12*Weightings!$M$8,1)","v":83.4},5.4,0,{"$f":"AE12*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG12*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":184},65.3,{"$f":"CC12/Weightings!$M$5","v":0},{"$f":"CD12/Weightings!$M$5","v":0},{"$f":"CH12/Weightings!$M$5","v":0},4,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},411021,{"$f":"AP12/Weightings!$M$5","v":106.7},835,941.7,941.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H12>0,VLOOKUP($CZ12,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H12),Weightings!H12,VLOOKUP($CZ12,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ12,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G12=\"\",\"\",IF(Weightings!I12=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR12*Weightings!$M$5+AU12","v":3216420},{"$f":"AT12*Weightings!$M$5+AU12","v":3627428},{"$f":"IF(Weightings!G12>0,Weightings!G12,'Preliminary SO66'!AB9)","v":3680201},3627428,null,{"$f":"Weightings!E12","v":0},{"$f":"Weightings!F12","v":0},0,3627428,{"$f":"MAX(ROUND(((AR12-AO12-AN12)*Weightings!$M$12)+AP12,0),ROUND(((AR12-AO12-AN12)*Weightings!$M$12)+Weightings!B12,0))","v":4341960},0.3,1302588,1282922,1282922,0.29549999999999998,0,false,0,0,0,true,206.0438,0.427618,199.5,0,560,0.33,{"$f":"IF(ROUND((Weightings!$P$5*BY12^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY12^Weightings!$P$6*Weightings!$P$8 ),2))","v":1367.08},{"$f":"ROUND(BZ12/Weightings!$M$5,4)","v":0.35489999999999999},65.3,0,0,0,0,{"$f":"AS12*Weightings!$M$5*CF12","v":0},0,0.39200000000000002,0.8,0,0,5.4,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":3.8},4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W9,VLOOKUP($CZ12,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4,0,{"$f":"IF(CW12>0,Weightings!$M$11*AR12,0)","v":0},0,"D0109"]
[110,"Phillips","Thunder Ridge Schools ",235,0,235,226,0,226,217,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":217},226,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},226,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C10,IF(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1},218,218,218,227,0,153.80000000000001,153.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":57.5},{"$f":"ROUND((X13/6)*Weightings!$M$6,1)","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z13/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":103},{"$f":"ROUND(AB13*Weightings!$M$8,1)","v":47},7.5,0,{"$f":"AE13*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG13*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":154.5},55.6,{"$f":"CC13/Weightings!$M$5","v":0},{"$f":"CD13/Weightings!$M$5","v":0},{"$f":"CH13/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},276192,{"$f":"AP13/Weightings!$M$5","v":71.7},495.7,567.4,567.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H13>0,VLOOKUP($CZ13,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H13),Weightings!H13,VLOOKUP($CZ13,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ13,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G13=\"\",\"\",IF(Weightings!I13=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR13*Weightings!$M$5+AU13","v":1909436},{"$f":"AT13*Weightings!$M$5+AU13","v":2185625},{"$f":"IF(Weightings!G13>0,Weightings!G13,'Preliminary SO66'!AB10)","v":2216826},2185625,null,{"$f":"Weightings!E13","v":0},{"$f":"Weightings!F13","v":0},0,2185625,{"$f":"MAX(ROUND(((AR13-AO13-AN13)*Weightings!$M$12)+AP13,0),ROUND(((AR13-AO13-AN13)*Weightings!$M$12)+Weightings!B13,0))","v":2559624},0.3,767887,766136,{"$f":"MIN(BJ13,BK13)","v":766136},0.29930000000000001,0,true,1226.1849999999999,0.67768899999999999,153.80000000000001,false,0,0,0,0,491,0.31,{"$f":"IF(ROUND((Weightings!$P$5*BY13^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY13^Weightings!$P$6*Weightings!$P$8 ),2))","v":1386.55},{"$f":"ROUND(BZ13/Weightings!$M$5,4)","v":0.36},55.6,0,0,0,0,{"$f":"AS13*Weightings!$M$5*CF13","v":0},{"$f":"IF(CE13>CG13,CG13,CE13)","v":0},0.45400000000000001,0.5,0,0,7.5,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W10,VLOOKUP($CZ13,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW13>0,Weightings!$M$11*AR13,0)","v":0},0,"D0110"]
[111,"Doniphan","Doniphan West Schools ",307.5,0,307.5,318,0,318,313,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":313},318,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},318,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C11,IF(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},319,319,319,324,0,154.19999999999999,{"$f":"MAX(BN14,BR14,BV14)","v":154.19999999999999},{"$f":"BW14","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":51.3},{"$f":"ROUND((X14/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z14/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":141},{"$f":"ROUND(AB14*Weightings!$M$8,1)","v":64.3},8.4,0,{"$f":"AE14*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG14*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":251},67.8,{"$f":"CC14/Weightings!$M$5","v":0},{"$f":"CD14/Weightings!$M$5","v":0},{"$f":"CH14/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},307979,{"$f":"AP14/Weightings!$M$5","v":80},623,703,703,0,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H14>0,VLOOKUP($CZ14,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H14),Weightings!H14,VLOOKUP($CZ14,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ14,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G14=\"\",\"\",IF(Weightings!I14=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR14*Weightings!$M$5+AU14","v":2399796},{"$f":"AT14*Weightings!$M$5+AU14","v":2707956},{"$f":"IF(Weightings!G14>0,Weightings!G14,'Preliminary SO66'!AB11)","v":3016501},2707956,null,{"$f":"Weightings!E14","v":0},{"$f":"Weightings!F14","v":0},0,2707956,{"$f":"MAX(ROUND(((AR14-AO14-AN14)*Weightings!$M$12)+AP14,0),ROUND(((AR14-AO14-AN14)*Weightings!$M$12)+Weightings!B14,0))","v":3352491},0.3,1005747,1000000,1000000,0.29830000000000001,0,false,0,{"$f":"IF(BO14=TRUE,ROUND(((7337-BP14)/3642.4)-1,6),0)","v":0},0,true,29.7,{"$f":"IF(BS14=TRUE,ROUND(((5406-BT14)/3642.4)-1,6),0)","v":0.47603200000000001},154.19999999999999,0,229,1.1000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY14^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY14^Weightings!$P$6*Weightings!$P$8 ),2))","v":1041.1600000000001},{"$f":"ROUND(BZ14/Weightings!$M$5,4)","v":0.27029999999999998},67.8,0,0,0,0,{"$f":"AS14*Weightings!$M$5*CF14","v":0},0,0.435,1.4,0,0,8.4,{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN14*1.05","v":0},0,{"$f":"CP14*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR14*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W11,VLOOKUP($CZ14,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW14>0,Weightings!$M$11*AR14,0)","v":0},0,"D0111"]
[112,"Ellsworth","Central Plains ",454.5,0,454.5,450.9,0,450.9,486.7,{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":430},450.9,{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},450.9,{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C12,IF(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},437.5,494.2,494.2,458.4,{"$f":"CN15","v":56.7},197.3,{"$f":"MAX(BN15,BR15,BV15)","v":197.3},{"$f":"BW15","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":150.5},{"$f":"ROUND((X15/6)*Weightings!$M$6,1)","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z15/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":151},{"$f":"ROUND(AB15*Weightings!$M$8,1)","v":68.900000000000006},{"$f":"MAX(CK15,CL15,CM15)","v":0},0,{"$f":"AE15*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG15*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":232},78.8,{"$f":"CC15/Weightings!$M$5","v":0},{"$f":"CD15/Weightings!$M$5","v":0},{"$f":"CH15/Weightings!$M$5","v":0},{"$f":"CV15","v":59.5},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},414298,{"$f":"AP15/Weightings!$M$5","v":107.6},875.4,983,983,0,{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H15>0,VLOOKUP($CZ15,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H15),Weightings!H15,VLOOKUP($CZ15,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ15,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G15=\"\",\"\",IF(Weightings!I15=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!E50+AU15","v":4998037},{"$f":"Exceptions!E52+AU15","v":5412512},{"$f":"IF(Weightings!G15>0,Weightings!G15,'Preliminary SO66'!AB12)","v":5467211},5412512,null,{"$f":"Weightings!E15","v":0},{"$f":"Weightings!F15","v":0},0,5412512,{"$f":"MAX(ROUND(((AR15-AO15-AN15)*Weightings!$M$12)+AP15,0),ROUND(((AR15-AO15-AN15)*Weightings!$M$12)+Weightings!B15,0))","v":4349367},0.3,1304810,1336061,1304810,0.3,0,false,0,{"$f":"IF(BO15=TRUE,ROUND(((7337-BP15)/3642.4)-1,6),0)","v":0},0,true,196.02,{"$f":"IF(BS15=TRUE,ROUND(((5406-BT15)/3642.4)-1,6),0)","v":0.43036999999999997},197.3,0,582.79999999999995,0.4,{"$f":"IF(ROUND((Weightings!$P$5*BY15^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY15^Weightings!$P$6*Weightings!$P$8 ),2))","v":1308.8699999999999},{"$f":"ROUND(BZ15/Weightings!$M$5,4)","v":0.33979999999999999},78.8,0,0,0,0,{"$f":"AS15*Weightings!$M$5*CF15","v":0},0,0.32900000000000001,0.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":56.7},{"$f":"CN15*1.05","v":59.5},0,{"$f":"CP15*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR15*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W12,VLOOKUP($CZ15,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,59.5,0,{"$f":"IF(CW15>0,Weightings!$M$11*AR15,0)","v":0},0,"D0112"]
[113,"Nemaha","Prairie Hills ",1105.8,0,1105.8,1071.7,0,1071.7,1078.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1078.9000000000001},1085.5,{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1085.5,{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C13,IF(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7},1085.9000000000001,1085.9000000000001,1085.9000000000001,1092.5,0,234.8,{"$f":"MAX(BN16,BR16,BV16)","v":234.8},{"$f":"BW16","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":323.39999999999998},{"$f":"ROUND((X16/6)*Weightings!$M$6,1)","v":27},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":3},{"$f":"ROUND((Z16/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":283},{"$f":"ROUND(AB16*Weightings!$M$8,1)","v":129},{"$f":"MAX(CK16,CL16,CM16)","v":0},0,{"$f":"AE16*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG16*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":402.6},119,{"$f":"CC16/Weightings!$M$5","v":0},{"$f":"CD16/Weightings!$M$5","v":0},{"$f":"CH16/Weightings!$M$5","v":0},{"$f":"CV16","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},813076,{"$f":"AP16/Weightings!$M$5","v":211.1},1602.5,1813.6,1813.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H16>0,VLOOKUP($CZ16,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H16),Weightings!H16,VLOOKUP($CZ16,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ16,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G16=\"\",\"\",IF(Weightings!I16=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!H50+AU16","v":7638511},{"$f":"Exceptions!H52+AU16","v":8451668},{"$f":"IF(Weightings!G16>0,Weightings!G16,'Preliminary SO66'!AB13)","v":8530634},8451668,null,{"$f":"Weightings!E16","v":0},{"$f":"Weightings!F16","v":0},0,8451668,{"$f":"MAX(ROUND(((AR16-AO16-AN16)*Weightings!$M$12)+AP16,0),ROUND(((AR16-AO16-AN16)*Weightings!$M$12)+Weightings!B16,0))","v":8296018},0.3,2488805,2502141,2488805,0.3,0,false,0,{"$f":"IF(BO16=TRUE,ROUND(((7337-BP16)/3642.4)-1,6),0)","v":0},0,true,980.71879999999999,{"$f":"IF(BS16=TRUE,ROUND(((5406-BT16)/3642.4)-1,6),0)","v":0.21493599999999999},234.8,0,543,0.74,{"$f":"IF(ROUND((Weightings!$P$5*BY16^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY16^Weightings!$P$6*Weightings!$P$8 ),2))","v":1138.83},{"$f":"ROUND(BZ16/Weightings!$M$5,4)","v":0.29559999999999997},119,0,0,0,0,{"$f":"AS16*Weightings!$M$5*CF16","v":0},0,0.25900000000000001,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN16*1.05","v":0},0,{"$f":"CP16*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR16*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W13,VLOOKUP($CZ16,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW16>0,Weightings!$M$11*AR16,0)","v":0},0,"D0113"]
[114,"Doniphan","Riverside ",646.9,0,646.9,640.5,0,640.5,635.6,{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":635.6},641,{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},641,{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C14,IF(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9},644.6,644.6,644.6,650,0,237.4,{"$f":"MAX(BN17,BR17,BV17)","v":237.4},{"$f":"BW17","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":176.1},{"$f":"ROUND((X17/6)*Weightings!$M$6,1)","v":14.7},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z17/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":342},{"$f":"ROUND(AB17*Weightings!$M$8,1)","v":156},{"$f":"MAX(CK17,CL17,CM17)","v":35.9},0,{"$f":"AE17*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG17*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":277},59,{"$f":"CC17/Weightings!$M$5","v":0},{"$f":"CD17/Weightings!$M$5","v":0},{"$f":"CH17/Weightings!$M$5","v":0},{"$f":"CV17","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},646802,{"$f":"AP17/Weightings!$M$5","v":167.9},1153,1320.9,1320.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H17>0,VLOOKUP($CZ17,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H17),Weightings!H17,VLOOKUP($CZ17,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ17,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G17=\"\",\"\",IF(Weightings!I17=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!B63+AU17","v":4955854},{"$f":"Exceptions!B65+AU17","v":5602605},{"$f":"IF(Weightings!G17>0,Weightings!G17,'Preliminary SO66'!AB14)","v":5801753},5602605,null,{"$f":"Weightings!E17","v":0},{"$f":"Weightings!F17","v":0},0,5602605,{"$f":"MAX(ROUND(((AR17-AO17-AN17)*Weightings!$M$12)+AP17,0),ROUND(((AR17-AO17-AN17)*Weightings!$M$12)+Weightings!B17,0))","v":5823772},0.3,1747132,1465000,1465000,0.25159999999999999,0,false,0,{"$f":"IF(BO17=TRUE,ROUND(((7337-BP17)/3642.4)-1,6),0)","v":0},0,true,433.125,{"$f":"IF(BS17=TRUE,ROUND(((5406-BT17)/3642.4)-1,6),0)","v":0.36527399999999999},237.4,0,88,3.15,{"$f":"IF(ROUND((Weightings!$P$5*BY17^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY17^Weightings!$P$6*Weightings!$P$8 ),2))","v":820.65},{"$f":"ROUND(BZ17/Weightings!$M$5,4)","v":0.21299999999999999},59,0,0,0,0,{"$f":"AS17*Weightings!$M$5*CF17","v":0},0,0.52600000000000002,7.4,35.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN17*1.05","v":0},0,{"$f":"CP17*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR17*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W14,VLOOKUP($CZ17,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW17>0,Weightings!$M$11*AR17,0)","v":0},0,"D0114"]
[115,"Nemaha","Nemaha Central ",578.29999999999995,0,578.29999999999995,548,0,548,537.9,{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":537.9},554.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},554.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C15,IF(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8},545.9,545.9,545.9,562.70000000000005,{"$f":"CN18","v":0},222.2,{"$f":"MAX(BN18,BR18,BV18)","v":222.2},{"$f":"BW18","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":301.3},{"$f":"ROUND((X18/6)*Weightings!$M$6,1)","v":25.1},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z18/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":106},{"$f":"ROUND(AB18*Weightings!$M$8,1)","v":48.3},{"$f":"MAX(CK18,CL18,CM18)","v":0},0,{"$f":"AE18*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG18*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":208.9},58.5,{"$f":"CC18/Weightings!$M$5","v":0},{"$f":"CD18/Weightings!$M$5","v":0},{"$f":"CH18/Weightings!$M$5","v":0},{"$f":"CV18","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},421295,{"$f":"AP18/Weightings!$M$5","v":109.4},917.8,1027.2,1027.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H18>0,VLOOKUP($CZ18,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H18),Weightings!H18,VLOOKUP($CZ18,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ18,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G18=\"\",\"\",IF(Weightings!I18=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!H63+AU18","v":4507363},{"$f":"Exceptions!H65+AU18","v":4928772},{"$f":"IF(Weightings!G18>0,Weightings!G18,'Preliminary SO66'!AB15)","v":5064362},4928772,null,{"$f":"Weightings!E18","v":0},{"$f":"Weightings!F18","v":0},0,4928772,{"$f":"MAX(ROUND(((AR18-AO18-AN18)*Weightings!$M$12)+AP18,0),ROUND(((AR18-AO18-AN18)*Weightings!$M$12)+Weightings!B18,0))","v":4693665},0.3,1408100,1000000,1000000,{"$f":"BL18/BH18","v":0.21310000000000001},0,false,0,{"$f":"IF(BO18=TRUE,ROUND(((7337-BP18)/3642.4)-1,6),0)","v":0},0,true,325.09129999999999,{"$f":"IF(BS18=TRUE,ROUND(((5406-BT18)/3642.4)-1,6),0)","v":0.39493400000000001},222.2,0,222,0.94,{"$f":"IF(ROUND((Weightings!$P$5*BY18^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY18^Weightings!$P$6*Weightings!$P$8 ),2))","v":1078.8399999999999},{"$f":"ROUND(BZ18/Weightings!$M$5,4)","v":0.28010000000000002},58.5,0,0,0,0,{"$f":"AS18*Weightings!$M$5*CF18","v":0},0,0.188,2.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN18*1.05","v":0},0,{"$f":"CP18*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR18*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W15,VLOOKUP($CZ18,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT18*0.08","v":0},{"$f":"CO18+CQ18+CS18+CU18","v":0},0,{"$f":"IF(CW18>0,Weightings!$M$11*AR18,0)","v":0},0,"D0115"]
[200,"Greeley","Greeley County Schools ",193.5,0,{"$f":"D19+E19","v":193.5},205.3,0,205.3,241.4,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":241.4},241.4,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},241.4,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C16,IF(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},244.4,244.4,244.4,244.4,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":44.9},{"$f":"ROUND((X19/6)*Weightings!$M$6,1)","v":3.7},{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":257.39999999999998},{"$f":"ROUND((Z19/6)*Weightings!$M$7,1)","v":16.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":111},{"$f":"ROUND(AB19*Weightings!$M$8,1)","v":50.6},8.1,0,{"$f":"AE19*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG19*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":66},32.299999999999997,{"$f":"CC19/Weightings!$M$5","v":0},{"$f":"CD19/Weightings!$M$5","v":0},{"$f":"CH19/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},124634,{"$f":"AP19/Weightings!$M$5","v":32.4},510.4,542.79999999999995,542.79999999999995,0,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H19>0,VLOOKUP($CZ19,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H19),Weightings!H19,VLOOKUP($CZ19,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ19,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G19=\"\",\"\",IF(Weightings!I19=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR19*Weightings!$M$5+AU19","v":1966061},{"$f":"AT19*Weightings!$M$5+AU19","v":2090866},{"$f":"IF(Weightings!G19>0,Weightings!G19,'Preliminary SO66'!AB16)","v":2093947},2090866,null,{"$f":"Weightings!E19","v":0},{"$f":"Weightings!F19","v":0},0,2090866,{"$f":"MAX(ROUND(((AR19-AO19-AN19)*Weightings!$M$12)+AP19,0),ROUND(((AR19-AO19-AN19)*Weightings!$M$12)+Weightings!B19,0))","v":2457547},0.3,{"$f":"BH19*BI19","v":737264},713961,713961,0.29049999999999998,0,true,1394.182,0.63156699999999999,154.4,false,0,0,0,0,780,0.08,{"$f":"IF(ROUND((Weightings!$P$5*BY19^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY19^Weightings!$P$6*Weightings!$P$8 ),2))","v":1883.68},{"$f":"ROUND(BZ19/Weightings!$M$5,4)","v":0.48899999999999999},32.299999999999997,0,0,0,0,{"$f":"AS19*Weightings!$M$5*CF19","v":0},0,0.45400000000000001,0.3,0,0,8.1,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W16,VLOOKUP($CZ19,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW19>0,Weightings!$M$11*AR19,0)","v":0},0,"D0200"]
[202,"Wyandotte","Turner-Kansas City ",3801,0,{"$f":"D20+E20","v":3801},3854,0,3854,3888.6,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3888.6},3888.6,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3888.6,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C17,IF(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":81},3969.6,3969.6,3969.6,3969.6,0,139.1,0,139.1,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":893},{"$f":"ROUND((X20/6)*Weightings!$M$6,1)","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2014.3},{"$f":"ROUND((Z20/6)*Weightings!$M$7,1)","v":132.6},{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2693},{"$f":"ROUND(AB20*Weightings!$M$8,1)","v":1228},282.8,0,{"$f":"AE20*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG20*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1191},174.4,{"$f":"CC20/Weightings!$M$5","v":0},{"$f":"CD20/Weightings!$M$5","v":0},{"$f":"CH20/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2934652,{"$f":"AP20/Weightings!$M$5","v":761.9},6000.9,6762.8,6762.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H20>0,VLOOKUP($CZ20,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H20),Weightings!H20,VLOOKUP($CZ20,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ20,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G20=\"\",\"\",IF(Weightings!I20=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR20*Weightings!$M$5+AU20","v":23115467},{"$f":"AT20*Weightings!$M$5+AU20","v":26050306},{"$f":"IF(Weightings!G20>0,Weightings!G20,'Preliminary SO66'!AB17)","v":26634654},26050306,null,{"$f":"Weightings!E20","v":-585},{"$f":"Weightings!F20","v":0},-585,26049721,{"$f":"MAX(ROUND(((AR20-AO20-AN20)*Weightings!$M$12)+AP20,0),ROUND(((AR20-AO20-AN20)*Weightings!$M$12)+Weightings!B20,0))","v":30178043},0.3,9053413,9177472,9053413,0.3,0,false,0,0,0,false,0,0,0,139.1,17,70.06,{"$f":"IF(ROUND((Weightings!$P$5*BY20^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY20^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ20/Weightings!$M$5,4)","v":0.1464},174.4,0,0,0,0,{"$f":"AS20*Weightings!$M$5*CF20","v":0},0,0.67800000000000005,233.5,282.8,282.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W17,VLOOKUP($CZ20,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW20>0,Weightings!$M$11*AR20,0)","v":0},0,"D0202"]
[203,"Wyandotte","Piper-Kansas City ",1770.7,0,1770.7,1799.6,0,1799.6,1893.5,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1889.5},1889.5,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1889.5,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C18,IF(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},1893,1897,1897,1893,4,66.3,0,66.3,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":367.4},{"$f":"ROUND((X21/6)*Weightings!$M$6,1)","v":30.6},{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":138.9},{"$f":"ROUND((Z21/6)*Weightings!$M$7,1)","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":291},{"$f":"ROUND(AB21*Weightings!$M$8,1)","v":132.69999999999999},0,0,{"$f":"AE21*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG21*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1079},158,{"$f":"CC21/Weightings!$M$5","v":0},{"$f":"CD21/Weightings!$M$5","v":0},{"$f":"CH21/Weightings!$M$5","v":0},4.2,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1738771,{"$f":"AP21/Weightings!$M$5","v":451.4},2293.9,2745.3,2745.3,80370,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H21>0,VLOOKUP($CZ21,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H21),Weightings!H21,VLOOKUP($CZ21,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ21,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G21=\"\",\"\",IF(Weightings!I21=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR21*Weightings!$M$5+AU21","v":8916473},{"$f":"AT21*Weightings!$M$5+AU21","v":10655266},{"$f":"IF(Weightings!G21>0,Weightings!G21,'Preliminary SO66'!AB18)","v":10655266},10655266,null,{"$f":"Weightings!E21","v":-1170},{"$f":"Weightings!F21","v":0},-1170,10654096,{"$f":"MAX(ROUND(((AR21-AO21-AN21)*Weightings!$M$12)+AP21,0),ROUND(((AR21-AO21-AN21)*Weightings!$M$12)+Weightings!B21,0))","v":12019524},0.33,3966443,3824663,3824663,0.31819999999999998,0,false,0,0,0,false,0,0,0,66.3,31.4,34.36,{"$f":"IF(ROUND((Weightings!$P$5*BY21^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY21^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ21/Weightings!$M$5,4)","v":0.1464},158,0,0,0,2.8300000000000002E-2,{"$f":"AS21*Weightings!$M$5*CF21","v":299270},0,0.154,60.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":4},4.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W18,VLOOKUP($CZ21,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4.2,90000,{"$f":"IF(CW21>0,Weightings!$M$11*AR21,0)","v":573475},90000,"D0203"]
[204,"Wyandotte","Bonner Springs ",2388.1999999999998,0,2388.1999999999998,2421.8000000000002,0,2421.8000000000002,2507.1,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2507.1},2507.1,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2507.1,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C19,IF(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":19},2526.1,2526.1,2526.1,2526.1,0,88.5,0,88.5,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":577.79999999999995},{"$f":"ROUND((X22/6)*Weightings!$M$6,1)","v":48.2},{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":638.70000000000005},{"$f":"ROUND((Z22/6)*Weightings!$M$7,1)","v":42},{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1129},{"$f":"ROUND(AB22*Weightings!$M$8,1)","v":514.79999999999995},76.7,0,{"$f":"AE22*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG22*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":898},131.5,{"$f":"CC22/Weightings!$M$5","v":0},{"$f":"CD22/Weightings!$M$5","v":0},{"$f":"CH22/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2696306,{"$f":"AP22/Weightings!$M$5","v":700},3427.8,4127.8,4127.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H22>0,VLOOKUP($CZ22,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H22),Weightings!H22,VLOOKUP($CZ22,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ22,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G22=\"\",\"\",IF(Weightings!I22=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR22*Weightings!$M$5+AU22","v":13203886},{"$f":"AT22*Weightings!$M$5+AU22","v":15900286},{"$f":"IF(Weightings!G22>0,Weightings!G22,'Preliminary SO66'!AB19)","v":16071314},15900286,null,{"$f":"Weightings!E22","v":0},{"$f":"Weightings!F22","v":0},0,15900286,{"$f":"MAX(ROUND(((AR22-AO22-AN22)*Weightings!$M$12)+AP22,0),ROUND(((AR22-AO22-AN22)*Weightings!$M$12)+Weightings!B22,0))","v":18087128},0.3,5426138,5288513,5288513,0.29239999999999999,0,false,0,0,0,false,0,0,0,88.5,38,23.63,{"$f":"IF(ROUND((Weightings!$P$5*BY22^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY22^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ22/Weightings!$M$5,4)","v":0.1464},131.5,0,0,0,0,{"$f":"AS22*Weightings!$M$5*CF22","v":0},0,0.44700000000000001,66.5,0,0,76.7,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W19,VLOOKUP($CZ22,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW22>0,Weightings!$M$11*AR22,0)","v":0},0,"D0204"]
[205,"Butler","Bluestem ",501.6,0,501.6,502.2,0,502.2,507.8,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":507.8},507.8,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},507.8,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C20,IF(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},507.8,507.8,507.8,507.8,0,210,210,0,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":113.6},{"$f":"ROUND((X23/6)*Weightings!$M$6,1)","v":9.5},{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z23/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":244},{"$f":"ROUND(AB23*Weightings!$M$8,1)","v":111.3},22.4,0,{"$f":"AE23*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG23*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":258.5},76.400000000000006,{"$f":"CC23/Weightings!$M$5","v":0},{"$f":"CD23/Weightings!$M$5","v":0},{"$f":"CH23/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},549546,{"$f":"AP23/Weightings!$M$5","v":142.69999999999999},937.4,1080.0999999999999,1080.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H23>0,VLOOKUP($CZ23,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H23),Weightings!H23,VLOOKUP($CZ23,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ23,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G23=\"\",\"\",IF(Weightings!I23=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR23*Weightings!$M$5+AU23","v":3610865},{"$f":"AT23*Weightings!$M$5+AU23","v":4160545},{"$f":"IF(Weightings!G23>0,Weightings!G23,'Preliminary SO66'!AB20)","v":4251838},4160545,null,{"$f":"Weightings!E23","v":-2116},{"$f":"Weightings!F23","v":0},-2116,4158429,{"$f":"MAX(ROUND(((AR23-AO23-AN23)*Weightings!$M$12)+AP23,0),ROUND(((AR23-AO23-AN23)*Weightings!$M$12)+Weightings!B23,0))","v":4815400},0.3,1444620,1454653,1444620,0.3,0,false,0,0,0,true,257.15249999999997,0.41358699999999998,210,0,348.6,0.74,{"$f":"IF(ROUND((Weightings!$P$5*BY23^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY23^Weightings!$P$6*Weightings!$P$8 ),2))","v":1138.83},{"$f":"ROUND(BZ23/Weightings!$M$5,4)","v":0.29559999999999997},76.400000000000006,0,0,0,0,{"$f":"AS23*Weightings!$M$5*CF23","v":0},0,0.48099999999999998,1.5,0,0,22.4,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W20,VLOOKUP($CZ23,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW23>0,Weightings!$M$11*AR23,0)","v":0},0,"D0205"]
[206,"Butler","Remington-Whitewater ",491.1,0,491.1,490.1,0,490.1,488.4,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":473.4},490.1,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},490.1,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C21,IF(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2.5},475.9,490.9,490.9,492.6,15,206.3,206.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":65.099999999999994},{"$f":"ROUND((X24/6)*Weightings!$M$6,1)","v":5.4},{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":75.599999999999994},{"$f":"ROUND((Z24/6)*Weightings!$M$7,1)","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":146},{"$f":"ROUND(AB24*Weightings!$M$8,1)","v":66.599999999999994},0,0,{"$f":"AE24*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG24*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":353.5},90.5,{"$f":"CC24/Weightings!$M$5","v":0},{"$f":"CD24/Weightings!$M$5","v":0},{"$f":"CH24/Weightings!$M$5","v":0},15.8,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},573157,{"$f":"AP24/Weightings!$M$5","v":148.80000000000001},882.2,1031,1031,0,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H24>0,VLOOKUP($CZ24,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H24),Weightings!H24,VLOOKUP($CZ24,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ24,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G24=\"\",\"\",IF(Weightings!I24=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR24*Weightings!$M$5+AU24","v":3398234},{"$f":"AT24*Weightings!$M$5+AU24","v":3971412},{"$f":"IF(Weightings!G24>0,Weightings!G24,'Preliminary SO66'!AB21)","v":4194058},3971412,null,{"$f":"Weightings!E24","v":-4594},{"$f":"Weightings!F24","v":0},-4594,3966818,{"$f":"MAX(ROUND(((AR24-AO24-AN24)*Weightings!$M$12)+AP24,0),ROUND(((AR24-AO24-AN24)*Weightings!$M$12)+Weightings!B24,0))","v":4463293},0.3,1338988,1375000,1338988,0.3,0,false,0,0,0,true,238.3425,0.41875099999999998,206.3,0,253,1.4,{"$f":"IF(ROUND((Weightings!$P$5*BY24^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY24^Weightings!$P$6*Weightings!$P$8 ),2))","v":985.88},{"$f":"ROUND(BZ24/Weightings!$M$5,4)","v":0.25590000000000002},90.5,0,0,0,0,{"$f":"AS24*Weightings!$M$5*CF24","v":0},0,0.29599999999999999,1.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":15},15.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W21,VLOOKUP($CZ24,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,15.8,0,{"$f":"IF(CW24>0,Weightings!$M$11*AR24,0)","v":0},0,"D0206"]
[207,"Leavenworth","Ft Leavenworth ",1791.1,192.4,1983.5,1741.6,146,1887.6,1661.4,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1661.4},1887.6,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":77.5},1965.1,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C22,IF(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1661.4,1661.4,1738.9,1965.1,0,68.900000000000006,0,68.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X25/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":71.599999999999994},{"$f":"ROUND((Z25/6)*Weightings!$M$7,1)","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":94},{"$f":"ROUND(AB25*Weightings!$M$8,1)","v":42.9},0,0,{"$f":"AE25*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG25*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":149},21.8,{"$f":"CC25/Weightings!$M$5","v":0},{"$f":"CD25/Weightings!$M$5","v":0},{"$f":"CH25/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1281237,{"$f":"AP25/Weightings!$M$5","v":332.6},2103.4,2436,2436,0,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H25>0,VLOOKUP($CZ25,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H25),Weightings!H25,VLOOKUP($CZ25,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ25,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G25=\"\",\"\",IF(Weightings!I25=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR25*Weightings!$M$5+AU25","v":8102297},{"$f":"AT25*Weightings!$M$5+AU25","v":9383472},{"$f":"IF(Weightings!G25>0,Weightings!G25,'Preliminary SO66'!AB22)","v":9505966},9383472,null,{"$f":"Weightings!E25","v":0},{"$f":"Weightings!F25","v":0},0,9383472,{"$f":"MAX(ROUND(((AR25-AO25-AN25)*Weightings!$M$12)+AP25,0),ROUND(((AR25-AO25-AN25)*Weightings!$M$12)+Weightings!B25,0))","v":10725503},0.33,3539416,3587253,3539416,0.33,0,false,0,0,0,false,0,0,0,68.900000000000006,8.5,17.53,{"$f":"IF(ROUND((Weightings!$P$5*BY25^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY25^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ25/Weightings!$M$5,4)","v":0.1464},21.8,0,0,0,0,{"$f":"AS25*Weightings!$M$5*CF25","v":0},0,4.8000000000000001E-2,231.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W22,VLOOKUP($CZ25,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW25>0,Weightings!$M$11*AR25,0)","v":0},0,"D0207"]
[208,"Trego","Wakeeney ",359.3,0,359.3,375,0,375,370.3,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":370.3},375,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},375,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C23,IF(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},370.3,370.3,370.3,375,0,172,172,0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":44.1},{"$f":"ROUND((X26/6)*Weightings!$M$6,1)","v":3.7},{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z26/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":100},{"$f":"ROUND(AB26*Weightings!$M$8,1)","v":45.6},0,0,{"$f":"AE26*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG26*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":75},34.1,{"$f":"CC26/Weightings!$M$5","v":0},{"$f":"CD26/Weightings!$M$5","v":0},{"$f":"CH26/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},336134,{"$f":"AP26/Weightings!$M$5","v":87.3},630.4,717.7,717.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H26>0,VLOOKUP($CZ26,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H26),Weightings!H26,VLOOKUP($CZ26,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ26,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G26=\"\",\"\",IF(Weightings!I26=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR26*Weightings!$M$5+AU26","v":2428301},{"$f":"AT26*Weightings!$M$5+AU26","v":2764580},{"$f":"IF(Weightings!G26>0,Weightings!G26,'Preliminary SO66'!AB23)","v":2817353},2764580,null,{"$f":"Weightings!E26","v":0},{"$f":"Weightings!F26","v":0},0,2764580,{"$f":"MAX(ROUND(((AR26-AO26-AN26)*Weightings!$M$12)+AP26,0),ROUND(((AR26-AO26-AN26)*Weightings!$M$12)+Weightings!B26,0))","v":3340494},0.3,1002148,988678,988678,0.29599999999999999,0,false,0,0,0,true,92.8125,0.45870499999999997,172,0,706.7,0.11,{"$f":"IF(ROUND((Weightings!$P$5*BY26^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY26^Weightings!$P$6*Weightings!$P$8 ),2))","v":1752.76},{"$f":"ROUND(BZ26/Weightings!$M$5,4)","v":0.45500000000000002},34.1,0,0,0,0,{"$f":"AS26*Weightings!$M$5*CF26","v":0},0,0.26700000000000002,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W23,VLOOKUP($CZ26,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW26>0,Weightings!$M$11*AR26,0)","v":0},0,"D0208"]
[209,"Stevens","Moscow Public Schools ",159.30000000000001,0,159.30000000000001,184.9,0,184.9,185.7,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":185.7},185.7,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},185.7,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C24,IF(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},190.7,190.7,190.7,190.7,0,147.6,147.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X27/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":301.89999999999998},{"$f":"ROUND((Z27/6)*Weightings!$M$7,1)","v":19.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":89},{"$f":"ROUND(AB27*Weightings!$M$8,1)","v":40.6},7.3,0,{"$f":"AE27*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG27*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":46},18.100000000000001,{"$f":"CC27/Weightings!$M$5","v":0},{"$f":"CD27/Weightings!$M$5","v":0},{"$f":"CH27/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},114088,{"$f":"AP27/Weightings!$M$5","v":29.6},424.2,453.8,453.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H27>0,VLOOKUP($CZ27,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H27),Weightings!H27,VLOOKUP($CZ27,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ27,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G27=\"\",\"\",IF(Weightings!I27=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR27*Weightings!$M$5+AU27","v":1634018},{"$f":"AT27*Weightings!$M$5+AU27","v":1748038},{"$f":"IF(Weightings!G27>0,Weightings!G27,'Preliminary SO66'!AB24)","v":1786172},1748038,null,{"$f":"Weightings!E27","v":0},{"$f":"Weightings!F27","v":0},0,1748038,{"$f":"MAX(ROUND(((AR27-AO27-AN27)*Weightings!$M$12)+AP27,0),ROUND(((AR27-AO27-AN27)*Weightings!$M$12)+Weightings!B27,0))","v":2042819},0.33,674130,687317,674130,0.33,0,true,875.70899999999995,0.77390999999999999,147.6,false,0,0,0,0,223,0.21,{"$f":"IF(ROUND((Weightings!$P$5*BY27^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY27^Weightings!$P$6*Weightings!$P$8 ),2))","v":1514.25},{"$f":"ROUND(BZ27/Weightings!$M$5,4)","v":0.3931},18.100000000000001,0,0,0,0,{"$f":"AS27*Weightings!$M$5*CF27","v":0},0,0.46700000000000003,0.9,0,0,7.3,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W24,VLOOKUP($CZ27,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW27>0,Weightings!$M$11*AR27,0)","v":0},0,"D0209"]
[210,"Stevens","Hugoton Public Schools ",1007.5,0,1007.5,1020.8,0,1020.8,1042.3,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1036.8},1036.8,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1036.8,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C25,IF(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":16},1052.8,1058.3,1058.3,1052.8,5.5,240.5,240.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":275.39999999999998},{"$f":"ROUND((X28/6)*Weightings!$M$6,1)","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1654.2},{"$f":"ROUND((Z28/6)*Weightings!$M$7,1)","v":108.9},{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":497},{"$f":"ROUND(AB28*Weightings!$M$8,1)","v":226.6},42.4,0,{"$f":"AE28*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG28*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":177},63.7,{"$f":"CC28/Weightings!$M$5","v":0},{"$f":"CD28/Weightings!$M$5","v":0},{"$f":"CH28/Weightings!$M$5","v":0},5.8,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},556145,{"$f":"AP28/Weightings!$M$5","v":144.4},1763.7,1908.1,1908.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H28>0,VLOOKUP($CZ28,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H28),Weightings!H28,VLOOKUP($CZ28,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ28,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G28=\"\",\"\",IF(Weightings!I28=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR28*Weightings!$M$5+AU28","v":6793772},{"$f":"AT28*Weightings!$M$5+AU28","v":7350001},{"$f":"IF(Weightings!G28>0,Weightings!G28,'Preliminary SO66'!AB25)","v":7561091},7350001,null,{"$f":"Weightings!E28","v":0},{"$f":"Weightings!F28","v":0},0,7350001,{"$f":"MAX(ROUND(((AR28-AO28-AN28)*Weightings!$M$12)+AP28,0),ROUND(((AR28-AO28-AN28)*Weightings!$M$12)+Weightings!B28,0))","v":8515750},0.3,2554725,2611973,2554725,0.3,0,false,0,0,0,true,931.59,0.22842399999999999,240.5,0,575,0.31,{"$f":"IF(ROUND((Weightings!$P$5*BY28^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY28^Weightings!$P$6*Weightings!$P$8 ),2))","v":1386.55},{"$f":"ROUND(BZ28/Weightings!$M$5,4)","v":0.36},63.7,0,0,0,0,{"$f":"AS28*Weightings!$M$5*CF28","v":0},0,0.47199999999999998,1.8,0,0,42.4,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":5.5},5.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W25,VLOOKUP($CZ28,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,5.8,0,{"$f":"IF(CW28>0,Weightings!$M$11*AR28,0)","v":0},0,"D0210"]
[211,"Norton","Norton Community Schools ",704.9,0,704.9,695,0,695,689.1,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":689.1},696.3,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},696.3,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C26,IF(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},689.1,689.1,689.1,696.3,0,243.4,243.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":139.1},{"$f":"ROUND((X29/6)*Weightings!$M$6,1)","v":11.6},{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z29/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":229},{"$f":"ROUND(AB29*Weightings!$M$8,1)","v":104.4},0,0,{"$f":"AE29*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG29*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":147},57.2,{"$f":"CC29/Weightings!$M$5","v":0},{"$f":"CD29/Weightings!$M$5","v":0},{"$f":"CH29/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},807088,{"$f":"AP29/Weightings!$M$5","v":209.5},1112.9000000000001,1322.4,1322.4,128067,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H29>0,VLOOKUP($CZ29,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H29),Weightings!H29,VLOOKUP($CZ29,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ29,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G29=\"\",\"\",IF(Weightings!I29=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR29*Weightings!$M$5+AU29","v":4414958},{"$f":"AT29*Weightings!$M$5+AU29","v":5221952},{"$f":"IF(Weightings!G29>0,Weightings!G29,'Preliminary SO66'!AB26)","v":5424504},5221952,null,{"$f":"Weightings!E29","v":0},{"$f":"Weightings!F29","v":0},0,5221952,{"$f":"MAX(ROUND(((AR29-AO29-AN29)*Weightings!$M$12)+AP29,0),ROUND(((AR29-AO29-AN29)*Weightings!$M$12)+Weightings!B29,0))","v":5863455},0.3,1759037,1740000,1740000,0.29680000000000001,0,false,0,0,0,true,490.42129999999997,0.34954400000000002,243.4,0,678,0.22,{"$f":"IF(ROUND((Weightings!$P$5*BY29^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY29^Weightings!$P$6*Weightings!$P$8 ),2))","v":1498.4},{"$f":"ROUND(BZ29/Weightings!$M$5,4)","v":0.38900000000000001},57.2,0,0,0,0,{"$f":"AS29*Weightings!$M$5*CF29","v":0},0,0.32900000000000001,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W26,VLOOKUP($CZ29,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,187325,{"$f":"IF(CW29>0,Weightings!$M$11*AR29,0)","v":278225},187325,"D0211"]
[212,"Norton","Northern Valley ",168.5,0,168.5,170,0,170,169.5,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":169.5},170,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},170,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C27,IF(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0.5},170,170,170,170.5,0,141.1,141.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":32},{"$f":"ROUND((X30/6)*Weightings!$M$6,1)","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z30/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":68},{"$f":"ROUND(AB30*Weightings!$M$8,1)","v":31},2.2999999999999998,0,{"$f":"AE30*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG30*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":92.5},32.4,{"$f":"CC30/Weightings!$M$5","v":0},{"$f":"CD30/Weightings!$M$5","v":0},{"$f":"CH30/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},202253,{"$f":"AP30/Weightings!$M$5","v":52.5},380,432.5,432.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H30>0,VLOOKUP($CZ30,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H30),Weightings!H30,VLOOKUP($CZ30,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ30,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G30=\"\",\"\",IF(Weightings!I30=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR30*Weightings!$M$5+AU30","v":1463760},{"$f":"AT30*Weightings!$M$5+AU30","v":1665990},{"$f":"IF(Weightings!G30>0,Weightings!G30,'Preliminary SO66'!AB27)","v":1744571},1665990,null,{"$f":"Weightings!E30","v":0},{"$f":"Weightings!F30","v":0},0,1665990,{"$f":"MAX(ROUND(((AR30-AO30-AN30)*Weightings!$M$12)+AP30,0),ROUND(((AR30-AO30-AN30)*Weightings!$M$12)+Weightings!B30,0))","v":1953300},0.3,585990,603636,585990,0.3,0,true,680.678,0.82745500000000005,141.1,false,0,0,0,0,263,0.35,{"$f":"IF(ROUND((Weightings!$P$5*BY30^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY30^Weightings!$P$6*Weightings!$P$8 ),2))","v":1349.01},{"$f":"ROUND(BZ30/Weightings!$M$5,4)","v":0.35020000000000001},32.4,0,0,0,0,{"$f":"AS30*Weightings!$M$5*CF30","v":0},0,0.39900000000000002,0.6,0,0,2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W27,VLOOKUP($CZ30,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW30>0,Weightings!$M$11*AR30,0)","v":0},0,"D0212"]
[214,"Grant","Ulysses ",1588.6,0,1588.6,1640.5,0,1640.5,1686.1,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1670.3},1670.3,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1670.3,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C28,IF(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":29.5},1699.8,1715.6,1715.6,1699.8,15.8,59.6,0,59.6,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":300.60000000000002},{"$f":"ROUND((X31/6)*Weightings!$M$6,1)","v":25.1},{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2047.7},{"$f":"ROUND((Z31/6)*Weightings!$M$7,1)","v":134.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":891},{"$f":"ROUND(AB31*Weightings!$M$8,1)","v":406.3},93.6,0,{"$f":"AE31*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG31*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":199},68.400000000000006,{"$f":"CC31/Weightings!$M$5","v":0},{"$f":"CD31/Weightings!$M$5","v":0},{"$f":"CH31/Weightings!$M$5","v":0},16.600000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},870371,{"$f":"AP31/Weightings!$M$5","v":226},2504.1999999999998,2730.2,2730.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H31>0,VLOOKUP($CZ31,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H31),Weightings!H31,VLOOKUP($CZ31,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ31,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G31=\"\",\"\",IF(Weightings!I31=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR31*Weightings!$M$5+AU31","v":9646178},{"$f":"AT31*Weightings!$M$5+AU31","v":10516730},{"$f":"IF(Weightings!G31>0,Weightings!G31,'Preliminary SO66'!AB28)","v":10532138},10516730,null,{"$f":"Weightings!E31","v":0},{"$f":"Weightings!F31","v":0},0,10516730,{"$f":"MAX(ROUND(((AR31-AO31-AN31)*Weightings!$M$12)+AP31,0),ROUND(((AR31-AO31-AN31)*Weightings!$M$12)+Weightings!B31,0))","v":12163554},0.3,3649066,3478267,3478267,0.28599999999999998,0,false,0,0,0,false,0,0,0,59.6,517,0.38,{"$f":"IF(ROUND((Weightings!$P$5*BY31^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY31^Weightings!$P$6*Weightings!$P$8 ),2))","v":1324.14},{"$f":"ROUND(BZ31/Weightings!$M$5,4)","v":0.34379999999999999},68.400000000000006,0,0,0,0,{"$f":"AS31*Weightings!$M$5*CF31","v":0},0,0.52400000000000002,3.3,93.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":15.8},16.600000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W28,VLOOKUP($CZ31,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT31*0.08","v":0},{"$f":"CO31+CQ31+CS31+CU31","v":16.600000000000001},0,{"$f":"IF(CW31>0,Weightings!$M$11*AR31,0)","v":0},0,"D0214"]
[215,"Kearny","Lakin ",604.4,0,604.4,631.4,0,631.4,635.6,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":635.6},635.6,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},635.6,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C29,IF(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6.5},642.1,642.1,642.1,642.1,0,236.3,236.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":57.3},{"$f":"ROUND((X32/6)*Weightings!$M$6,1)","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":677.5},{"$f":"ROUND((Z32/6)*Weightings!$M$7,1)","v":44.6},{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":288},{"$f":"ROUND(AB32*Weightings!$M$8,1)","v":131.30000000000001},20,0,{"$f":"AE32*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG32*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":84},36.799999999999997,{"$f":"CC32/Weightings!$M$5","v":0},{"$f":"CD32/Weightings!$M$5","v":0},{"$f":"CH32/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},342744,{"$f":"AP32/Weightings!$M$5","v":89},1115.9000000000001,1204.9000000000001,1204.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H32>0,VLOOKUP($CZ32,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H32),Weightings!H32,VLOOKUP($CZ32,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ32,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G32=\"\",\"\",IF(Weightings!I32=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR32*Weightings!$M$5+AU32","v":4298447},{"$f":"AT32*Weightings!$M$5+AU32","v":4641275},{"$f":"IF(Weightings!G32>0,Weightings!G32,'Preliminary SO66'!AB29)","v":4689425},4641275,null,{"$f":"Weightings!E32","v":0},{"$f":"Weightings!F32","v":0},0,4641275,{"$f":"MAX(ROUND(((AR32-AO32-AN32)*Weightings!$M$12)+AP32,0),ROUND(((AR32-AO32-AN32)*Weightings!$M$12)+Weightings!B32,0))","v":5406942},0.3,1622083,1635014,1622083,0.3,0,false,0,0,0,true,423.34879999999998,0.36795800000000001,236.3,0,646,0.13,{"$f":"IF(ROUND((Weightings!$P$5*BY32^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY32^Weightings!$P$6*Weightings!$P$8 ),2))","v":1687.76},{"$f":"ROUND(BZ32/Weightings!$M$5,4)","v":0.43819999999999998},36.799999999999997,0,0,0,0,{"$f":"AS32*Weightings!$M$5*CF32","v":0},0,0.44900000000000001,1,0,0,20,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W29,VLOOKUP($CZ32,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW32>0,Weightings!$M$11*AR32,0)","v":0},0,"D0215"]
[216,"Kearny","Deerfield ",214,0,214,231.5,0,231.5,192,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":192},231.5,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},231.5,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C30,IF(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},197,197,197,236.5,0,154.30000000000001,154.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":36.700000000000003},{"$f":"ROUND((X33/6)*Weightings!$M$6,1)","v":3.1},{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":419.5},{"$f":"ROUND((Z33/6)*Weightings!$M$7,1)","v":27.6},{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":137},{"$f":"ROUND(AB33*Weightings!$M$8,1)","v":62.5},14.4,0,{"$f":"AE33*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG33*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":12},6.3,{"$f":"CC33/Weightings!$M$5","v":0},{"$f":"CD33/Weightings!$M$5","v":0},{"$f":"CH33/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},141815,{"$f":"AP33/Weightings!$M$5","v":36.799999999999997},504.7,541.5,541.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H33>0,VLOOKUP($CZ33,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H33),Weightings!H33,VLOOKUP($CZ33,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ33,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G33=\"\",\"\",IF(Weightings!I33=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR33*Weightings!$M$5+AU33","v":1944104},{"$f":"AT33*Weightings!$M$5+AU33","v":2085858},{"$f":"IF(Weightings!G33>0,Weightings!G33,'Preliminary SO66'!AB30)","v":2318904},2085858,null,{"$f":"Weightings!E33","v":0},{"$f":"Weightings!F33","v":0},0,2085858,{"$f":"MAX(ROUND(((AR33-AO33-AN33)*Weightings!$M$12)+AP33,0),ROUND(((AR33-AO33-AN33)*Weightings!$M$12)+Weightings!B33,0))","v":2471992},0.3,741598,821609,741598,0.3,0,true,1317.9079999999999,0.65250699999999995,154.30000000000001,false,0,0,0,0,216,0.06,{"$f":"IF(ROUND((Weightings!$P$5*BY33^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY33^Weightings!$P$6*Weightings!$P$8 ),2))","v":2010.34},{"$f":"ROUND(BZ33/Weightings!$M$5,4)","v":0.52190000000000003},6.3,0,0,0,0,{"$f":"AS33*Weightings!$M$5*CF33","v":0},0,0.57899999999999996,1.1000000000000001,14.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W30,VLOOKUP($CZ33,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW33>0,Weightings!$M$11*AR33,0)","v":0},0,"D0216"]
[217,"Morton","Rolla ",182.4,0,182.4,176.4,0,176.4,184.6,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":183.6},183.6,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},183.6,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C31,IF(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},183.6,184.6,184.6,183.6,1,145.5,145.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":72.099999999999994},{"$f":"ROUND((X34/6)*Weightings!$M$6,1)","v":6},{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":256.7},{"$f":"ROUND((Z34/6)*Weightings!$M$7,1)","v":16.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":77},{"$f":"ROUND(AB34*Weightings!$M$8,1)","v":35.1},3.7,0,{"$f":"AE34*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG34*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":30},13.4,{"$f":"CC34/Weightings!$M$5","v":0},{"$f":"CD34/Weightings!$M$5","v":0},{"$f":"CH34/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},109775,{"$f":"AP34/Weightings!$M$5","v":28.5},405.3,433.8,433.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H34>0,VLOOKUP($CZ34,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H34),Weightings!H34,VLOOKUP($CZ34,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ34,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G34=\"\",\"\",IF(Weightings!I34=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR34*Weightings!$M$5+AU34","v":1561216},{"$f":"AT34*Weightings!$M$5+AU34","v":1670998},{"$f":"IF(Weightings!G34>0,Weightings!G34,'Preliminary SO66'!AB31)","v":1672538},1670998,null,{"$f":"Weightings!E34","v":0},{"$f":"Weightings!F34","v":0},0,1670998,{"$f":"MAX(ROUND(((AR34-AO34-AN34)*Weightings!$M$12)+AP34,0),ROUND(((AR34-AO34-AN34)*Weightings!$M$12)+Weightings!B34,0))","v":1961198},0.3,588359,559130,559130,0.28510000000000002,0,true,807.15800000000002,0.79273099999999996,145.5,false,0,0,0,0,252,0.12,{"$f":"IF(ROUND((Weightings!$P$5*BY34^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY34^Weightings!$P$6*Weightings!$P$8 ),2))","v":1718.6},{"$f":"ROUND(BZ34/Weightings!$M$5,4)","v":0.44619999999999999},13.4,0,0,0,0,{"$f":"AS34*Weightings!$M$5*CF34","v":0},0,0.41899999999999998,0.7,0,0,3.7,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W31,VLOOKUP($CZ34,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW34>0,Weightings!$M$11*AR34,0)","v":0},0,"D0217"]
[218,"Morton","Elkhart ",489.4,0,489.4,494.1,0,494.1,979.1,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":469.8},494.1,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},494.1,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C32,IF(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9},478.8,988.1,988.1,503.1,509.3,208.9,208.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":100.6},{"$f":"ROUND((X35/6)*Weightings!$M$6,1)","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":426.7},{"$f":"ROUND((Z35/6)*Weightings!$M$7,1)","v":28.1},{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":207},{"$f":"ROUND(AB35*Weightings!$M$8,1)","v":94.4},8.8000000000000007,0,{"$f":"AE35*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG35*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":38},17.7,{"$f":"CC35/Weightings!$M$5","v":0},{"$f":"CD35/Weightings!$M$5","v":0},{"$f":"CH35/Weightings!$M$5","v":0},534.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},275325,{"$f":"AP35/Weightings!$M$5","v":71.5},1404.2,1475.7,1475.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H35>0,VLOOKUP($CZ35,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H35),Weightings!H35,VLOOKUP($CZ35,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ35,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G35=\"\",\"\",IF(Weightings!I35=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR35*Weightings!$M$5+AU35","v":5408978},{"$f":"AT35*Weightings!$M$5+AU35","v":5684396},{"$f":"IF(Weightings!G35>0,Weightings!G35,'Preliminary SO66'!AB32)","v":6415506},5684396,null,{"$f":"Weightings!E35","v":0},{"$f":"Weightings!F35","v":0},0,5684396,{"$f":"MAX(ROUND(((AR35-AO35-AN35)*Weightings!$M$12)+AP35,0),ROUND(((AR35-AO35-AN35)*Weightings!$M$12)+Weightings!B35,0))","v":4294395},0.3,1288319,1341660,1288319,0.3,0,false,0,0,0,true,251.33629999999999,0.41518300000000002,208.9,0,376,0.1,{"$f":"IF(ROUND((Weightings!$P$5*BY35^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY35^Weightings!$P$6*Weightings!$P$8 ),2))","v":1790.96},{"$f":"ROUND(BZ35/Weightings!$M$5,4)","v":0.46489999999999998},17.7,0,0,0,0,{"$f":"AS35*Weightings!$M$5*CF35","v":0},0,0.41099999999999998,1.3,0,0,8.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":509.3},534.79999999999995,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W32,VLOOKUP($CZ35,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,534.79999999999995,0,{"$f":"IF(CW35>0,Weightings!$M$11*AR35,0)","v":0},0,"D0218"]
[219,"Clark","Minneola ",255,0,255,249,0,249,248.5,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":248.5},250.8,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},250.8,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C33,IF(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},248.5,248.5,248.5,250.8,0,154.1,154.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X36/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z36/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":111},{"$f":"ROUND(AB36*Weightings!$M$8,1)","v":50.6},7.2,0,{"$f":"AE36*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG36*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":43},18.2,{"$f":"CC36/Weightings!$M$5","v":0},{"$f":"CD36/Weightings!$M$5","v":0},{"$f":"CH36/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},175075,{"$f":"AP36/Weightings!$M$5","v":45.5},480.9,526.4,526.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H36>0,VLOOKUP($CZ36,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H36),Weightings!H36,VLOOKUP($CZ36,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ36,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G36=\"\",\"\",IF(Weightings!I36=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR36*Weightings!$M$5+AU36","v":1852427},{"$f":"AT36*Weightings!$M$5+AU36","v":2027693},{"$f":"IF(Weightings!G36>0,Weightings!G36,'Preliminary SO66'!AB33)","v":2147105},2027693,null,{"$f":"Weightings!E36","v":0},{"$f":"Weightings!F36","v":0},0,2027693,{"$f":"MAX(ROUND(((AR36-AO36-AN36)*Weightings!$M$12)+AP36,0),ROUND(((AR36-AO36-AN36)*Weightings!$M$12)+Weightings!B36,0))","v":2407064},0.3,722119,700185,700185,0.29089999999999999,0,true,1455.9739999999999,0.61460199999999998,154.1,false,0,0,0,0,292,0.15,{"$f":"IF(ROUND((Weightings!$P$5*BY36^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY36^Weightings!$P$6*Weightings!$P$8 ),2))","v":1634},{"$f":"ROUND(BZ36/Weightings!$M$5,4)","v":0.42420000000000002},18.2,0,0,0,0,{"$f":"AS36*Weightings!$M$5*CF36","v":0},0,0.443,0.9,0,0,7.2,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W33,VLOOKUP($CZ36,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW36>0,Weightings!$M$11*AR36,0)","v":0},0,"D0219"]
[220,"Clark","Ashland ",183.6,0,183.6,194.4,0,194.4,192.6,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":192.6},194.4,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},194.4,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C34,IF(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},194.6,194.6,194.6,196.4,0,149,149,0,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":17},{"$f":"ROUND((X37/6)*Weightings!$M$6,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":23},{"$f":"ROUND((Z37/6)*Weightings!$M$7,1)","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":72},{"$f":"ROUND(AB37*Weightings!$M$8,1)","v":32.799999999999997},0.9,0,{"$f":"AE37*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG37*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":47},23.7,{"$f":"CC37/Weightings!$M$5","v":0},{"$f":"CD37/Weightings!$M$5","v":0},{"$f":"CH37/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},150066,{"$f":"AP37/Weightings!$M$5","v":39},405.7,444.7,444.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H37>0,VLOOKUP($CZ37,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H37),Weightings!H37,VLOOKUP($CZ37,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ37,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G37=\"\",\"\",IF(Weightings!I37=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR37*Weightings!$M$5+AU37","v":1562756},{"$f":"AT37*Weightings!$M$5+AU37","v":1712984},{"$f":"IF(Weightings!G37>0,Weightings!G37,'Preliminary SO66'!AB34)","v":1750734},1712984,null,{"$f":"Weightings!E37","v":0},{"$f":"Weightings!F37","v":0},0,1712984,{"$f":"MAX(ROUND(((AR37-AO37-AN37)*Weightings!$M$12)+AP37,0),ROUND(((AR37-AO37-AN37)*Weightings!$M$12)+Weightings!B37,0))","v":2020274},0.3,606082,613356,606082,0.3,0,true,930.74199999999996,0.75880099999999995,149,false,0,0,0,0,660,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*BY37^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY37^Weightings!$P$6*Weightings!$P$8 ),2))","v":1941.45},{"$f":"ROUND(BZ37/Weightings!$M$5,4)","v":0.504},23.7,0,0,0,0,{"$f":"AS37*Weightings!$M$5*CF37","v":0},0,0.36699999999999999,0.3,0,0,0.9,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W34,VLOOKUP($CZ37,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW37>0,Weightings!$M$11*AR37,0)","v":0},0,"D0220"]
[223,"Washington","Barnes ",373.2,0,373.2,374.8,0,374.8,341,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":340},374.8,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},374.8,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C35,IF(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},340,341,341,374.8,1,171.9,171.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":119.9},{"$f":"ROUND((X38/6)*Weightings!$M$6,1)","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":134.1},{"$f":"ROUND((Z38/6)*Weightings!$M$7,1)","v":8.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":89},{"$f":"ROUND(AB38*Weightings!$M$8,1)","v":40.6},0,0,{"$f":"AE38*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG38*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":132.1},46.3,{"$f":"CC38/Weightings!$M$5","v":0},{"$f":"CD38/Weightings!$M$5","v":0},{"$f":"CH38/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},443794,{"$f":"AP38/Weightings!$M$5","v":115.2},654.5,769.7,769.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H38>0,VLOOKUP($CZ38,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H38),Weightings!H38,VLOOKUP($CZ38,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ38,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G38=\"\",\"\",IF(Weightings!I38=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR38*Weightings!$M$5+AU38","v":2521134},{"$f":"AT38*Weightings!$M$5+AU38","v":2964884},{"$f":"IF(Weightings!G38>0,Weightings!G38,'Preliminary SO66'!AB35)","v":3047702},2964884,null,{"$f":"Weightings!E38","v":0},{"$f":"Weightings!F38","v":0},0,2964884,{"$f":"MAX(ROUND(((AR38-AO38-AN38)*Weightings!$M$12)+AP38,0),ROUND(((AR38-AO38-AN38)*Weightings!$M$12)+Weightings!B38,0))","v":3373070},0.3,1011921,1040486,1011921,0.3,0,false,0,0,0,true,92.564999999999998,0.45877299999999999,171.9,0,378,0.35,{"$f":"IF(ROUND((Weightings!$P$5*BY38^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY38^Weightings!$P$6*Weightings!$P$8 ),2))","v":1349.01},{"$f":"ROUND(BZ38/Weightings!$M$5,4)","v":0.35020000000000001},46.3,0,0,0,0,{"$f":"AS38*Weightings!$M$5*CF38","v":0},0,0.23699999999999999,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W35,VLOOKUP($CZ38,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW38>0,Weightings!$M$11*AR38,0)","v":0},0,"D0223"]
[224,"Washington","Clifton-Clyde ",301.5,0,301.5,305.5,0,305.5,311.5,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":311.5},311.5,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},311.5,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C36,IF(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2.5},314,314,314,314,0,150.5,150.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":116.6},{"$f":"ROUND((X39/6)*Weightings!$M$6,1)","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z39/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":64},{"$f":"ROUND(AB39*Weightings!$M$8,1)","v":29.2},0,0,{"$f":"AE39*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG39*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":185},54.9,{"$f":"CC39/Weightings!$M$5","v":0},{"$f":"CD39/Weightings!$M$5","v":0},{"$f":"CH39/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},266967,{"$f":"AP39/Weightings!$M$5","v":69.3},558.29999999999995,627.6,627.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H39>0,VLOOKUP($CZ39,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H39),Weightings!H39,VLOOKUP($CZ39,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ39,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G39=\"\",\"\",IF(Weightings!I39=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR39*Weightings!$M$5+AU39","v":2150572},{"$f":"AT39*Weightings!$M$5+AU39","v":2417515},{"$f":"IF(Weightings!G39>0,Weightings!G39,'Preliminary SO66'!AB36)","v":2544246},2417515,null,{"$f":"Weightings!E39","v":-1077},{"$f":"Weightings!F39","v":0},-1077,2416438,{"$f":"MAX(ROUND(((AR39-AO39-AN39)*Weightings!$M$12)+AP39,0),ROUND(((AR39-AO39-AN39)*Weightings!$M$12)+Weightings!B39,0))","v":2854625},0.3,856388,881846,856388,0.3,0,false,0,0,0,true,17.324999999999999,0.47943000000000002,150.5,0,255,0.73,{"$f":"IF(ROUND((Weightings!$P$5*BY39^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY39^Weightings!$P$6*Weightings!$P$8 ),2))","v":1142.3399999999999},{"$f":"ROUND(BZ39/Weightings!$M$5,4)","v":0.29659999999999997},54.9,0,0,0,0,{"$f":"AS39*Weightings!$M$5*CF39","v":0},0,0.20399999999999999,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W36,VLOOKUP($CZ39,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW39>0,Weightings!$M$11*AR39,0)","v":0},0,"D0224"]
[225,"Meade","Fowler ",165,0,165,154,0,154,151,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":151},156.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},156.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C37,IF(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},154.5,154.5,154.5,160.19999999999999,0,136.9,136.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X40/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":26.8},{"$f":"ROUND((Z40/6)*Weightings!$M$7,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":83},{"$f":"ROUND(AB40*Weightings!$M$8,1)","v":37.799999999999997},8.6999999999999993,0,{"$f":"AE40*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG40*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":21},10.6,{"$f":"CC40/Weightings!$M$5","v":0},{"$f":"CD40/Weightings!$M$5","v":0},{"$f":"CH40/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},109633,{"$f":"AP40/Weightings!$M$5","v":28.5},356,384.5,384.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H40>0,VLOOKUP($CZ40,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H40),Weightings!H40,VLOOKUP($CZ40,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ40,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G40=\"\",\"\",IF(Weightings!I40=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR40*Weightings!$M$5+AU40","v":1371312},{"$f":"AT40*Weightings!$M$5+AU40","v":1481094},{"$f":"IF(Weightings!G40>0,Weightings!G40,'Preliminary SO66'!AB37)","v":1550045},1481094,null,{"$f":"Weightings!E40","v":0},{"$f":"Weightings!F40","v":0},0,1481094,{"$f":"MAX(ROUND(((AR40-AO40-AN40)*Weightings!$M$12)+AP40,0),ROUND(((AR40-AO40-AN40)*Weightings!$M$12)+Weightings!B40,0))","v":1751227},0.33,577905,598056,577905,0.33,0,true,581.23099999999999,0.85475800000000002,136.9,false,0,0,0,0,281,7.0000000000000007E-2,{"$f":"IF(ROUND((Weightings!$P$5*BY40^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY40^Weightings!$P$6*Weightings!$P$8 ),2))","v":1941.45},{"$f":"ROUND(BZ40/Weightings!$M$5,4)","v":0.504},10.6,0,0,0,0,{"$f":"AS40*Weightings!$M$5*CF40","v":0},0,0.51800000000000002,0.6,8.6999999999999993,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W37,VLOOKUP($CZ40,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW40>0,Weightings!$M$11*AR40,0)","v":0},0,"D0225"]
[226,"Meade","Meade ",416.3,0,416.3,406.1,0,406.1,392.7,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":392.7},406.1,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},406.1,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C38,IF(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},396.2,396.2,396.2,409.6,0,183.1,183.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":69.7},{"$f":"ROUND((X41/6)*Weightings!$M$6,1)","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":15.8},{"$f":"ROUND((Z41/6)*Weightings!$M$7,1)","v":1},{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":119},{"$f":"ROUND(AB41*Weightings!$M$8,1)","v":54.3},0,0,{"$f":"AE41*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG41*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":62.5},26.9,{"$f":"CC41/Weightings!$M$5","v":0},{"$f":"CD41/Weightings!$M$5","v":0},{"$f":"CH41/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},286030,{"$f":"AP41/Weightings!$M$5","v":74.3},680.7,755,755,10000,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H41>0,VLOOKUP($CZ41,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H41),Weightings!H41,VLOOKUP($CZ41,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ41,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G41=\"\",\"\",IF(Weightings!I41=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR41*Weightings!$M$5+AU41","v":2632056},{"$f":"AT41*Weightings!$M$5+AU41","v":2918260},{"$f":"IF(Weightings!G41>0,Weightings!G41,'Preliminary SO66'!AB38)","v":3030927},2918260,null,{"$f":"Weightings!E41","v":0},{"$f":"Weightings!F41","v":0},0,2918260,{"$f":"MAX(ROUND(((AR41-AO41-AN41)*Weightings!$M$12)+AP41,0),ROUND(((AR41-AO41-AN41)*Weightings!$M$12)+Weightings!B41,0))","v":3449937},0.3,1034981,1061652,1034981,0.3,0,false,0,0,0,true,135.63,0.44695000000000001,183.1,0,440,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY41^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY41^Weightings!$P$6*Weightings!$P$8 ),2))","v":1659.71},{"$f":"ROUND(BZ41/Weightings!$M$5,4)","v":0.43090000000000001},26.9,0,0,0,0,{"$f":"AS41*Weightings!$M$5*CF41","v":0},0,0.29099999999999998,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W38,VLOOKUP($CZ41,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,12500,{"$f":"IF(CW41>0,Weightings!$M$11*AR41,0)","v":170175},12500,"D0226"]
[227,"Hodgeman","Hodgeman County Schools ",311.39999999999998,0,311.39999999999998,291.5,0,291.5,287,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":287},296.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},296.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C39,IF(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},287,287,287,296.60000000000002,0,146.30000000000001,146.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":51.7},{"$f":"ROUND((X42/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":14.3},{"$f":"ROUND((Z42/6)*Weightings!$M$7,1)","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":80},{"$f":"ROUND(AB42*Weightings!$M$8,1)","v":36.5},0,0,{"$f":"AE42*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG42*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":126.5},52.9,{"$f":"CC42/Weightings!$M$5","v":0},{"$f":"CD42/Weightings!$M$5","v":0},{"$f":"CH42/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},204616,{"$f":"AP42/Weightings!$M$5","v":53.1},537.5,590.6,590.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H42>0,VLOOKUP($CZ42,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H42),Weightings!H42,VLOOKUP($CZ42,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ42,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G42=\"\",\"\",IF(Weightings!I42=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR42*Weightings!$M$5+AU42","v":2070450},{"$f":"AT42*Weightings!$M$5+AU42","v":2274991},{"$f":"IF(Weightings!G42>0,Weightings!G42,'Preliminary SO66'!AB39)","v":2288473},2274991,null,{"$f":"Weightings!E42","v":0},{"$f":"Weightings!F42","v":0},0,2274991,{"$f":"MAX(ROUND(((AR42-AO42-AN42)*Weightings!$M$12)+AP42,0),ROUND(((AR42-AO42-AN42)*Weightings!$M$12)+Weightings!B42,0))","v":2734027},0.3,820208,814281,814281,0.29780000000000001,0,true,1898.173,0.493199,146.30000000000001,false,0,0,0,0,807.5,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY42^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY42^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ42/Weightings!$M$5,4)","v":0.41799999999999998},52.9,0,0,0,0,{"$f":"AS42*Weightings!$M$5*CF42","v":0},0,0.27,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W39,VLOOKUP($CZ42,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW42>0,Weightings!$M$11*AR42,0)","v":0},0,"D0227"]
[229,"Johnson","Blue Valley ",21134.6,0,21134.6,21371,0,21371,21375.1,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":21375.1},21375.1,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},21375.1,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C40,IF(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},21375.1,21375.1,21375.1,21375.1,0,749,0,749,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":4566.7},{"$f":"ROUND((X43/6)*Weightings!$M$6,1)","v":380.6},{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1029.7},{"$f":"ROUND((Z43/6)*Weightings!$M$7,1)","v":67.8},{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1196},{"$f":"ROUND(AB43*Weightings!$M$8,1)","v":545.4},0,0,{"$f":"AE43*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":29.9},{"$f":"ROUND(AG43*Weightings!$M$10,1)","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":4529},663,{"$f":"CC43/Weightings!$M$5","v":2743.4},{"$f":"CD43/Weightings!$M$5","v":0},{"$f":"CH43/Weightings!$M$5","v":1595.8},0,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},20737249,{"$f":"AP43/Weightings!$M$5","v":5383.5},28127.599999999999,31915.3,33511.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H43>0,VLOOKUP($CZ43,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H43),Weightings!H43,VLOOKUP($CZ43,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ43,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G43=\"\",\"\",IF(Weightings!I43=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR43*Weightings!$M$5+AU43","v":108347515},{"$f":"AT43*Weightings!$M$5+AU43","v":129084757},{"$f":"IF(Weightings!G43>0,Weightings!G43,'Preliminary SO66'!AB40)","v":131837396},129084757,null,{"$f":"Weightings!E43","v":0},{"$f":"Weightings!F43","v":0},0,129084757,{"$f":"MAX(ROUND(((AR43-AO43-AN43)*Weightings!$M$12)+AP43,0),ROUND(((AR43-AO43-AN43)*Weightings!$M$12)+Weightings!B43,0))","v":147030173},0.33,48519957,49550220,48519957,0.33,0,false,0,0,0,false,0,0,0,749,91,49.77,{"$f":"IF(ROUND((Weightings!$P$5*BY43^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY43^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ43/Weightings!$M$5,4)","v":0.1464},663,10567670,0,6277970,0.05,{"$f":"AS43*Weightings!$M$5*CF43","v":6146887},6146887,5.6000000000000001E-2,234.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W40,VLOOKUP($CZ43,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW43>0,Weightings!$M$11*AR43,0)","v":0},0,"D0229"]
[230,"Johnson","Spring Hill ",2178.9,0,2178.9,2248.6999999999998,0,2248.6999999999998,3167.3,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2365},2365,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2365,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C41,IF(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},2372.5,3174.8,3174.8,2372.5,802.3,83.1,0,83.1,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":434.1},{"$f":"ROUND((X44/6)*Weightings!$M$6,1)","v":36.200000000000003},{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":15.6},{"$f":"ROUND((Z44/6)*Weightings!$M$7,1)","v":1},{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":441},{"$f":"ROUND(AB44*Weightings!$M$8,1)","v":201.1},0,0,{"$f":"AE44*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":431.5},{"$f":"ROUND(AG44*Weightings!$M$10,1)","v":107.9},{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1222},178.9,{"$f":"CC44/Weightings!$M$5","v":391.7},{"$f":"CD44/Weightings!$M$5","v":0},{"$f":"CH44/Weightings!$M$5","v":0},842.4,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2396113,{"$f":"AP44/Weightings!$M$5","v":622},4214.8,4836.8,4836.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H44>0,VLOOKUP($CZ44,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H44),Weightings!H44,VLOOKUP($CZ44,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ44,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G44=\"\",\"\",IF(Weightings!I44=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR44*Weightings!$M$5+AU44","v":16235410},{"$f":"AT44*Weightings!$M$5+AU44","v":18631354},{"$f":"IF(Weightings!G44>0,Weightings!G44,'Preliminary SO66'!AB41)","v":19152144},18631354,null,{"$f":"Weightings!E44","v":0},{"$f":"Weightings!F44","v":0},0,18631354,{"$f":"MAX(ROUND(((AR44-AO44-AN44)*Weightings!$M$12)+AP44,0),ROUND(((AR44-AO44-AN44)*Weightings!$M$12)+Weightings!B44,0))","v":17538189},0.3,5261457,5304672,5261457,0.3,0,false,0,0,0,false,0,0,0,83.1,71,17.21,{"$f":"IF(ROUND((Weightings!$P$5*BY44^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY44^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ44/Weightings!$M$5,4)","v":0.1464},178.9,1508640,0,0,2.8900000000000002E-2,{"$f":"AS44*Weightings!$M$5*CF44","v":538446},0,0.186,33.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":802.3},842.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W41,VLOOKUP($CZ44,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,842.4,0,{"$f":"IF(CW44>0,Weightings!$M$11*AR44,0)","v":0},0,"D0230"]
[231,"Johnson","Gardner Edgerton ",5060.1000000000004,0,5060.1000000000004,5141.8999999999996,0,5141.8999999999996,5350.5,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":5350.5},5350.5,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},5350.5,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C42,IF(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9},5359.5,5359.5,5359.5,5359.5,0,187.8,0,187.8,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":954.4},{"$f":"ROUND((X45/6)*Weightings!$M$6,1)","v":79.5},{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":224.1},{"$f":"ROUND((Z45/6)*Weightings!$M$7,1)","v":14.8},{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1320},{"$f":"ROUND(AB45*Weightings!$M$8,1)","v":601.9},0,0,{"$f":"AE45*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":990},{"$f":"ROUND(AG45*Weightings!$M$10,1)","v":247.5},{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1225},193.3,{"$f":"CC45/Weightings!$M$5","v":0},{"$f":"CD45/Weightings!$M$5","v":0},{"$f":"CH45/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},5111353,{"$f":"AP45/Weightings!$M$5","v":1326.9},6684.3,8011.2,8011.2,10000,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H45>0,VLOOKUP($CZ45,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H45),Weightings!H45,VLOOKUP($CZ45,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ45,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G45=\"\",\"\",IF(Weightings!I45=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR45*Weightings!$M$5+AU45","v":25757924},{"$f":"AT45*Weightings!$M$5+AU45","v":30869142},{"$f":"IF(Weightings!G45>0,Weightings!G45,'Preliminary SO66'!AB42)","v":31197718},30869142,null,{"$f":"Weightings!E45","v":-3509},{"$f":"Weightings!F45","v":0},-3509,30865633,{"$f":"MAX(ROUND(((AR45-AO45-AN45)*Weightings!$M$12)+AP45,0),ROUND(((AR45-AO45-AN45)*Weightings!$M$12)+Weightings!B45,0))","v":35123860},0.3,10537158,10641512,10537158,0.3,0,false,0,0,0,false,0,0,0,187.8,103,11.89,{"$f":"IF(ROUND((Weightings!$P$5*BY45^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY45^Weightings!$P$6*Weightings!$P$8 ),2))","v":607.66999999999996},{"$f":"ROUND(BZ45/Weightings!$M$5,4)","v":0.1578},193.3,0,0,0,0,{"$f":"AS45*Weightings!$M$5*CF45","v":0},0,0.246,52,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W42,VLOOKUP($CZ45,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,10000,{"$f":"IF(CW45>0,Weightings!$M$11*AR45,0)","v":1671075},10000,"D0231"]
[232,"Johnson","De Soto ",6623.1,0,6623.1,6695.3,0,6695.3,6740.1,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":6740.1},6740.1,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},6740.1,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C43,IF(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},6752.1,6752.1,6752.1,6752.1,0,236.6,0,236.6,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1731.3},{"$f":"ROUND((X46/6)*Weightings!$M$6,1)","v":144.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":897.7},{"$f":"ROUND((Z46/6)*Weightings!$M$7,1)","v":59.1},{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":705},{"$f":"ROUND(AB46*Weightings!$M$8,1)","v":321.5},0,0,{"$f":"AE46*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":145.5},{"$f":"ROUND(AG46*Weightings!$M$10,1)","v":36.4},{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1911},279.8,{"$f":"CC46/Weightings!$M$5","v":53.7},{"$f":"CD46/Weightings!$M$5","v":0},{"$f":"CH46/Weightings!$M$5","v":450},0,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4301755,{"$f":"AP46/Weightings!$M$5","v":1116.8},8333.5,9000.2999999999993,9450.2999999999993,0,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H46>0,VLOOKUP($CZ46,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H46),Weightings!H46,VLOOKUP($CZ46,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ46,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G46=\"\",\"\",IF(Weightings!I46=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR46*Weightings!$M$5+AU46","v":32100642},{"$f":"AT46*Weightings!$M$5+AU46","v":36402556},{"$f":"IF(Weightings!G46>0,Weightings!G46,'Preliminary SO66'!AB43)","v":37049306},36402556,null,{"$f":"Weightings!E46","v":0},{"$f":"Weightings!F46","v":0},0,36402556,{"$f":"MAX(ROUND(((AR46-AO46-AN46)*Weightings!$M$12)+AP46,0),ROUND(((AR46-AO46-AN46)*Weightings!$M$12)+Weightings!B46,0))","v":41855069},0.33,13812173,14000800,13812173,0.33,0,false,0,0,0,false,0,0,0,236.6,100,19.11,{"$f":"IF(ROUND((Weightings!$P$5*BY46^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY46^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ46/Weightings!$M$5,4)","v":0.1464},279.8,206997,0,1764255,0.05,{"$f":"AS46*Weightings!$M$5*CF46","v":1733458},1733458,0.104,67.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W43,VLOOKUP($CZ46,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW46>0,Weightings!$M$11*AR46,0)","v":0},0,"D0232"]
[233,"Johnson","Olathe ",26895.8,0,26895.8,27383.1,0,27383.1,27571.4,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":27571.4},27571.4,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},27571.4,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C44,IF(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":30},27601.4,27601.4,27601.4,27601.4,0,967.2,0,967.2,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":4944.3999999999996},{"$f":"ROUND((X47/6)*Weightings!$M$6,1)","v":412},{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":6860.9},{"$f":"ROUND((Z47/6)*Weightings!$M$7,1)","v":451.7},{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":6135},{"$f":"ROUND(AB47*Weightings!$M$8,1)","v":2797.6},0,0,{"$f":"AE47*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":421.7},{"$f":"ROUND(AG47*Weightings!$M$10,1)","v":105.4},{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":5748},841.5,{"$f":"CC47/Weightings!$M$5","v":2468.3000000000002},{"$f":"CD47/Weightings!$M$5","v":0},{"$f":"CH47/Weightings!$M$5","v":1500.4},0,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},25493790,{"$f":"AP47/Weightings!$M$5","v":6618.3},37145.5,42263.4,43763.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H47>0,VLOOKUP($CZ47,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H47),Weightings!H47,VLOOKUP($CZ47,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ47,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G47=\"\",\"\",IF(Weightings!I47=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR47*Weightings!$M$5+AU47","v":143084466},{"$f":"AT47*Weightings!$M$5+AU47","v":168578158},{"$f":"IF(Weightings!G47>0,Weightings!G47,'Preliminary SO66'!AB44)","v":171123944},168578158,null,{"$f":"Weightings!E47","v":-585},{"$f":"Weightings!F47","v":0},-585,168577573,{"$f":"MAX(ROUND(((AR47-AO47-AN47)*Weightings!$M$12)+AP47,0),ROUND(((AR47-AO47-AN47)*Weightings!$M$12)+Weightings!B47,0))","v":194305467},0.33,64120804,65134287,64120804,0.33,0,false,0,0,0,false,0,0,0,967.2,75.3,76.33,{"$f":"IF(ROUND((Weightings!$P$5*BY47^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY47^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ47/Weightings!$M$5,4)","v":0.1464},841.5,9508006,0,5805141,3.5499999999999997E-2,{"$f":"AS47*Weightings!$M$5*CF47","v":5779351},5779351,0.222,366.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W44,VLOOKUP($CZ47,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW47>0,Weightings!$M$11*AR47,0)","v":0},0,"D0233"]
[234,"Bourbon","Fort Scott ",1791,0,1791,1816.2,0,1816.2,1801.1,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1801.1},1816.2,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1816.2,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C45,IF(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":18},1819.1,1819.1,1819.1,1834.2,0,64.3,0,64.3,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":353},{"$f":"ROUND((X48/6)*Weightings!$M$6,1)","v":29.4},{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":20.3},{"$f":"ROUND((Z48/6)*Weightings!$M$7,1)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":954},{"$f":"ROUND(AB48*Weightings!$M$8,1)","v":435},100.2,0,{"$f":"AE48*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG48*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":567},135.6,{"$f":"CC48/Weightings!$M$5","v":0},{"$f":"CD48/Weightings!$M$5","v":0},{"$f":"CH48/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1050651,{"$f":"AP48/Weightings!$M$5","v":272.8},2600,2872.8,2872.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H48>0,VLOOKUP($CZ48,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H48),Weightings!H48,VLOOKUP($CZ48,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ48,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G48=\"\",\"\",IF(Weightings!I48=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR48*Weightings!$M$5+AU48","v":10015200},{"$f":"AT48*Weightings!$M$5+AU48","v":11066026},{"$f":"IF(Weightings!G48>0,Weightings!G48,'Preliminary SO66'!AB45)","v":11297916},11066026,null,{"$f":"Weightings!E48","v":-865},{"$f":"Weightings!F48","v":0},-865,11065161,{"$f":"MAX(ROUND(((AR48-AO48-AN48)*Weightings!$M$12)+AP48,0),ROUND(((AR48-AO48-AN48)*Weightings!$M$12)+Weightings!B48,0))","v":12823929},0.3,3847179,3892733,3847179,0.3,0,false,0,0,0,false,0,0,0,64.3,300,1.89,{"$f":"IF(ROUND((Weightings!$P$5*BY48^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY48^Weightings!$P$6*Weightings!$P$8 ),2))","v":921.17},{"$f":"ROUND(BZ48/Weightings!$M$5,4)","v":0.23910000000000001},135.6,0,0,0,0,{"$f":"AS48*Weightings!$M$5*CF48","v":0},0,0.52,6.1,100.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W45,VLOOKUP($CZ48,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW48>0,Weightings!$M$11*AR48,0)","v":0},0,"D0234"]
[235,"Bourbon","Uniontown ",422.5,0,422.5,429,0,429,430,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":430},430,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},430,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C46,IF(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},435,435,435,435,0,190.7,190.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":116.9},{"$f":"ROUND((X49/6)*Weightings!$M$6,1)","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z49/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":217},{"$f":"ROUND(AB49*Weightings!$M$8,1)","v":99},22.6,0,{"$f":"AE49*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG49*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":294},82.1,{"$f":"CC49/Weightings!$M$5","v":0},{"$f":"CD49/Weightings!$M$5","v":0},{"$f":"CH49/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},388074,{"$f":"AP49/Weightings!$M$5","v":100.7},839.1,939.8,939.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H49>0,VLOOKUP($CZ49,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H49),Weightings!H49,VLOOKUP($CZ49,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ49,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G49=\"\",\"\",IF(Weightings!I49=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR49*Weightings!$M$5+AU49","v":3232213},{"$f":"AT49*Weightings!$M$5+AU49","v":3620110},{"$f":"IF(Weightings!G49>0,Weightings!G49,'Preliminary SO66'!AB46)","v":3724884},3620110,null,{"$f":"Weightings!E49","v":0},{"$f":"Weightings!F49","v":0},0,3620110,{"$f":"MAX(ROUND(((AR49-AO49-AN49)*Weightings!$M$12)+AP49,0),ROUND(((AR49-AO49-AN49)*Weightings!$M$12)+Weightings!B49,0))","v":4155633},0.3,1246690,1280455,1246690,0.3,0,false,0,0,0,true,167.0625,0.43831999999999999,190.7,0,309,0.95,{"$f":"IF(ROUND((Weightings!$P$5*BY49^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY49^Weightings!$P$6*Weightings!$P$8 ),2))","v":1076.26},{"$f":"ROUND(BZ49/Weightings!$M$5,4)","v":0.27939999999999998},82.1,0,0,0,0,{"$f":"AS49*Weightings!$M$5*CF49","v":0},0,0.499,1.4,0,0,22.6,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W46,VLOOKUP($CZ49,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW49>0,Weightings!$M$11*AR49,0)","v":0},0,"D0235"]
[237,"Smith","Smith Center ",391.5,0,391.5,376.8,0,376.8,390.7,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":380.8},383,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},383,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C47,IF(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},380.8,390.7,390.7,383,9.9,174.6,174.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":143.1},{"$f":"ROUND((X50/6)*Weightings!$M$6,1)","v":11.9},{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z50/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":143},{"$f":"ROUND(AB50*Weightings!$M$8,1)","v":65.2},2.2999999999999998,0,{"$f":"AE50*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG50*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":127},49.9,{"$f":"CC50/Weightings!$M$5","v":0},{"$f":"CD50/Weightings!$M$5","v":0},{"$f":"CH50/Weightings!$M$5","v":0},10.4,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},461383,{"$f":"AP50/Weightings!$M$5","v":119.8},697.3,817.1,817.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H50>0,VLOOKUP($CZ50,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H50),Weightings!H50,VLOOKUP($CZ50,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ50,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G50=\"\",\"\",IF(Weightings!I50=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR50*Weightings!$M$5+AU50","v":2686000},{"$f":"AT50*Weightings!$M$5+AU50","v":3147469},{"$f":"IF(Weightings!G50>0,Weightings!G50,'Preliminary SO66'!AB47)","v":3275000},3147469,null,{"$f":"Weightings!E50","v":0},{"$f":"Weightings!F50","v":0},0,3147469,{"$f":"MAX(ROUND(((AR50-AO50-AN50)*Weightings!$M$12)+AP50,0),ROUND(((AR50-AO50-AN50)*Weightings!$M$12)+Weightings!B50,0))","v":3670216},0.33,1211171,1201540,1201540,0.32740000000000002,0,false,0,0,0,true,102.71250000000001,0.45598699999999998,174.6,0,599,0.21,{"$f":"IF(ROUND((Weightings!$P$5*BY50^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY50^Weightings!$P$6*Weightings!$P$8 ),2))","v":1514.25},{"$f":"ROUND(BZ50/Weightings!$M$5,4)","v":0.3931},49.9,0,0,0,0,{"$f":"AS50*Weightings!$M$5*CF50","v":0},0,0.373,0.6,0,0,2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":9.9},10.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W47,VLOOKUP($CZ50,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,10.4,0,{"$f":"IF(CW50>0,Weightings!$M$11*AR50,0)","v":0},0,"D0237"]
[239,"Ottawa","North Ottawa County ",590.4,0,590.4,618.29999999999995,0,618.29999999999995,605.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":603.79999999999995},618.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},618.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C48,IF(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},603.79999999999995,605.79999999999995,605.79999999999995,618.29999999999995,2,232.5,{"$f":"MAX(BN51,BR51,BV51)","v":232.5},{"$f":"BW51","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":80.5},{"$f":"ROUND((X51/6)*Weightings!$M$6,1)","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z51/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":189},{"$f":"ROUND(AB51*Weightings!$M$8,1)","v":86.2},0,0,{"$f":"AE51*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG51*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":183},60.8,{"$f":"CC51/Weightings!$M$5","v":0},{"$f":"CD51/Weightings!$M$5","v":0},{"$f":"CH51/Weightings!$M$5","v":0},2.1,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},636775,{"$f":"AP51/Weightings!$M$5","v":165.3},1006.6,1171.9000000000001,1171.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H51>0,VLOOKUP($CZ51,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H51),Weightings!H51,VLOOKUP($CZ51,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ51,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G51=\"\",\"\",IF(Weightings!I51=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR51*Weightings!$M$5+AU51","v":3877423},{"$f":"AT51*Weightings!$M$5+AU51","v":4514159},{"$f":"IF(Weightings!G51>0,Weightings!G51,'Preliminary SO66'!AB48)","v":4682491},4514159,null,{"$f":"Weightings!E51","v":0},{"$f":"Weightings!F51","v":0},0,4514159,{"$f":"MAX(ROUND(((AR51-AO51-AN51)*Weightings!$M$12)+AP51,0),ROUND(((AR51-AO51-AN51)*Weightings!$M$12)+Weightings!B51,0))","v":5146980},0.33,1698503,1760272,1698503,0.33,0,false,0,{"$f":"IF(BO51=TRUE,ROUND(((7337-BP51)/3642.4)-1,6),0)","v":0},0,true,393.8963,{"$f":"IF(BS51=TRUE,ROUND(((5406-BT51)/3642.4)-1,6),0)","v":0.37604399999999999},232.5,0,418.5,0.44,{"$f":"IF(ROUND((Weightings!$P$5*BY51^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY51^Weightings!$P$6*Weightings!$P$8 ),2))","v":1280.95},{"$f":"ROUND(BZ51/Weightings!$M$5,4)","v":0.33250000000000002},60.8,0,0,0,0,{"$f":"AS51*Weightings!$M$5*CF51","v":0},{"$f":"IF(CE51>CG51,CG51,CE51)","v":0},0.30599999999999999,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":2},2.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W48,VLOOKUP($CZ51,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT51*0.08","v":0},{"$f":"CO51+CQ51+CS51+CU51","v":2.1},0,{"$f":"IF(CW51>0,Weightings!$M$11*AR51,0)","v":0},0,"D0239"]
[240,"Ottawa","Twin Valley ",582.5,0,582.5,578.5,0,578.5,592.4,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":577},579.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},579.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C49,IF(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},589,604.4,604.4,591.29999999999995,15.4,227.8,227.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":125.9},{"$f":"ROUND((X52/6)*Weightings!$M$6,1)","v":10.5},{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z52/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":187},{"$f":"ROUND(AB52*Weightings!$M$8,1)","v":85.3},0,0,{"$f":"AE52*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG52*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":180},54.4,{"$f":"CC52/Weightings!$M$5","v":0},{"$f":"CD52/Weightings!$M$5","v":0},{"$f":"CH52/Weightings!$M$5","v":0},16.2,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},547628,{"$f":"AP52/Weightings!$M$5","v":142.19999999999999},985.5,1127.7,1127.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H52>0,VLOOKUP($CZ52,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H52),Weightings!H52,VLOOKUP($CZ52,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ52,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G52=\"\",\"\",IF(Weightings!I52=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR52*Weightings!$M$5+AU52","v":3796146},{"$f":"AT52*Weightings!$M$5+AU52","v":4343900},{"$f":"IF(Weightings!G52>0,Weightings!G52,'Preliminary SO66'!AB49)","v":4380094},4343900,null,{"$f":"Weightings!E52","v":0},{"$f":"Weightings!F52","v":0},0,4343900,{"$f":"MAX(ROUND(((AR52-AO52-AN52)*Weightings!$M$12)+AP52,0),ROUND(((AR52-AO52-AN52)*Weightings!$M$12)+Weightings!B52,0))","v":4946241},0.33,1632260,1651966,1632260,0.33,0,false,0,0,0,true,360.48379999999997,0.38521699999999998,227.8,0,269.3,0.67,{"$f":"IF(ROUND((Weightings!$P$5*BY52^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY52^Weightings!$P$6*Weightings!$P$8 ),2))","v":1164.72},{"$f":"ROUND(BZ52/Weightings!$M$5,4)","v":0.3024},54.4,0,0,0,0,{"$f":"AS52*Weightings!$M$5*CF52","v":0},0,0.316,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":15.4},16.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W49,VLOOKUP($CZ52,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,16.2,0,{"$f":"IF(CW52>0,Weightings!$M$11*AR52,0)","v":0},0,"D0240"]
[241,"Wallace","Wallace County Schools ",194.5,0,194.5,190,0,190,185.5,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":185.5},190,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},190,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C50,IF(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},185.5,185.5,185.5,190,0,147.4,147.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X53/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z53/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":44},{"$f":"ROUND(AB53*Weightings!$M$8,1)","v":20.100000000000001},0,0,{"$f":"AE53*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG53*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":57},27.9,{"$f":"CC53/Weightings!$M$5","v":0},{"$f":"CD53/Weightings!$M$5","v":0},{"$f":"CH53/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},145929,{"$f":"AP53/Weightings!$M$5","v":37.9},385.4,423.3,423.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H53>0,VLOOKUP($CZ53,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H53),Weightings!H53,VLOOKUP($CZ53,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ53,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G53=\"\",\"\",IF(Weightings!I53=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR53*Weightings!$M$5+AU53","v":1484561},{"$f":"AT53*Weightings!$M$5+AU53","v":1630552},{"$f":"IF(Weightings!G53>0,Weightings!G53,'Preliminary SO66'!AB50)","v":1685250},1630552,null,{"$f":"Weightings!E53","v":0},{"$f":"Weightings!F53","v":0},0,1630552,{"$f":"MAX(ROUND(((AR53-AO53-AN53)*Weightings!$M$12)+AP53,0),ROUND(((AR53-AO53-AN53)*Weightings!$M$12)+Weightings!B53,0))","v":1887220},0.3,566166,581235,566166,0.3,0,true,868.95,0.77576599999999996,147.4,false,0,0,0,0,681.5,0.08,{"$f":"IF(ROUND((Weightings!$P$5*BY53^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY53^Weightings!$P$6*Weightings!$P$8 ),2))","v":1883.68},{"$f":"ROUND(BZ53/Weightings!$M$5,4)","v":0.48899999999999999},27.9,0,0,0,0,{"$f":"AS53*Weightings!$M$5*CF53","v":0},0,0.23200000000000001,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W50,VLOOKUP($CZ53,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW53>0,Weightings!$M$11*AR53,0)","v":0},0,"D0241"]
[242,"Wallace","Weskan ",100,0,100,90.8,0,90.8,95.7,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":95.7},95.7,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},95.7,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C51,IF(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},95.7,95.7,95.7,95.7,0,97.1,97.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X54/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":16.899999999999999},{"$f":"ROUND((Z54/6)*Weightings!$M$7,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":22},{"$f":"ROUND(AB54*Weightings!$M$8,1)","v":10},0,0,{"$f":"AE54*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG54*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":31.4},13.8,{"$f":"CC54/Weightings!$M$5","v":0},{"$f":"CD54/Weightings!$M$5","v":0},{"$f":"CH54/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},106695,{"$f":"AP54/Weightings!$M$5","v":27.7},217.7,245.4,245.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H54>0,VLOOKUP($CZ54,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H54),Weightings!H54,VLOOKUP($CZ54,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ54,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G54=\"\",\"\",IF(Weightings!I54=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR54*Weightings!$M$5+AU54","v":838580},{"$f":"AT54*Weightings!$M$5+AU54","v":945281},{"$f":"IF(Weightings!G54>0,Weightings!G54,'Preliminary SO66'!AB51)","v":956066},945281,null,{"$f":"Weightings!E54","v":0},{"$f":"Weightings!F54","v":0},0,945281,{"$f":"MAX(ROUND(((AR54-AO54-AN54)*Weightings!$M$12)+AP54,0),ROUND(((AR54-AO54-AN54)*Weightings!$M$12)+Weightings!B54,0))","v":1084168},0.3,325250,328831,325250,0.3,97.1,false,0,0,0,false,0,0,0,0,243,0.13,{"$f":"IF(ROUND((Weightings!$P$5*BY54^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY54^Weightings!$P$6*Weightings!$P$8 ),2))","v":1687.76},{"$f":"ROUND(BZ54/Weightings!$M$5,4)","v":0.43819999999999998},13.8,0,0,0,0,{"$f":"AS54*Weightings!$M$5*CF54","v":0},0,0.23,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W51,VLOOKUP($CZ54,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW54>0,Weightings!$M$11*AR54,0)","v":0},0,"D0242"]
[243,"Coffey","Lebo-Waverly ",485.5,0,485.5,491,0,491,452.5,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":452.5},491,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},491,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C52,IF(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},452.5,452.5,452.5,491,0,205.9,205.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":108.2},{"$f":"ROUND((X55/6)*Weightings!$M$6,1)","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z55/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":142},{"$f":"ROUND(AB55*Weightings!$M$8,1)","v":64.8},0,0,{"$f":"AE55*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG55*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":116},38,{"$f":"CC55/Weightings!$M$5","v":0},{"$f":"CD55/Weightings!$M$5","v":0},{"$f":"CH55/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},{"$f":"293855+63126+281085","v":638066},{"$f":"AP55/Weightings!$M$5","v":165.6},808.7,974.3,974.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H55>0,VLOOKUP($CZ55,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H55),Weightings!H55,VLOOKUP($CZ55,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ55,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G55=\"\",\"\",IF(Weightings!I55=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR55*Weightings!$M$5+AU55","v":3115112},{"$f":"AT55*Weightings!$M$5+AU55","v":3753004},{"$f":"IF(Weightings!G55>0,Weightings!G55,'Preliminary SO66'!AB52)","v":3816947},3753004,null,{"$f":"Weightings!E55","v":-4719},{"$f":"Weightings!F55","v":0},-4719,3748285,{"$f":"MAX(ROUND(((AR55-AO55-AN55)*Weightings!$M$12)+AP55,0),ROUND(((AR55-AO55-AN55)*Weightings!$M$12)+Weightings!B55,0))","v":4269129},0.3,1280739,1299491,1280739,0.3,0,false,0,0,0,true,236.36250000000001,0.419294,205.9,0,248,0.47,{"$f":"IF(ROUND((Weightings!$P$5*BY55^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY55^Weightings!$P$6*Weightings!$P$8 ),2))","v":1261.98},{"$f":"ROUND(BZ55/Weightings!$M$5,4)","v":0.3276},38,0,0,0,0,{"$f":"AS55*Weightings!$M$5*CF55","v":0},0,0.28899999999999998,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W52,VLOOKUP($CZ55,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW55>0,Weightings!$M$11*AR55,0)","v":0},0,"D0243"]
[244,"Coffey","Burlington ",797.7,0,797.7,810.7,0,810.7,815,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":815},815,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},815,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C53,IF(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},821,821,821,821,0,252.2,252.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":234.4},{"$f":"ROUND((X56/6)*Weightings!$M$6,1)","v":19.5},{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":3.3},{"$f":"ROUND((Z56/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":229},{"$f":"ROUND(AB56*Weightings!$M$8,1)","v":104.4},0,0,{"$f":"AE56*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG56*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":234},58.2,{"$f":"CC56/Weightings!$M$5","v":0},{"$f":"CD56/Weightings!$M$5","v":0},{"$f":"CH56/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1209306,{"$f":"AP56/Weightings!$M$5","v":313.89999999999998},1255.5,1569.4,1569.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H56>0,VLOOKUP($CZ56,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H56),Weightings!H56,VLOOKUP($CZ56,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ56,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G56=\"\",\"\",IF(Weightings!I56=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR56*Weightings!$M$5+AU56","v":4836186},{"$f":"AT56*Weightings!$M$5+AU56","v":6045329},{"$f":"IF(Weightings!G56>0,Weightings!G56,'Preliminary SO66'!AB53)","v":6176297},6045329,null,{"$f":"Weightings!E56","v":0},{"$f":"Weightings!F56","v":0},0,6045329,{"$f":"MAX(ROUND(((AR56-AO56-AN56)*Weightings!$M$12)+AP56,0),ROUND(((AR56-AO56-AN56)*Weightings!$M$12)+Weightings!B56,0))","v":6937545},0.3,2081264,2097562,2081264,0.3,0,false,0,0,0,true,644.73749999999995,0.30717699999999998,252.2,0,147,1.59,{"$f":"IF(ROUND((Weightings!$P$5*BY56^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY56^Weightings!$P$6*Weightings!$P$8 ),2))","v":957.9},{"$f":"ROUND(BZ56/Weightings!$M$5,4)","v":0.2487},58.2,0,0,0,0,{"$f":"AS56*Weightings!$M$5*CF56","v":0},0,0.27900000000000003,5.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W53,VLOOKUP($CZ56,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW56>0,Weightings!$M$11*AR56,0)","v":0},0,"D0244"]
[245,"Coffey","LeRoy-Gridley ",213.9,0,213.9,198,0,198,214.1,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":214.1},214.1,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},214.1,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C54,IF(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},214.1,214.1,214.1,214.1,0,152.4,152.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":51.8},{"$f":"ROUND((X57/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z57/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":88},{"$f":"ROUND(AB57*Weightings!$M$8,1)","v":40.1},3.8,0,{"$f":"AE57*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG57*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":107.5},34.4,{"$f":"CC57/Weightings!$M$5","v":0},{"$f":"CD57/Weightings!$M$5","v":0},{"$f":"CH57/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},259721,{"$f":"AP57/Weightings!$M$5","v":67.400000000000006},449.1,516.5,516.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H57>0,VLOOKUP($CZ57,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H57),Weightings!H57,VLOOKUP($CZ57,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":32},{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ57,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G57=\"\",\"\",IF(Weightings!I57=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR57*Weightings!$M$5+AU57","v":1729933},{"$f":"AT57*Weightings!$M$5+AU57","v":1989558},{"$f":"IF(Weightings!G57>0,Weightings!G57,'Preliminary SO66'!AB54)","v":1989558},1989558,null,{"$f":"Weightings!E57","v":0},{"$f":"Weightings!F57","v":0},0,1989558,{"$f":"MAX(ROUND(((AR57-AO57-AN57)*Weightings!$M$12)+AP57,0),ROUND(((AR57-AO57-AN57)*Weightings!$M$12)+Weightings!B57,0))","v":2317010},0.3,695103,684058,684058,0.29520000000000002,0,true,1101.636,0.71188300000000004,152.4,false,0,0,0,0,207,0.52,{"$f":"IF(ROUND((Weightings!$P$5*BY57^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY57^Weightings!$P$6*Weightings!$P$8 ),2))","v":1233.45},{"$f":"ROUND(BZ57/Weightings!$M$5,4)","v":0.32019999999999998},34.4,0,0,0,0,{"$f":"AS57*Weightings!$M$5*CF57","v":0},0,0.41099999999999998,1,0,0,3.8,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W54,VLOOKUP($CZ57,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW57>0,Weightings!$M$11*AR57,0)","v":0},0,"D0245"]
[246,"Crawford","Northeast ",462,0,462,477.5,0,477.5,480.5,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":480.5},480.5,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},480.5,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C55,IF(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},486.5,486.5,486.5,486.5,0,204.7,204.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X58/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z58/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":310},{"$f":"ROUND(AB58*Weightings!$M$8,1)","v":141.4},32.6,0,{"$f":"AE58*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG58*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":189},45.8,{"$f":"CC58/Weightings!$M$5","v":0},{"$f":"CD58/Weightings!$M$5","v":0},{"$f":"CH58/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},473996,{"$f":"AP58/Weightings!$M$5","v":123.1},911,1034.0999999999999,1034.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H58>0,VLOOKUP($CZ58,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H58),Weightings!H58,VLOOKUP($CZ58,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ58,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G58=\"\",\"\",IF(Weightings!I58=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR58*Weightings!$M$5+AU58","v":3509172},{"$f":"AT58*Weightings!$M$5+AU58","v":3983353},{"$f":"IF(Weightings!G58>0,Weightings!G58,'Preliminary SO66'!AB55)","v":4057697},3983353,null,{"$f":"Weightings!E58","v":-863},{"$f":"Weightings!F58","v":0},-863,3982490,{"$f":"MAX(ROUND(((AR58-AO58-AN58)*Weightings!$M$12)+AP58,0),ROUND(((AR58-AO58-AN58)*Weightings!$M$12)+Weightings!B58,0))","v":4611386},0.3,1383416,1391784,1383416,0.3,0,false,0,0,0,true,230.7938,0.420823,204.7,0,106,1.78,{"$f":"IF(ROUND((Weightings!$P$5*BY58^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY58^Weightings!$P$6*Weightings!$P$8 ),2))","v":933.75},{"$f":"ROUND(BZ58/Weightings!$M$5,4)","v":0.2424},45.8,0,0,0,0,{"$f":"AS58*Weightings!$M$5*CF58","v":0},0,0.63700000000000001,4.5999999999999996,32.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W55,VLOOKUP($CZ58,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW58>0,Weightings!$M$11*AR58,0)","v":0},0,"D0246"]
[247,"Crawford","Cherokee ",652.6,0,652.6,615.5,0,615.5,559.4,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":559.4},615.5,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},615.5,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C56,IF(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},563.9,563.9,563.9,620,0,232.8,232.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":222.2},{"$f":"ROUND((X59/6)*Weightings!$M$6,1)","v":18.5},{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z59/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":268},{"$f":"ROUND(AB59*Weightings!$M$8,1)","v":122.2},15.4,0,{"$f":"AE59*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG59*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":360.5},95.5,{"$f":"CC59/Weightings!$M$5","v":0},{"$f":"CD59/Weightings!$M$5","v":0},{"$f":"CH59/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},616217,{"$f":"AP59/Weightings!$M$5","v":160},1104.4000000000001,1264.4000000000001,1264.4000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H59>0,VLOOKUP($CZ59,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H59),Weightings!H59,VLOOKUP($CZ59,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ59,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G59=\"\",\"\",IF(Weightings!I59=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR59*Weightings!$M$5+AU59","v":4254149},{"$f":"AT59*Weightings!$M$5+AU59","v":4870469},{"$f":"IF(Weightings!G59>0,Weightings!G59,'Preliminary SO66'!AB56)","v":4914767},4870469,null,{"$f":"Weightings!E59","v":0},{"$f":"Weightings!F59","v":0},0,4870469,{"$f":"MAX(ROUND(((AR59-AO59-AN59)*Weightings!$M$12)+AP59,0),ROUND(((AR59-AO59-AN59)*Weightings!$M$12)+Weightings!B59,0))","v":5615396},0.3,1684619,1673906,1673906,0.29809999999999998,0,false,0,0,0,true,396,0.375467,232.8,0,300,1.2,{"$f":"IF(ROUND((Weightings!$P$5*BY59^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY59^Weightings!$P$6*Weightings!$P$8 ),2))","v":1020.86},{"$f":"ROUND(BZ59/Weightings!$M$5,4)","v":0.26500000000000001},95.5,0,0,0,0,{"$f":"AS59*Weightings!$M$5*CF59","v":0},0,0.432,2.1,0,0,15.4,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W56,VLOOKUP($CZ59,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW59>0,Weightings!$M$11*AR59,0)","v":0},0,"D0247"]
[248,"Crawford","Girard ",1000,0,1000,973.5,0,973.5,973.5,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":973.5},982.3,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},982.3,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C57,IF(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7},980.5,980.5,980.5,989.3,0,247.3,247.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":289.39999999999998},{"$f":"ROUND((X60/6)*Weightings!$M$6,1)","v":24.1},{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7.7},{"$f":"ROUND((Z60/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":384},{"$f":"ROUND(AB60*Weightings!$M$8,1)","v":175.1},10.199999999999999,0,{"$f":"AE60*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG60*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":349},90.4,{"$f":"CC60/Weightings!$M$5","v":0},{"$f":"CD60/Weightings!$M$5","v":0},{"$f":"CH60/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},882901,{"$f":"AP60/Weightings!$M$5","v":229.2},1536.9,1766.1,1766.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H60>0,VLOOKUP($CZ60,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H60),Weightings!H60,VLOOKUP($CZ60,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ60,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G60=\"\",\"\",IF(Weightings!I60=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR60*Weightings!$M$5+AU60","v":5920139},{"$f":"AT60*Weightings!$M$5+AU60","v":6803017},{"$f":"IF(Weightings!G60>0,Weightings!G60,'Preliminary SO66'!AB57)","v":7083828},6803017,null,{"$f":"Weightings!E60","v":0},{"$f":"Weightings!F60","v":0},0,6803017,{"$f":"MAX(ROUND(((AR60-AO60-AN60)*Weightings!$M$12)+AP60,0),ROUND(((AR60-AO60-AN60)*Weightings!$M$12)+Weightings!B60,0))","v":7783582},0.3,2335075,2425810,2335075,0.3,0,false,0,0,0,true,853.00879999999995,0.249998,247.3,0,263,1.33,{"$f":"IF(ROUND((Weightings!$P$5*BY60^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY60^Weightings!$P$6*Weightings!$P$8 ),2))","v":997.39},{"$f":"ROUND(BZ60/Weightings!$M$5,4)","v":0.25890000000000002},90.4,0,0,0,0,{"$f":"AS60*Weightings!$M$5*CF60","v":0},0,0.38800000000000001,3.8,0,0,10.199999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W57,VLOOKUP($CZ60,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW60>0,Weightings!$M$11*AR60,0)","v":0},0,"D0248"]
[249,"Crawford","Frontenac Public Schools ",871,0,871,881.5,0,881.5,868.5,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":868.5},881.5,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},881.5,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C58,IF(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7},875.5,875.5,875.5,888.5,0,252.6,252.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":208.3},{"$f":"ROUND((X61/6)*Weightings!$M$6,1)","v":17.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":4},{"$f":"ROUND((Z61/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":333},{"$f":"ROUND(AB61*Weightings!$M$8,1)","v":151.80000000000001},5.8,0,{"$f":"AE61*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG61*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":93},18.5,{"$f":"CC61/Weightings!$M$5","v":0},{"$f":"CD61/Weightings!$M$5","v":0},{"$f":"CH61/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},786951,{"$f":"AP61/Weightings!$M$5","v":204.3},1334.9,1539.2,1539.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H61>0,VLOOKUP($CZ61,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H61),Weightings!H61,VLOOKUP($CZ61,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ61,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G61=\"\",\"\",IF(Weightings!I61=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR61*Weightings!$M$5+AU61","v":5142035},{"$f":"AT61*Weightings!$M$5+AU61","v":5928998},{"$f":"IF(Weightings!G61>0,Weightings!G61,'Preliminary SO66'!AB58)","v":6043018},5928998,null,{"$f":"Weightings!E61","v":0},{"$f":"Weightings!F61","v":0},0,5928998,{"$f":"MAX(ROUND(((AR61-AO61-AN61)*Weightings!$M$12)+AP61,0),ROUND(((AR61-AO61-AN61)*Weightings!$M$12)+Weightings!B61,0))","v":6780652},0.3,2034196,2070017,2034196,0.3,0,false,0,0,0,true,728.26880000000006,0.284244,252.6,0,22,4.2300000000000004,{"$f":"IF(ROUND((Weightings!$P$5*BY61^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY61^Weightings!$P$6*Weightings!$P$8 ),2))","v":767.71},{"$f":"ROUND(BZ61/Weightings!$M$5,4)","v":0.1993},18.5,0,0,0,0,{"$f":"AS61*Weightings!$M$5*CF61","v":0},0,0.375,40.4,0,0,5.8,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W58,VLOOKUP($CZ61,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW61>0,Weightings!$M$11*AR61,0)","v":0},0,"D0249"]
[250,"Crawford","Pittsburg ",2716.8,0,2716.8,2806.8,0,2806.8,2853.2,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2851},2851,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2851,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C59,IF(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":20},2871,2873.2,2873.2,2871,2.2000000000000002,100.6,0,100.6,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":393},{"$f":"ROUND((X62/6)*Weightings!$M$6,1)","v":32.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":897},{"$f":"ROUND((Z62/6)*Weightings!$M$7,1)","v":59.1},{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1756},{"$f":"ROUND(AB62*Weightings!$M$8,1)","v":800.7},184.4,0,{"$f":"AE62*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG62*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":417.2},68.900000000000006,{"$f":"CC62/Weightings!$M$5","v":0},{"$f":"CD62/Weightings!$M$5","v":0},{"$f":"CH62/Weightings!$M$5","v":0},2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2728157,{"$f":"AP62/Weightings!$M$5","v":708.2},4119.8,4828,4828,0,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H62>0,VLOOKUP($CZ62,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H62),Weightings!H62,VLOOKUP($CZ62,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ62,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G62=\"\",\"\",IF(Weightings!I62=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR62*Weightings!$M$5+AU62","v":15869470},{"$f":"AT62*Weightings!$M$5+AU62","v":18597456},{"$f":"IF(Weightings!G62>0,Weightings!G62,'Preliminary SO66'!AB59)","v":18597456},18597456,null,{"$f":"Weightings!E62","v":0},{"$f":"Weightings!F62","v":0},0,18597456,{"$f":"MAX(ROUND(((AR62-AO62-AN62)*Weightings!$M$12)+AP62,0),ROUND(((AR62-AO62-AN62)*Weightings!$M$12)+Weightings!B62,0))","v":21215732},0.3,6364720,6358129,6358129,0.29970000000000002,0,false,0,0,0,false,0,0,0,100.6,43,9.6999999999999993,{"$f":"IF(ROUND((Weightings!$P$5*BY62^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY62^Weightings!$P$6*Weightings!$P$8 ),2))","v":636.29999999999995},{"$f":"ROUND(BZ62/Weightings!$M$5,4)","v":0.16520000000000001},68.900000000000006,0,0,0,0,{"$f":"AS62*Weightings!$M$5*CF62","v":0},0,0.61199999999999999,66.8,184.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":2.2000000000000002},2.2999999999999998,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W59,VLOOKUP($CZ62,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,2.2999999999999998,0,{"$f":"IF(CW62>0,Weightings!$M$11*AR62,0)","v":0},0,"D0250"]
[251,"Lyon","North Lyon County ",428,0,428,432.8,0,432.8,406.1,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":406.1},432.8,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},432.8,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C60,IF(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},406.1,406.1,406.1,432.8,0,190,190,0,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":83.3},{"$f":"ROUND((X63/6)*Weightings!$M$6,1)","v":6.9},{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z63/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":181},{"$f":"ROUND(AB63*Weightings!$M$8,1)","v":82.5},8.6,0,{"$f":"AE63*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG63*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":257},80,{"$f":"CC63/Weightings!$M$5","v":0},{"$f":"CD63/Weightings!$M$5","v":0},{"$f":"CH63/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},417197,{"$f":"AP63/Weightings!$M$5","v":108.3},800.8,909.1,909.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H63>0,VLOOKUP($CZ63,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H63),Weightings!H63,VLOOKUP($CZ63,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ63,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G63=\"\",\"\",IF(Weightings!I63=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR63*Weightings!$M$5+AU63","v":3084682},{"$f":"AT63*Weightings!$M$5+AU63","v":3501853},{"$f":"IF(Weightings!G63>0,Weightings!G63,'Preliminary SO66'!AB60)","v":3643607},3501853,null,{"$f":"Weightings!E63","v":0},{"$f":"Weightings!F63","v":0},0,3501853,{"$f":"MAX(ROUND(((AR63-AO63-AN63)*Weightings!$M$12)+AP63,0),ROUND(((AR63-AO63-AN63)*Weightings!$M$12)+Weightings!B63,0))","v":4037678},0.3,1211303,1249287,1211303,0.3,0,false,0,0,0,true,164.34,0.43906800000000001,190,0,434,0.59,{"$f":"IF(ROUND((Weightings!$P$5*BY63^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY63^Weightings!$P$6*Weightings!$P$8 ),2))","v":1198.71},{"$f":"ROUND(BZ63/Weightings!$M$5,4)","v":0.31119999999999998},80,0,0,0,0,{"$f":"AS63*Weightings!$M$5*CF63","v":0},0,0.41799999999999998,1,0,0,8.6,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W60,VLOOKUP($CZ63,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW63>0,Weightings!$M$11*AR63,0)","v":0},0,"D0251"]
[252,"Lyon","Southern Lyon County ",508.2,0,508.2,514.5,0,514.5,498,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":498},514.5,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},514.5,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C61,IF(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4},502,502,502,518.5,0,212.6,212.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":202.7},{"$f":"ROUND((X64/6)*Weightings!$M$6,1)","v":16.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z64/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":161},{"$f":"ROUND(AB64*Weightings!$M$8,1)","v":73.400000000000006},0,0,{"$f":"AE64*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG64*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":214},63.5,{"$f":"CC64/Weightings!$M$5","v":0},{"$f":"CD64/Weightings!$M$5","v":0},{"$f":"CH64/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},527639,{"$f":"AP64/Weightings!$M$5","v":137},884.9,1021.9,1021.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H64>0,VLOOKUP($CZ64,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H64),Weightings!H64,VLOOKUP($CZ64,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ64,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G64=\"\",\"\",IF(Weightings!I64=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR64*Weightings!$M$5+AU64","v":3408635},{"$f":"AT64*Weightings!$M$5+AU64","v":3936359},{"$f":"IF(Weightings!G64>0,Weightings!G64,'Preliminary SO66'!AB61)","v":4072334},3936359,null,{"$f":"Weightings!E64","v":0},{"$f":"Weightings!F64","v":0},0,3936359,{"$f":"MAX(ROUND(((AR64-AO64-AN64)*Weightings!$M$12)+AP64,0),ROUND(((AR64-AO64-AN64)*Weightings!$M$12)+Weightings!B64,0))","v":4500840},0.3,1350252,1394385,1350252,0.3,0,false,0,0,0,true,270.3938,0.40995100000000001,212.6,0,295,0.73,{"$f":"IF(ROUND((Weightings!$P$5*BY64^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY64^Weightings!$P$6*Weightings!$P$8 ),2))","v":1142.3399999999999},{"$f":"ROUND(BZ64/Weightings!$M$5,4)","v":0.29659999999999997},63.5,0,0,0,0,{"$f":"AS64*Weightings!$M$5*CF64","v":0},0,0.311,1.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W61,VLOOKUP($CZ64,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW64>0,Weightings!$M$11*AR64,0)","v":0},0,"D0252"]
[253,"Lyon","Emporia ",4179.6000000000004,0,4179.6000000000004,4210.1000000000004,0,4210.1000000000004,4215.3,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":4210.3},4210.3,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},4210.3,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C62,IF(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":56.5},4266.8,4271.8,4271.8,4266.8,5,149.5,{"$f":"MAX(BN65,BR65,BV65)","v":0},{"$f":"BW65","v":149.5},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":595.29999999999995},{"$f":"ROUND((X65/6)*Weightings!$M$6,1)","v":49.6},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5423.7},{"$f":"ROUND((Z65/6)*Weightings!$M$7,1)","v":357.1},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2376},{"$f":"ROUND(AB65*Weightings!$M$8,1)","v":1083.5},249.5,0,{"$f":"AE65*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG65*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1560},247.7,{"$f":"CC65/Weightings!$M$5","v":0},{"$f":"CD65/Weightings!$M$5","v":0},{"$f":"CH65/Weightings!$M$5","v":0},5.3,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},3048574,{"$f":"AP65/Weightings!$M$5","v":791.4},6410,7201.4,7201.4,25000,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H65>0,VLOOKUP($CZ65,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H65),Weightings!H65,VLOOKUP($CZ65,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ65,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G65=\"\",\"\",IF(Weightings!I65=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR65*Weightings!$M$5+AU65","v":24716320},{"$f":"AT65*Weightings!$M$5+AU65","v":27764793},{"$f":"IF(Weightings!G65>0,Weightings!G65,'Preliminary SO66'!AB62)","v":28819470},27764793,null,{"$f":"Weightings!E65","v":0},{"$f":"Weightings!F65","v":0},0,27764793,{"$f":"MAX(ROUND(((AR65-AO65-AN65)*Weightings!$M$12)+AP65,0),ROUND(((AR65-AO65-AN65)*Weightings!$M$12)+Weightings!B65,0))","v":31860405},0.3,9558122,9894012,9558122,0.3,0,false,0,{"$f":"IF(BO65=TRUE,ROUND(((7337-BP65)/3642.4)-1,6),0)","v":0},0,false,0,{"$f":"IF(BS65=TRUE,ROUND(((5406-BT65)/3642.4)-1,6),0)","v":0},0,149.5,135,11.56,{"$f":"IF(ROUND((Weightings!$P$5*BY65^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY65^Weightings!$P$6*Weightings!$P$8 ),2))","v":611.54999999999995},{"$f":"ROUND(BZ65/Weightings!$M$5,4)","v":0.1588},247.7,0,0,0,0,{"$f":"AS65*Weightings!$M$5*CF65","v":0},0,0.55700000000000005,31.6,249.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":5},5.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W62,VLOOKUP($CZ65,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,5.3,25000,{"$f":"IF(CW65>0,Weightings!$M$11*AR65,0)","v":1602500},25000,"D0253"]
[254,"Barber","Barber County North ",444,0,444,446.5,0,446.5,436.5,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":436.5},446.5,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},446.5,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C63,IF(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},441,441,441,451,0,195.2,195.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":52},{"$f":"ROUND((X66/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z66/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":141},{"$f":"ROUND(AB66*Weightings!$M$8,1)","v":64.3},0,0,{"$f":"AE66*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG66*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":124},51.1,{"$f":"CC66/Weightings!$M$5","v":0},{"$f":"CD66/Weightings!$M$5","v":0},{"$f":"CH66/Weightings!$M$5","v":0},{"$f":"CV66","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},532011,{"$f":"AP66/Weightings!$M$5","v":138.1},765.9,904,904,59000,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H66>0,VLOOKUP($CZ66,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H66),Weightings!H66,VLOOKUP($CZ66,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ66,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G66=\"\",\"\",IF(Weightings!I66=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR66*Weightings!$M$5+AU66","v":3009247},{"$f":"AT66*Weightings!$M$5+AU66","v":3541208},{"$f":"IF(Weightings!G66>0,Weightings!G66,'Preliminary SO66'!AB63)","v":3766935},3541208,null,{"$f":"Weightings!E66","v":0},{"$f":"Weightings!F66","v":0},0,3541208,{"$f":"MAX(ROUND(((AR66-AO66-AN66)*Weightings!$M$12)+AP66,0),ROUND(((AR66-AO66-AN66)*Weightings!$M$12)+Weightings!B66,0))","v":4025581},0.3,1207674,1264943,1207674,0.3,0,false,0,{"$f":"IF(BO66=TRUE,ROUND(((7337-BP66)/3642.4)-1,6),0)","v":0},0,true,186.86250000000001,{"$f":"IF(BS66=TRUE,ROUND(((5406-BT66)/3642.4)-1,6),0)","v":0.43288399999999999},195.2,0,718,0.17,{"$f":"IF(ROUND((Weightings!$P$5*BY66^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY66^Weightings!$P$6*Weightings!$P$8 ),2))","v":1588.39},{"$f":"ROUND(BZ66/Weightings!$M$5,4)","v":0.41239999999999999},51.1,0,0,0,0,{"$f":"AS66*Weightings!$M$5*CF66","v":0},0,0.313,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W63,VLOOKUP($CZ66,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,59000,{"$f":"IF(CW66>0,Weightings!$M$11*AR66,0)","v":191475},59000,"D0254"]
[255,"Barber","South Barber ",220.5,0,220.5,235,0,235,223.5,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":223.5},235,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},235,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C64,IF(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1.5},225,225,225,236.5,0,154.30000000000001,154.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":70.3},{"$f":"ROUND((X67/6)*Weightings!$M$6,1)","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7.9},{"$f":"ROUND((Z67/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":60},{"$f":"ROUND(AB67*Weightings!$M$8,1)","v":27.4},0,0,{"$f":"AE67*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG67*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":52},23.2,{"$f":"CC67/Weightings!$M$5","v":0},{"$f":"CD67/Weightings!$M$5","v":0},{"$f":"CH67/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},281933,{"$f":"AP67/Weightings!$M$5","v":73.2},447.8,521,521,0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H67>0,VLOOKUP($CZ67,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H67),Weightings!H67,VLOOKUP($CZ67,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ67,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G67=\"\",\"\",IF(Weightings!I67=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR67*Weightings!$M$5+AU67","v":1724926},{"$f":"AT67*Weightings!$M$5+AU67","v":2006892},{"$f":"IF(Weightings!G67>0,Weightings!G67,'Preliminary SO66'!AB64)","v":2056968},2006892,null,{"$f":"Weightings!E67","v":0},{"$f":"Weightings!F67","v":0},0,2006892,{"$f":"MAX(ROUND(((AR67-AO67-AN67)*Weightings!$M$12)+AP67,0),ROUND(((AR67-AO67-AN67)*Weightings!$M$12)+Weightings!B67,0))","v":2292555},0.3,687767,704367,687767,0.3,0,true,1317.9079999999999,0.65250699999999995,154.30000000000001,false,0,0,0,0,425.5,0.12,{"$f":"IF(ROUND((Weightings!$P$5*BY67^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY67^Weightings!$P$6*Weightings!$P$8 ),2))","v":1718.6},{"$f":"ROUND(BZ67/Weightings!$M$5,4)","v":0.44619999999999999},23.2,0,0,0,0,{"$f":"AS67*Weightings!$M$5*CF67","v":0},0,0.254,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W64,VLOOKUP($CZ67,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW67>0,Weightings!$M$11*AR67,0)","v":0},0,"D0255"]
[256,"Allen","Marmaton Valley ",288,0,288,277,0,277,270.5,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":270.5},278.5,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},278.5,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C65,IF(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},276.5,276.5,276.5,284.5,0,149.4,149.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":113.3},{"$f":"ROUND((X68/6)*Weightings!$M$6,1)","v":9.4},{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z68/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":127},{"$f":"ROUND(AB68*Weightings!$M$8,1)","v":57.9},8.5,0,{"$f":"AE68*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG68*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":115},37,{"$f":"CC68/Weightings!$M$5","v":0},{"$f":"CD68/Weightings!$M$5","v":0},{"$f":"CH68/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},369965,{"$f":"AP68/Weightings!$M$5","v":96},546.70000000000005,642.70000000000005,642.70000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H68>0,VLOOKUP($CZ68,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H68),Weightings!H68,VLOOKUP($CZ68,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ68,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G68=\"\",\"\",IF(Weightings!I68=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR68*Weightings!$M$5+AU68","v":2105888},{"$f":"AT68*Weightings!$M$5+AU68","v":2475680},{"$f":"IF(Weightings!G68>0,Weightings!G68,'Preliminary SO66'!AB65)","v":2592396},2475680,null,{"$f":"Weightings!E68","v":0},{"$f":"Weightings!F68","v":0},0,2475680,{"$f":"MAX(ROUND(((AR68-AO68-AN68)*Weightings!$M$12)+AP68,0),ROUND(((AR68-AO68-AN68)*Weightings!$M$12)+Weightings!B68,0))","v":2897371},0.3,869211,863200,863200,0.2979,0,true,1781.348,0.52527199999999996,149.4,false,0,0,0,0,225,0.51,{"$f":"IF(ROUND((Weightings!$P$5*BY68^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY68^Weightings!$P$6*Weightings!$P$8 ),2))","v":1238.8800000000001},{"$f":"ROUND(BZ68/Weightings!$M$5,4)","v":0.3216},37,0,0,0,0,{"$f":"AS68*Weightings!$M$5*CF68","v":0},0,0.44600000000000001,1.3,0,0,8.5,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W65,VLOOKUP($CZ68,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW68>0,Weightings!$M$11*AR68,0)","v":0},0,"D0256"]
[257,"Allen","Iola ",1257,0,1257,1258.5,0,{"$f":"G69+H69","v":1258.5},{"$f":"K69+T69","v":1251.3},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1251.3},{"$f":"MAX(K69, I69,AVERAGE(F69, I69, K69))","v":1258.5},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},{"$f":"L69+M69","v":1258.5},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C66,IF(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},{"$f":"K69+O69","v":1263.3},{"$f":"J69+O69","v":1263.3},{"$f":"J69+O69+M69","v":1263.3},{"$f":"L69+M69+O69","v":1270.5},0,{"$f":"IF(L69>0,MAX(BN69,BR69,BV69,BW69),0)","v":196.2},196.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":309.60000000000002},{"$f":"ROUND((X69/6)*Weightings!$M$6,1)","v":25.8},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z69/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":689},{"$f":"ROUND(AB69*Weightings!$M$8,1)","v":314.2},72.3,0,{"$f":"AE69*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG69*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":306},{"$f":"CB69","v":70.8},{"$f":"CC69/Weightings!$M$5","v":0},{"$f":"CD69/Weightings!$M$5","v":0},{"$f":"CH69/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1577162,{"$f":"AP69/Weightings!$M$5","v":409.4},{"$f":"SUM(S69+ U69+ Y69+ AA69+ AC69+ AH69+ AJ69+ AK69+ AL69+ AD69+AF69+AM69+AN69+AO69)","v":1949.8},{"$f":"SUM(S69+U69+Y69+AA69+AC69+AH69+AJ69+AK69+AL69+AD69+AF69+AQ69+AN69+AO69)","v":2359.1999999999998},{"$f":"SUM(S69+U69+Y69+AA69+AC69+AH69+AJ69+AK69+AL69+AQ69+AD69+AF69+AM69+AN69+AO69)","v":2359.1999999999998},0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H69>0,VLOOKUP($CZ69,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H69),Weightings!H69,VLOOKUP($CZ69,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ69,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G69=\"\",\"\",IF(Weightings!I69=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR69*Weightings!$M$5+AU69","v":7510630},{"$f":"AT69*Weightings!$M$5+AU69","v":9087638},{"$f":"IF(Weightings!G69>0,Weightings!G69,'Preliminary SO66'!AB66)","v":9409280},{"$f":"MIN(AZ69,BA69)","v":9087638},null,{"$f":"Weightings!E69","v":0},{"$f":"Weightings!F69","v":0},{"$f":"SUM(BC69:BE69)","v":0},{"$f":"BB69+BF69","v":9087638},{"$f":"MAX(ROUND(((AR69-AO69-AN69)*Weightings!$M$12)+AP69,0),ROUND(((AR69-AO69-AN69)*Weightings!$M$12)+Weightings!B69,0))","v":10502939},0.3,3150882,3198909,{"$f":"MIN(BJ69,BK69)","v":3150882},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},{"$f":"IF(BO69=TRUE,ROUND((S69-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(S69*BQ69,1)","v":0},{"$f":"AND(S69>299.9,S69<=1621.9)","v":true},{"$f":"IF(BS69=TRUE,ROUND((S69-300)*1.2375,4),0)","v":1200.9938},0.15445999999999999,{"$f":"ROUND(BU69*S69,1)","v":196.2},{"$f":"ROUND(IF(S69>=1622,(S69*0.03504),0),1)","v":0},140.5,2.1800000000000002,{"$f":"IF(ROUND((Weightings!$P$5*BY69^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY69^Weightings!$P$6*Weightings!$P$8 ),2))","v":891.9},{"$f":"ROUND(BZ69/Weightings!$M$5,4)","v":0.23150000000000001},70.8,0,0,0,0,{"$f":"AS69*Weightings!$M$5*CF69","v":0},0,{"$f":"ROUND(AB69/S69,3)","v":0.54200000000000004},{"$f":"ROUND(S69/BX69,1)","v":9},72.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W66,VLOOKUP($CZ69,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW69>0,Weightings!$M$11*AR69,0)","v":0},0,"D0257"]
[258,"Allen","Humboldt ",555.5,0,555.5,586.6,0,586.6,757.5,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":569},586.6,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},586.6,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C67,IF(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},575,763.5,763.5,592.6,188.5,228,228,0,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":272.2},{"$f":"ROUND((X70/6)*Weightings!$M$6,1)","v":22.7},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z70/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":216},{"$f":"ROUND(AB70*Weightings!$M$8,1)","v":98.5},{"$f":"MAX(CK70,CL70,CM70)","v":2.1},0,{"$f":"AE70*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG70*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":82},25,{"$f":"CC70/Weightings!$M$5","v":0},{"$f":"CD70/Weightings!$M$5","v":0},{"$f":"CH70/Weightings!$M$5","v":0},197.9,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},700004,{"$f":"AP70/Weightings!$M$5","v":181.7},1166.8,1348.5,1348.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H70>0,VLOOKUP($CZ70,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H70),Weightings!H70,VLOOKUP($CZ70,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ70,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G70=\"\",\"\",IF(Weightings!I70=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR70*Weightings!$M$5+AU70","v":4494514},{"$f":"AT70*Weightings!$M$5+AU70","v":5194422},{"$f":"IF(Weightings!G70>0,Weightings!G70,'Preliminary SO66'!AB67)","v":5554848},5194422,null,{"$f":"Weightings!E70","v":0},{"$f":"Weightings!F70","v":0},0,5194422,{"$f":"MAX(ROUND(((AR70-AO70-AN70)*Weightings!$M$12)+AP70,0),ROUND(((AR70-AO70-AN70)*Weightings!$M$12)+Weightings!B70,0))","v":5050365},0.3,1515110,1585622,1515110,{"$f":"BL70/BH70","v":0.3},0,false,0,0,0,true,362.09249999999997,0.38477600000000001,228,0,126,{"$f":"AI70/BX70","v":0.65},{"$f":"IF(ROUND((Weightings!$P$5*BY70^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY70^Weightings!$P$6*Weightings!$P$8 ),2))","v":1172.73},{"$f":"ROUND(BZ70/Weightings!$M$5,4)","v":0.3044},{"$f":"ROUND(IF(AI70>0,CA70*AI70,0),1)","v":25},0,0,0,0,{"$f":"AS70*Weightings!$M$5*CF70","v":0},{"$f":"IF(CE70>CG70,CG70,CE70)","v":0},0.36399999999999999,4.7,{"$f":"IF(CI70>=50%,AB70*10.5%,0)","v":0},{"$f":"IF(AND(CI70>=35.1%,CJ70>212),AB70*0.105,0)","v":0},{"$f":"IF(AND((CI70-0.35)>0,CI70<0.5),AB70*(CI70-0.35)*0.7,0)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":188.5},197.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W67,VLOOKUP($CZ70,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,197.9,0,{"$f":"IF(CW70>0,Weightings!$M$11*AR70,0)","v":0},{"$f":"MIN(CW70,CX70)","v":0},"D0258"]
[259,"Sedgwick","Wichita ",45287.9,0,45287.9,45888.3,0,45888.3,46298.400000000001,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":46108.1},46108.1,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},46108.1,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C68,IF(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":956},47064.1,47254.400000000001,47254.400000000001,47064.1,190.3,1649.1,0,1649.1,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":9335.7999999999993},{"$f":"ROUND((X71/6)*Weightings!$M$6,1)","v":778},{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":35806.5},{"$f":"ROUND((Z71/6)*Weightings!$M$7,1)","v":2357.3000000000002},{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":33165},{"$f":"ROUND(AB71*Weightings!$M$8,1)","v":15123.2},3482.3,0,{"$f":"AE71*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":918.9},{"$f":"ROUND(AG71*Weightings!$M$10,1)","v":229.7},{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":14187},2077,{"$f":"CC71/Weightings!$M$5","v":0},{"$f":"CD71/Weightings!$M$5","v":0},{"$f":"CH71/Weightings!$M$5","v":0},199.8,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":2},44536008,{"$f":"AP71/Weightings!$M$5","v":11561.8},72962.5,84524.3,84524.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H71>0,VLOOKUP($CZ71,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H71),Weightings!H71,VLOOKUP($CZ71,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ71,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G71=\"\",\"\",IF(Weightings!I71=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR71*Weightings!$M$5+AU71","v":281051550},{"$f":"AT71*Weightings!$M$5+AU71","v":325587604},{"$f":"IF(Weightings!G71>0,Weightings!G71,'Preliminary SO66'!AB68)","v":328856026},325587604,null,{"$f":"Weightings!E71","v":-1755},{"$f":"Weightings!F71","v":0},-1755,325585849,{"$f":"MAX(ROUND(((AR71-AO71-AN71)*Weightings!$M$12)+AP71,0),ROUND(((AR71-AO71-AN71)*Weightings!$M$12)+Weightings!B71,0))","v":371231551},0.3,111369465,112565276,111369465,0.3,0,false,0,0,0,false,0,0,0,1649.1,151,93.95,{"$f":"IF(ROUND((Weightings!$P$5*BY71^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY71^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ71/Weightings!$M$5,4)","v":0.1464},2077,0,0,0,0,{"$f":"AS71*Weightings!$M$5*CF71","v":0},0,0.70499999999999996,311.7,3482.3,3482.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":190.3},199.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W68,VLOOKUP($CZ71,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,199.8,0,{"$f":"IF(CW71>0,Weightings!$M$11*AR71,0)","v":0},0,"D0259"]
[260,"Sedgwick","Derby ",6253.4,43,6296.4,6335.1,47,6382.1,6394.6,{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":6376.9},6382.1,{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":29.3},6411.4,{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C69,IF(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":24.5},6401.4,6419.1,6448.4,6435.9,17.7,225.5,{"$f":"MAX(BN72,BR72,BV72)","v":0},{"$f":"BW72","v":225.5},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1349},{"$f":"ROUND((X72/6)*Weightings!$M$6,1)","v":112.4},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1552.9},{"$f":"ROUND((Z72/6)*Weightings!$M$7,1)","v":102.2},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2490},{"$f":"ROUND(AB72*Weightings!$M$8,1)","v":1135.4000000000001},64.5,0,{"$f":"AE72*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":189.5},{"$f":"ROUND(AG72*Weightings!$M$10,1)","v":47.4},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1510},221.1,{"$f":"CC72/Weightings!$M$5","v":0},{"$f":"CD72/Weightings!$M$5","v":0},{"$f":"CH72/Weightings!$M$5","v":0},{"$f":"CV72","v":18.600000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},4992405,{"$f":"AP72/Weightings!$M$5","v":1296.0999999999999},8364,9660.1,9660.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H72>0,VLOOKUP($CZ72,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H72),Weightings!H72,VLOOKUP($CZ72,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ72,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G72=\"\",\"\",IF(Weightings!I72=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR72*Weightings!$M$5+AU72","v":32218128},{"$f":"AT72*Weightings!$M$5+AU72","v":37210705},{"$f":"IF(Weightings!G72>0,Weightings!G72,'Preliminary SO66'!AB69)","v":37775794},37210705,null,{"$f":"Weightings!E72","v":-5264},{"$f":"Weightings!F72","v":0},-5264,37205441,{"$f":"MAX(ROUND(((AR72-AO72-AN72)*Weightings!$M$12)+AP72,0),ROUND(((AR72-AO72-AN72)*Weightings!$M$12)+Weightings!B72,0))","v":42558625},0.3,12767588,12950645,12767588,0.3,0,false,0,0,0,false,0,0,0,225.5,50,30.2,{"$f":"IF(ROUND((Weightings!$P$5*BY72^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY72^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ72/Weightings!$M$5,4)","v":0.1464},221.1,0,0,0,0,{"$f":"AS72*Weightings!$M$5*CF72","v":0},0,0.38700000000000001,128.69999999999999,0,0,64.5,{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":17.7},{"$f":"CN72*1.05","v":18.600000000000001},0,{"$f":"CP72*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR72*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W69,VLOOKUP($CZ72,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,18.600000000000001,0,{"$f":"IF(CW72>0,Weightings!$M$11*AR72,0)","v":0},0,"D0260"]
[261,"Sedgwick","Haysville ",4996.6000000000004,0,4996.6000000000004,5013.5,0,5013.5,5122.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":5122.3999999999996},5122.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},5122.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C70,IF(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":74.5},5196.8999999999996,5196.8999999999996,5196.8999999999996,5196.8999999999996,0,182.1,0,182.1,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":944.3},{"$f":"ROUND((X73/6)*Weightings!$M$6,1)","v":78.7},{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":349.1},{"$f":"ROUND((Z73/6)*Weightings!$M$7,1)","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2545},{"$f":"ROUND(AB73*Weightings!$M$8,1)","v":1160.5},249.4,0,{"$f":"AE73*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG73*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1892},277,{"$f":"CC73/Weightings!$M$5","v":0},{"$f":"CD73/Weightings!$M$5","v":0},{"$f":"CH73/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4736042,{"$f":"AP73/Weightings!$M$5","v":1229.5},7167.6,8397.1,8397.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H73>0,VLOOKUP($CZ73,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H73),Weightings!H73,VLOOKUP($CZ73,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ73,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G73=\"\",\"\",IF(Weightings!I73=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR73*Weightings!$M$5+AU73","v":27609595},{"$f":"AT73*Weightings!$M$5+AU73","v":32345629},{"$f":"IF(Weightings!G73>0,Weightings!G73,'Preliminary SO66'!AB70)","v":32345629},32345629,null,{"$f":"Weightings!E73","v":0},{"$f":"Weightings!F73","v":0},0,32345629,{"$f":"MAX(ROUND(((AR73-AO73-AN73)*Weightings!$M$12)+AP73,0),ROUND(((AR73-AO73-AN73)*Weightings!$M$12)+Weightings!B73,0))","v":36918566},0.3,11075570,11069181,11069181,0.29980000000000001,0,false,0,0,0,false,0,0,0,182.1,36,52.56,{"$f":"IF(ROUND((Weightings!$P$5*BY73^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY73^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ73/Weightings!$M$5,4)","v":0.1464},277,0,0,0,0,{"$f":"AS73*Weightings!$M$5*CF73","v":0},0,0.49,144.4,0,0,249.4,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W70,VLOOKUP($CZ73,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW73>0,Weightings!$M$11*AR73,0)","v":0},0,"D0261"]
[262,"Sedgwick","Valley Center Pub Sch ",2536.9,0,2536.9,2584.5,0,2584.5,2691.5,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2624.4},2624.4,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2624.4,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C71,IF(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":16},2640.4,2707.5,2707.5,2640.4,67.099999999999994,92.5,0,92.5,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":623.20000000000005},{"$f":"ROUND((X74/6)*Weightings!$M$6,1)","v":51.9},{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":164.8},{"$f":"ROUND((Z74/6)*Weightings!$M$7,1)","v":10.8},{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":888},{"$f":"ROUND(AB74*Weightings!$M$8,1)","v":404.9},0,0,{"$f":"AE74*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG74*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1368},200.4,{"$f":"CC74/Weightings!$M$5","v":0},{"$f":"CD74/Weightings!$M$5","v":0},{"$f":"CH74/Weightings!$M$5","v":0},70.5,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2467764,{"$f":"AP74/Weightings!$M$5","v":640.6},3471.4,4112,4112,108000,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H74>0,VLOOKUP($CZ74,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H74),Weightings!H74,VLOOKUP($CZ74,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ74,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G74=\"\",\"\",IF(Weightings!I74=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR74*Weightings!$M$5+AU74","v":13479833},{"$f":"AT74*Weightings!$M$5+AU74","v":15947424},{"$f":"IF(Weightings!G74>0,Weightings!G74,'Preliminary SO66'!AB71)","v":16075310},15947424,null,{"$f":"Weightings!E74","v":0},{"$f":"Weightings!F74","v":0},0,15947424,{"$f":"MAX(ROUND(((AR74-AO74-AN74)*Weightings!$M$12)+AP74,0),ROUND(((AR74-AO74-AN74)*Weightings!$M$12)+Weightings!B74,0))","v":17737805},0.3,5321342,5297870,5297870,0.29870000000000002,0,false,0,0,0,false,0,0,0,92.5,83,16.48,{"$f":"IF(ROUND((Weightings!$P$5*BY74^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY74^Weightings!$P$6*Weightings!$P$8 ),2))","v":564.41},{"$f":"ROUND(BZ74/Weightings!$M$5,4)","v":0.14649999999999999},200.4,0,0,0,0,{"$f":"AS74*Weightings!$M$5*CF74","v":0},0,0.33600000000000002,31.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":67.099999999999994},70.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W71,VLOOKUP($CZ74,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,70.5,108000,{"$f":"IF(CW74>0,Weightings!$M$11*AR74,0)","v":867850},108000,"D0262"]
[263,"Sedgwick","Mulvane ",1736.9,0,1736.9,1741.6,0,1741.6,1732.9,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1732.9},1741.6,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1741.6,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C72,IF(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},1747.9,1747.9,1747.9,1756.6,0,61.6,0,61.6,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":483},{"$f":"ROUND((X75/6)*Weightings!$M$6,1)","v":40.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5.5},{"$f":"ROUND((Z75/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":533},{"$f":"ROUND(AB75*Weightings!$M$8,1)","v":243},0,0,{"$f":"AE75*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":90.4},{"$f":"ROUND(AG75*Weightings!$M$10,1)","v":22.6},{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":424},80.8,{"$f":"CC75/Weightings!$M$5","v":0},{"$f":"CD75/Weightings!$M$5","v":0},{"$f":"CH75/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1469990,{"$f":"AP75/Weightings!$M$5","v":381.6},2205.3000000000002,2586.9,2586.9,345000,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H75>0,VLOOKUP($CZ75,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H75),Weightings!H75,VLOOKUP($CZ75,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ75,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G75=\"\",\"\",IF(Weightings!I75=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR75*Weightings!$M$5+AU75","v":8839816},{"$f":"AT75*Weightings!$M$5+AU75","v":10309739},{"$f":"IF(Weightings!G75>0,Weightings!G75,'Preliminary SO66'!AB72)","v":10373297},10309739,null,{"$f":"Weightings!E75","v":0},{"$f":"Weightings!F75","v":0},0,10309739,{"$f":"MAX(ROUND(((AR75-AO75-AN75)*Weightings!$M$12)+AP75,0),ROUND(((AR75-AO75-AN75)*Weightings!$M$12)+Weightings!B75,0))","v":11371787},0.3,3411536,3430175,3411536,0.3,0,false,0,0,0,false,0,0,0,61.6,82.4,5.15,{"$f":"IF(ROUND((Weightings!$P$5*BY75^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY75^Weightings!$P$6*Weightings!$P$8 ),2))","v":734.28},{"$f":"ROUND(BZ75/Weightings!$M$5,4)","v":0.19059999999999999},80.8,0,0,0,0,{"$f":"AS75*Weightings!$M$5*CF75","v":0},0,0.30299999999999999,21.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W72,VLOOKUP($CZ75,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,345000,{"$f":"IF(CW75>0,Weightings!$M$11*AR75,0)","v":551325},345000,"D0263"]
[264,"Sedgwick","Clearwater ",1136.3,0,1136.3,1128.5999999999999,0,1128.5999999999999,1129.8,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1129.8},1131.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1131.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C73,IF(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},1132.8,1132.8,1132.8,1134.5999999999999,0,227.6,227.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":28.5},{"$f":"ROUND((X76/6)*Weightings!$M$6,1)","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z76/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":275},{"$f":"ROUND(AB76*Weightings!$M$8,1)","v":125.4},0,0,{"$f":"AE76*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG76*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":482},100,{"$f":"CC76/Weightings!$M$5","v":0},{"$f":"CD76/Weightings!$M$5","v":0},{"$f":"CH76/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1099846,{"$f":"AP76/Weightings!$M$5","v":285.5},1590,1875.5,1875.5,130000,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H76>0,VLOOKUP($CZ76,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H76),Weightings!H76,VLOOKUP($CZ76,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ76,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G76=\"\",\"\",IF(Weightings!I76=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR76*Weightings!$M$5+AU76","v":6254680},{"$f":"AT76*Weightings!$M$5+AU76","v":7354426},{"$f":"IF(Weightings!G76>0,Weightings!G76,'Preliminary SO66'!AB73)","v":7550878},7354426,null,{"$f":"Weightings!E76","v":0},{"$f":"Weightings!F76","v":0},0,7354426,{"$f":"MAX(ROUND(((AR76-AO76-AN76)*Weightings!$M$12)+AP76,0),ROUND(((AR76-AO76-AN76)*Weightings!$M$12)+Weightings!B76,0))","v":8239318},0.3,2471795,2533591,2471795,0.3,0,false,0,0,0,true,1032.8175000000001,0.200632,227.6,0,136,3.54,{"$f":"IF(ROUND((Weightings!$P$5*BY76^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY76^Weightings!$P$6*Weightings!$P$8 ),2))","v":799.26},{"$f":"ROUND(BZ76/Weightings!$M$5,4)","v":0.20749999999999999},100,0,0,0,0,{"$f":"AS76*Weightings!$M$5*CF76","v":0},0,0.24199999999999999,8.3000000000000007,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W73,VLOOKUP($CZ76,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,130000,{"$f":"IF(CW76>0,Weightings!$M$11*AR76,0)","v":397500},130000,"D0264"]
[265,"Sedgwick","Goddard ",5015.5,0,5015.5,5086.1000000000004,0,5086.1000000000004,5194.1000000000004,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":5174.8999999999996},5174.8999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},5174.8999999999996,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C74,IF(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":28},5202.8999999999996,5222.1000000000004,5222.1000000000004,5202.8999999999996,19.2,182.3,0,182.3,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1550},{"$f":"ROUND((X77/6)*Weightings!$M$6,1)","v":129.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":780.4},{"$f":"ROUND((Z77/6)*Weightings!$M$7,1)","v":51.4},{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1035},{"$f":"ROUND(AB77*Weightings!$M$8,1)","v":472},0,0,{"$f":"AE77*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG77*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":3524},515.9,{"$f":"CC77/Weightings!$M$5","v":0},{"$f":"CD77/Weightings!$M$5","v":0},{"$f":"CH77/Weightings!$M$5","v":0},20.2,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4502223,{"$f":"AP77/Weightings!$M$5","v":1168.8},6573.9,7742.7,7742.7,50000,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H77>0,VLOOKUP($CZ77,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H77),Weightings!H77,VLOOKUP($CZ77,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ77,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G77=\"\",\"\",IF(Weightings!I77=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR77*Weightings!$M$5+AU77","v":25372663},{"$f":"AT77*Weightings!$M$5+AU77","v":29874880},{"$f":"IF(Weightings!G77>0,Weightings!G77,'Preliminary SO66'!AB74)","v":30866000},29874880,null,{"$f":"Weightings!E77","v":0},{"$f":"Weightings!F77","v":0},0,29874880,{"$f":"MAX(ROUND(((AR77-AO77-AN77)*Weightings!$M$12)+AP77,0),ROUND(((AR77-AO77-AN77)*Weightings!$M$12)+Weightings!B77,0))","v":33928336},0.3,10178501,10485164,10178501,0.3,0,false,0,0,0,false,0,0,0,182.3,65.099999999999994,54.13,{"$f":"IF(ROUND((Weightings!$P$5*BY77^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY77^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ77/Weightings!$M$5,4)","v":0.1464},515.9,0,0,0,3.4000000000000002E-3,{"$f":"AS77*Weightings!$M$5*CF77","v":101405},0,0.19900000000000001,79.900000000000006,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":19.2},20.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W74,VLOOKUP($CZ77,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,20.2,50000,{"$f":"IF(CW77>0,Weightings!$M$11*AR77,0)","v":1643475},50000,"D0265"]
[266,"Sedgwick","Maize ",6416.6,0,6416.6,6420.7,0,6420.7,6825.1,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":6467.4},6467.4,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},6467.4,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C75,IF(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":18},6485.4,6843.1,6843.1,6485.4,357.7,227.2,0,227.2,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1932},{"$f":"ROUND((X78/6)*Weightings!$M$6,1)","v":161},{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":108.6},{"$f":"ROUND((Z78/6)*Weightings!$M$7,1)","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1056},{"$f":"ROUND(AB78*Weightings!$M$8,1)","v":481.5},0,0,{"$f":"AE78*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG78*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":4373},640.20000000000005,{"$f":"CC78/Weightings!$M$5","v":0},{"$f":"CD78/Weightings!$M$5","v":0},{"$f":"CH78/Weightings!$M$5","v":0},375.6,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},5744090,{"$f":"AP78/Weightings!$M$5","v":1491.2},8379,9870.2000000000007,9870.2000000000007,0,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H78>0,VLOOKUP($CZ78,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H78),Weightings!H78,VLOOKUP($CZ78,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ78,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G78=\"\",\"\",IF(Weightings!I78=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR78*Weightings!$M$5+AU78","v":32275908},{"$f":"AT78*Weightings!$M$5+AU78","v":38020010},{"$f":"IF(Weightings!G78>0,Weightings!G78,'Preliminary SO66'!AB75)","v":38890948},38020010,null,{"$f":"Weightings!E78","v":0},{"$f":"Weightings!F78","v":0},0,38020010,{"$f":"MAX(ROUND(((AR78-AO78-AN78)*Weightings!$M$12)+AP78,0),ROUND(((AR78-AO78-AN78)*Weightings!$M$12)+Weightings!B78,0))","v":41674866},0.3,12502460,12650000,12502460,0.3,0,false,0,0,0,false,0,0,0,227.2,42.5,102.89,{"$f":"IF(ROUND((Weightings!$P$5*BY78^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY78^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ78/Weightings!$M$5,4)","v":0.1464},640.20000000000005,0,0,0,1.54E-2,{"$f":"AS78*Weightings!$M$5*CF78","v":585508},0,0.16300000000000001,152.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":357.7},375.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W75,VLOOKUP($CZ78,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,375.6,0,{"$f":"IF(CW78>0,Weightings!$M$11*AR78,0)","v":0},0,"D0266"]
[267,"Sedgwick","Renwick ",1855.5,0,1855.5,1845,0,1845,1874,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1874},1874,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1874,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C76,IF(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1874,1874,1874,1874,{"$f":"CN79","v":0},65.7,0,65.7,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":740.7},{"$f":"ROUND((X79/6)*Weightings!$M$6,1)","v":61.7},{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z79/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":222},{"$f":"ROUND(AB79*Weightings!$M$8,1)","v":101.2},0,0,{"$f":"AE79*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG79*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":768},158.1,{"$f":"CC79/Weightings!$M$5","v":0},{"$f":"CD79/Weightings!$M$5","v":0},{"$f":"CH79/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1664783,{"$f":"AP79/Weightings!$M$5","v":432.2},2260.6999999999998,2692.9,2692.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H79>0,VLOOKUP($CZ79,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H79),Weightings!H79,VLOOKUP($CZ79,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ79,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G79=\"\",\"\",IF(Weightings!I79=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR79*Weightings!$M$5+AU79","v":8708216},{"$f":"AT79*Weightings!$M$5+AU79","v":10373051},{"$f":"IF(Weightings!G79>0,Weightings!G79,'Preliminary SO66'!AB76)","v":10583266},10373051,null,{"$f":"Weightings!E79","v":0},{"$f":"Weightings!F79","v":0},0,10373051,{"$f":"MAX(ROUND(((AR79-AO79-AN79)*Weightings!$M$12)+AP79,0),ROUND(((AR79-AO79-AN79)*Weightings!$M$12)+Weightings!B79,0))","v":11819518},0.33,3900441,3970774,3900441,0.33,0,false,0,0,0,false,0,0,0,65.7,210,3.66,{"$f":"IF(ROUND((Weightings!$P$5*BY79^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY79^Weightings!$P$6*Weightings!$P$8 ),2))","v":793.26},{"$f":"ROUND(BZ79/Weightings!$M$5,4)","v":0.2059},158.1,0,0,0,0,{"$f":"AS79*Weightings!$M$5*CF79","v":0},0,0.11799999999999999,8.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W76,VLOOKUP($CZ79,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,18000,{"$f":"IF(CW79>0,Weightings!$M$11*AR79,0)","v":565175},18000,"D0267"]
[268,"Sedgwick","Cheney ",744.8,0,744.8,744.6,0,744.6,750.6,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":750.6},750.6,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},750.6,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C77,IF(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9.5},760.1,760.1,760.1,760.1,0,249.2,249.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":138.30000000000001},{"$f":"ROUND((X80/6)*Weightings!$M$6,1)","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z80/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":192},{"$f":"ROUND(AB80*Weightings!$M$8,1)","v":87.6},0,0,{"$f":"AE80*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG80*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":170},43.9,{"$f":"CC80/Weightings!$M$5","v":0},{"$f":"CD80/Weightings!$M$5","v":0},{"$f":"CH80/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},697295,{"$f":"AP80/Weightings!$M$5","v":181},1153.3,1334.3,1334.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H80>0,VLOOKUP($CZ80,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H80),Weightings!H80,VLOOKUP($CZ80,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ80,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G80=\"\",\"\",IF(Weightings!I80=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR80*Weightings!$M$5+AU80","v":4442512},{"$f":"AT80*Weightings!$M$5+AU80","v":5139724},{"$f":"IF(Weightings!G80>0,Weightings!G80,'Preliminary SO66'!AB77)","v":5346809},5139724,null,{"$f":"Weightings!E80","v":0},{"$f":"Weightings!F80","v":0},0,5139724,{"$f":"MAX(ROUND(((AR80-AO80-AN80)*Weightings!$M$12)+AP80,0),ROUND(((AR80-AO80-AN80)*Weightings!$M$12)+Weightings!B80,0))","v":5871122},0.3,{"$f":"BH80*BI80","v":1761337},1796820,1761337,0.3,0,false,0,0,0,true,569.37379999999996,0.32786799999999999,249.2,0,126,1.35,{"$f":"IF(ROUND((Weightings!$P$5*BY80^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY80^Weightings!$P$6*Weightings!$P$8 ),2))","v":994.02},{"$f":"ROUND(BZ80/Weightings!$M$5,4)","v":0.2581},43.9,0,0,0,0,{"$f":"AS80*Weightings!$M$5*CF80","v":0},0,0.253,6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W77,VLOOKUP($CZ80,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,100000,{"$f":"IF(CW80>0,Weightings!$M$11*AR80,0)","v":288325},100000,"D0268"]
[269,"Rooks","Palco ",113,0,113,124.5,0,124.5,105.6,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":101},124.5,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},124.5,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C78,IF(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2.5},103.5,108.1,108.1,127,4.5999999999999996,119.7,119.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":25.3},{"$f":"ROUND((X81/6)*Weightings!$M$6,1)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z81/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":29},{"$f":"ROUND(AB81*Weightings!$M$8,1)","v":13.2},0,0,{"$f":"AE81*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG81*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":75},27.2,{"$f":"CC81/Weightings!$M$5","v":0},{"$f":"CD81/Weightings!$M$5","v":0},{"$f":"CH81/Weightings!$M$5","v":0},4.8,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},142405,{"$f":"AP81/Weightings!$M$5","v":37},294,331,331,0,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H81>0,VLOOKUP($CZ81,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H81),Weightings!H81,VLOOKUP($CZ81,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ81,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G81=\"\",\"\",IF(Weightings!I81=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR81*Weightings!$M$5+AU81","v":1132488},{"$f":"AT81*Weightings!$M$5+AU81","v":1275012},{"$f":"IF(Weightings!G81>0,Weightings!G81,'Preliminary SO66'!AB78)","v":1325858},1275012,null,{"$f":"Weightings!E81","v":0},{"$f":"Weightings!F81","v":0},0,1275012,{"$f":"MAX(ROUND(((AR81-AO81-AN81)*Weightings!$M$12)+AP81,0),ROUND(((AR81-AO81-AN81)*Weightings!$M$12)+Weightings!B81,0))","v":1517118},0.3,455135,468336,455135,0.3,0,true,260.685,0.94276199999999999,119.7,false,0,0,0,0,248.6,0.3,{"$f":"IF(ROUND((Weightings!$P$5*BY81^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY81^Weightings!$P$6*Weightings!$P$8 ),2))","v":1396.88},{"$f":"ROUND(BZ81/Weightings!$M$5,4)","v":0.36259999999999998},27.2,0,0,0,0,{"$f":"AS81*Weightings!$M$5*CF81","v":0},0,0.22800000000000001,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":4.5999999999999996},4.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W78,VLOOKUP($CZ81,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4.8,0,{"$f":"IF(CW81>0,Weightings!$M$11*AR81,0)","v":0},0,"D0269"]
[270,"Rooks","Plainville ",375.4,0,375.4,365.3,0,365.3,369.5,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":369.5},370.1,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},370.1,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C79,IF(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},369.5,369.5,369.5,370.1,0,170.4,170.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":187.9},{"$f":"ROUND((X82/6)*Weightings!$M$6,1)","v":15.7},{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z82/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":96},{"$f":"ROUND(AB82*Weightings!$M$8,1)","v":43.8},0,0,{"$f":"AE82*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG82*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":34.1},15.2,{"$f":"CC82/Weightings!$M$5","v":0},{"$f":"CD82/Weightings!$M$5","v":0},{"$f":"CH82/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},425767,{"$f":"AP82/Weightings!$M$5","v":110.5},615.20000000000005,725.7,725.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H82>0,VLOOKUP($CZ82,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H82),Weightings!H82,VLOOKUP($CZ82,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ82,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G82=\"\",\"\",IF(Weightings!I82=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR82*Weightings!$M$5+AU82","v":2369750},{"$f":"AT82*Weightings!$M$5+AU82","v":2795396},{"$f":"IF(Weightings!G82>0,Weightings!G82,'Preliminary SO66'!AB79)","v":2946395},2795396,null,{"$f":"Weightings!E82","v":0},{"$f":"Weightings!F82","v":0},0,2795396,{"$f":"MAX(ROUND(((AR82-AO82-AN82)*Weightings!$M$12)+AP82,0),ROUND(((AR82-AO82-AN82)*Weightings!$M$12)+Weightings!B82,0))","v":3206748},0.3,962024,1004270,962024,0.3,0,false,0,0,0,true,86.748800000000003,0.46037,170.4,0,275.8,0.12,{"$f":"IF(ROUND((Weightings!$P$5*BY82^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY82^Weightings!$P$6*Weightings!$P$8 ),2))","v":1718.6},{"$f":"ROUND(BZ82/Weightings!$M$5,4)","v":0.44619999999999999},15.2,0,0,0,0,{"$f":"AS82*Weightings!$M$5*CF82","v":0},0,0.25900000000000001,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W79,VLOOKUP($CZ82,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW82>0,Weightings!$M$11*AR82,0)","v":0},0,"D0270"]
[271,"Rooks","Stockton ",272.60000000000002,0,{"$f":"D83+E83","v":272.60000000000002},290.10000000000002,0,290.10000000000002,289,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":289},290.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},290.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C80,IF(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},292.5,292.5,292.5,293.60000000000002,0,147.1,147.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":57.2},{"$f":"ROUND((X83/6)*Weightings!$M$6,1)","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z83/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":124},{"$f":"ROUND(AB83*Weightings!$M$8,1)","v":56.5},6.2,0,{"$f":"AE83*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG83*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":67},28.4,{"$f":"CC83/Weightings!$M$5","v":0},{"$f":"CD83/Weightings!$M$5","v":0},{"$f":"CH83/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},338181,{"$f":"AP83/Weightings!$M$5","v":87.8},536.6,624.4,624.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H83>0,VLOOKUP($CZ83,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H83),Weightings!H83,VLOOKUP($CZ83,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ83,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G83=\"\",\"\",IF(Weightings!I83=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR83*Weightings!$M$5+AU83","v":2066983},{"$f":"AT83*Weightings!$M$5+AU83","v":2405189},{"$f":"IF(Weightings!G83>0,Weightings!G83,'Preliminary SO66'!AB80)","v":2504185},2405189,null,{"$f":"Weightings!E83","v":0},{"$f":"Weightings!F83","v":0},0,2405189,{"$f":"MAX(ROUND(((AR83-AO83-AN83)*Weightings!$M$12)+AP83,0),ROUND(((AR83-AO83-AN83)*Weightings!$M$12)+Weightings!B83,0))","v":2781759},0.3,834528,855626,834528,0.3,0,true,1869.2080000000001,0.50115100000000001,147.1,false,0,0,0,0,444.8,0.15,{"$f":"IF(ROUND((Weightings!$P$5*BY83^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY83^Weightings!$P$6*Weightings!$P$8 ),2))","v":1634},{"$f":"ROUND(BZ83/Weightings!$M$5,4)","v":0.42420000000000002},28.4,0,0,0,0,{"$f":"AS83*Weightings!$M$5*CF83","v":0},0,0.42199999999999999,0.7,0,0,6.2,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W80,VLOOKUP($CZ83,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW83>0,Weightings!$M$11*AR83,0)","v":0},0,"D0271"]
[272,"Mitchell","Waconda ",316.3,0,316.3,302.8,0,302.8,294,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":294},304.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},304.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C81,IF(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},297,297,297,307.39999999999998,0,148.1,{"$f":"MAX(BN84,BR84,BV84)","v":148.1},0,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":92.8},{"$f":"ROUND((X84/6)*Weightings!$M$6,1)","v":7.7},{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z84/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":111},{"$f":"ROUND(AB84*Weightings!$M$8,1)","v":50.6},0.9,0,{"$f":"AE84*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG84*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":132},47.2,{"$f":"CC84/Weightings!$M$5","v":0},{"$f":"CD84/Weightings!$M$5","v":0},{"$f":"CH84/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},362527,{"$f":"AP84/Weightings!$M$5","v":94.1},561.9,656,656,0,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H84>0,VLOOKUP($CZ84,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H84),Weightings!H84,VLOOKUP($CZ84,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ84,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G84=\"\",\"\",IF(Weightings!I84=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR84*Weightings!$M$5+AU84","v":2164439},{"$f":"AT84*Weightings!$M$5+AU84","v":2526912},{"$f":"IF(Weightings!G84>0,Weightings!G84,'Preliminary SO66'!AB81)","v":2540779},2526912,null,{"$f":"Weightings!E84","v":-2599},{"$f":"Weightings!F84","v":0},-2599,2524313,{"$f":"MAX(ROUND(((AR84-AO84-AN84)*Weightings!$M$12)+AP84,0),ROUND(((AR84-AO84-AN84)*Weightings!$M$12)+Weightings!B84,0))","v":2896411},0.3,868923,869676,868923,0.3,0,false,0,0,0,true,9.1575000000000006,0.48167199999999999,148.1,0,411.3,0.32,{"$f":"IF(ROUND((Weightings!$P$5*BY84^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY84^Weightings!$P$6*Weightings!$P$8 ),2))","v":1376.63},{"$f":"ROUND(BZ84/Weightings!$M$5,4)","v":0.3574},47.2,0,0,0,0,{"$f":"AS84*Weightings!$M$5*CF84","v":0},0,0.36099999999999999,0.7,0,0,0.9,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W81,VLOOKUP($CZ84,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW84>0,Weightings!$M$11*AR84,0)","v":0},0,"D0272"]
[273,"Mitchell","Beloit ",730.7,0,730.7,736.5,0,736.5,754,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":750},750,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},750,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C82,IF(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14},764,768,768,764,4,249.5,249.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":205.9},{"$f":"ROUND((X85/6)*Weightings!$M$6,1)","v":17.2},{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":63.8},{"$f":"ROUND((Z85/6)*Weightings!$M$7,1)","v":4.2},{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":196},{"$f":"ROUND(AB85*Weightings!$M$8,1)","v":89.4},0,0,{"$f":"AE85*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG85*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":140},52.9,{"$f":"CC85/Weightings!$M$5","v":0},{"$f":"CD85/Weightings!$M$5","v":0},{"$f":"CH85/Weightings!$M$5","v":0},4.2,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},942758,{"$f":"AP85/Weightings!$M$5","v":244.7},1181.4000000000001,1426.1,1426.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H85>0,VLOOKUP($CZ85,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H85),Weightings!H85,VLOOKUP($CZ85,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":27},{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ85,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G85=\"\",\"\",IF(Weightings!I85=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR85*Weightings!$M$5+AU85","v":4550753},{"$f":"AT85*Weightings!$M$5+AU85","v":5493337},{"$f":"IF(Weightings!G85>0,Weightings!G85,'Preliminary SO66'!AB82)","v":5503337},5493337,null,{"$f":"Weightings!E85","v":0},{"$f":"Weightings!F85","v":0},0,5493337,{"$f":"MAX(ROUND(((AR85-AO85-AN85)*Weightings!$M$12)+AP85,0),ROUND(((AR85-AO85-AN85)*Weightings!$M$12)+Weightings!B85,0))","v":6228386},0.3,1868516,1870288,1868516,0.3,0,false,0,0,0,true,574.20000000000005,0.32654300000000003,249.5,0,565,0.25,{"$f":"IF(ROUND((Weightings!$P$5*BY85^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY85^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.69},{"$f":"ROUND(BZ85/Weightings!$M$5,4)","v":0.37790000000000001},52.9,0,0,0,0,{"$f":"AS85*Weightings!$M$5*CF85","v":0},0,0.25700000000000001,1.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":4},4.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W82,VLOOKUP($CZ85,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4.2,0,{"$f":"IF(CW85>0,Weightings!$M$11*AR85,0)","v":0},0,"D0273"]
[274,"Logan","Oakley ",389.8,0,389.8,375.2,0,375.2,366.1,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":366.1},377,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},377,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C83,IF(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},366.1,366.1,366.1,377,0,172.7,172.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":65.900000000000006},{"$f":"ROUND((X86/6)*Weightings!$M$6,1)","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z86/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":130},{"$f":"ROUND(AB86*Weightings!$M$8,1)","v":59.3},0,0,{"$f":"AE86*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG86*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":66.599999999999994},31,{"$f":"CC86/Weightings!$M$5","v":0},{"$f":"CD86/Weightings!$M$5","v":0},{"$f":"CH86/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},324414,{"$f":"AP86/Weightings!$M$5","v":84.2},645.5,729.7,729.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H86>0,VLOOKUP($CZ86,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H86),Weightings!H86,VLOOKUP($CZ86,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ86,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G86=\"\",\"\",IF(Weightings!I86=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR86*Weightings!$M$5+AU86","v":2486466},{"$f":"AT86*Weightings!$M$5+AU86","v":2810804},{"$f":"IF(Weightings!G86>0,Weightings!G86,'Preliminary SO66'!AB83)","v":3000708},2810804,null,{"$f":"Weightings!E86","v":0},{"$f":"Weightings!F86","v":0},0,2810804,{"$f":"MAX(ROUND(((AR86-AO86-AN86)*Weightings!$M$12)+AP86,0),ROUND(((AR86-AO86-AN86)*Weightings!$M$12)+Weightings!B86,0))","v":3406469},0.3,1021941,1041068,1021941,0.3,0,false,0,0,0,true,95.287499999999994,0.45802599999999999,172.7,0,637,0.1,{"$f":"IF(ROUND((Weightings!$P$5*BY86^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY86^Weightings!$P$6*Weightings!$P$8 ),2))","v":1790.96},{"$f":"ROUND(BZ86/Weightings!$M$5,4)","v":0.46489999999999998},31,0,0,0,0,{"$f":"AS86*Weightings!$M$5*CF86","v":0},0,0.34499999999999997,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W83,VLOOKUP($CZ86,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW86>0,Weightings!$M$11*AR86,0)","v":0},0,"D0274"]
[275,"Logan","Triplains ",97.5,0,97.5,78.5,0,78.5,68,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":68},81.3,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},81.3,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C84,IF(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},68,68,68,81.3,0,82.5,82.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X87/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z87/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":25},{"$f":"ROUND(AB87*Weightings!$M$8,1)","v":11.4},0,0,{"$f":"AE87*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG87*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":30},16.3,{"$f":"CC87/Weightings!$M$5","v":0},{"$f":"CD87/Weightings!$M$5","v":0},{"$f":"CH87/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},101744,{"$f":"AP87/Weightings!$M$5","v":26.4},191.5,217.9,217.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H87>0,VLOOKUP($CZ87,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H87),Weightings!H87,VLOOKUP($CZ87,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ87,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G87=\"\",\"\",IF(Weightings!I87=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR87*Weightings!$M$5+AU87","v":737658},{"$f":"AT87*Weightings!$M$5+AU87","v":839351},{"$f":"IF(Weightings!G87>0,Weightings!G87,'Preliminary SO66'!AB84)","v":884804},839351,null,{"$f":"Weightings!E87","v":0},{"$f":"Weightings!F87","v":0},0,839351,{"$f":"MAX(ROUND(((AR87-AO87-AN87)*Weightings!$M$12)+AP87,0),ROUND(((AR87-AO87-AN87)*Weightings!$M$12)+Weightings!B87,0))","v":981761},0.3,294528,307325,294528,0.3,82.5,false,0,0,0,false,0,0,0,0,662,0.05,{"$f":"IF(ROUND((Weightings!$P$5*BY87^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY87^Weightings!$P$6*Weightings!$P$8 ),2))","v":2094.9899999999998},{"$f":"ROUND(BZ87/Weightings!$M$5,4)","v":0.54390000000000005},16.3,0,0,0,0,{"$f":"AS87*Weightings!$M$5*CF87","v":0},0,0.308,0.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W84,VLOOKUP($CZ87,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW87>0,Weightings!$M$11*AR87,0)","v":0},0,"D0275"]
[281,"Graham","Graham County ",357.5,0,357.5,353.9,0,353.9,391.2,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":366.1},366.1,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},366.1,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C85,IF(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},366.1,391.2,391.2,366.1,25.1,169,169,0,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":108.5},{"$f":"ROUND((X88/6)*Weightings!$M$6,1)","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z88/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":127},{"$f":"ROUND(AB88*Weightings!$M$8,1)","v":57.9},0,0,{"$f":"AE88*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG88*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":100.5},43.3,{"$f":"CC88/Weightings!$M$5","v":0},{"$f":"CD88/Weightings!$M$5","v":0},{"$f":"CH88/Weightings!$M$5","v":0},26.4,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},298296,{"$f":"AP88/Weightings!$M$5","v":77.400000000000006},671.7,749.1,749.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H88>0,VLOOKUP($CZ88,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H88),Weightings!H88,VLOOKUP($CZ88,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ88,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G88=\"\",\"\",IF(Weightings!I88=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR88*Weightings!$M$5+AU88","v":2587388},{"$f":"AT88*Weightings!$M$5+AU88","v":2885533},{"$f":"IF(Weightings!G88>0,Weightings!G88,'Preliminary SO66'!AB85)","v":2964499},2885533,null,{"$f":"Weightings!E88","v":0},{"$f":"Weightings!F88","v":0},0,2885533,{"$f":"MAX(ROUND(((AR88-AO88-AN88)*Weightings!$M$12)+AP88,0),ROUND(((AR88-AO88-AN88)*Weightings!$M$12)+Weightings!B88,0))","v":3350176},0.3,{"$f":"BH88*BI88","v":1005053},1018388,1005053,0.3,0,false,0,0,0,true,81.7988,0.461729,169,0,728.3,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY88^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY88^Weightings!$P$6*Weightings!$P$8 ),2))","v":1659.71},{"$f":"ROUND(BZ88/Weightings!$M$5,4)","v":0.43090000000000001},43.3,0,0,0,0,{"$f":"AS88*Weightings!$M$5*CF88","v":0},0,0.34699999999999998,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":25.1},26.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W85,VLOOKUP($CZ88,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT88*0.08","v":0},{"$f":"CO88+CQ88+CS88+CU88","v":26.4},0,{"$f":"IF(CW88>0,Weightings!$M$11*AR88,0)","v":0},0,"D0281"]
[282,"Elk","West Elk ",290,0,290,312.8,0,312.8,311.5,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":311.5},312.8,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},312.8,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C86,IF(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},317.5,317.5,317.5,318.8,0,152.30000000000001,152.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":109.6},{"$f":"ROUND((X89/6)*Weightings!$M$6,1)","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z89/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":157},{"$f":"ROUND(AB89*Weightings!$M$8,1)","v":71.599999999999994},15.6,0,{"$f":"AE89*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG89*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":186},65.599999999999994,{"$f":"CC89/Weightings!$M$5","v":0},{"$f":"CD89/Weightings!$M$5","v":0},{"$f":"CH89/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},605830,{"$f":"AP89/Weightings!$M$5","v":157.30000000000001},633,790.3,790.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H89>0,VLOOKUP($CZ89,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H89),Weightings!H89,VLOOKUP($CZ89,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ89,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G89=\"\",\"\",IF(Weightings!I89=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR89*Weightings!$M$5+AU89","v":2438316},{"$f":"AT89*Weightings!$M$5+AU89","v":3044236},{"$f":"IF(Weightings!G89>0,Weightings!G89,'Preliminary SO66'!AB86)","v":3144002},3044236,null,{"$f":"Weightings!E89","v":0},{"$f":"Weightings!F89","v":0},0,3044236,{"$f":"MAX(ROUND(((AR89-AO89-AN89)*Weightings!$M$12)+AP89,0),ROUND(((AR89-AO89-AN89)*Weightings!$M$12)+Weightings!B89,0))","v":3448000},0.3,1034400,1060295,1034400,0.3,0,false,0,0,0,true,23.265000000000001,0.47779899999999997,152.30000000000001,0,541,0.34,{"$f":"IF(ROUND((Weightings!$P$5*BY89^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY89^Weightings!$P$6*Weightings!$P$8 ),2))","v":1357.88},{"$f":"ROUND(BZ89/Weightings!$M$5,4)","v":0.35249999999999998},65.599999999999994,0,0,0,0,{"$f":"AS89*Weightings!$M$5*CF89","v":0},0,0.49199999999999999,0.6,0,0,15.6,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W86,VLOOKUP($CZ89,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW89>0,Weightings!$M$11*AR89,0)","v":0},0,"D0282"]
[283,"Elk","Elk Valley ",151.5,0,151.5,134.5,0,134.5,137,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":137},141,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},141,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C87,IF(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},140,140,140,144,0,129.30000000000001,129.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":79.7},{"$f":"ROUND((X90/6)*Weightings!$M$6,1)","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z90/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":112},{"$f":"ROUND(AB90*Weightings!$M$8,1)","v":51.1},11.8,0,{"$f":"AE90*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG90*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":42},15.7,{"$f":"CC90/Weightings!$M$5","v":0},{"$f":"CD90/Weightings!$M$5","v":0},{"$f":"CH90/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},245538,{"$f":"AP90/Weightings!$M$5","v":63.7},358.5,422.2,422.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H90>0,VLOOKUP($CZ90,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H90),Weightings!H90,VLOOKUP($CZ90,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ90,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G90=\"\",\"\",IF(Weightings!I90=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR90*Weightings!$M$5+AU90","v":1380942},{"$f":"AT90*Weightings!$M$5+AU90","v":1626314},{"$f":"IF(Weightings!G90>0,Weightings!G90,'Preliminary SO66'!AB87)","v":1671768},1626314,null,{"$f":"Weightings!E90","v":0},{"$f":"Weightings!F90","v":0},0,1626314,{"$f":"MAX(ROUND(((AR90-AO90-AN90)*Weightings!$M$12)+AP90,0),ROUND(((AR90-AO90-AN90)*Weightings!$M$12)+Weightings!B90,0))","v":1909577},0.3,572873,505011,505011,0.26450000000000001,0,true,424.82,0.89769900000000002,129.30000000000001,false,0,0,0,0,160,0.26,{"$f":"IF(ROUND((Weightings!$P$5*BY90^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY90^Weightings!$P$6*Weightings!$P$8 ),2))","v":1442.83},{"$f":"ROUND(BZ90/Weightings!$M$5,4)","v":0.37459999999999999},15.7,0,0,0,0,{"$f":"AS90*Weightings!$M$5*CF90","v":0},0,0.77800000000000002,0.9,11.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W87,VLOOKUP($CZ90,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW90>0,Weightings!$M$11*AR90,0)","v":0},0,"D0283"]
[284,"Chase","Chase County ",347,0,347,364.5,0,364.5,344.5,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":344.5},364.5,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},364.5,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C88,IF(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},344.5,344.5,344.5,364.5,0,168.5,168.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":93.3},{"$f":"ROUND((X91/6)*Weightings!$M$6,1)","v":7.8},{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z91/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":98},{"$f":"ROUND(AB91*Weightings!$M$8,1)","v":44.7},0,0,{"$f":"AE91*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG91*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":181},69.7,{"$f":"CC91/Weightings!$M$5","v":0},{"$f":"CD91/Weightings!$M$5","v":0},{"$f":"CH91/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},366579,{"$f":"AP91/Weightings!$M$5","v":95.2},655.20000000000005,750.4,750.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H91>0,VLOOKUP($CZ91,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H91),Weightings!H91,VLOOKUP($CZ91,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ91,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G91=\"\",\"\",IF(Weightings!I91=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR91*Weightings!$M$5+AU91","v":2523830},{"$f":"AT91*Weightings!$M$5+AU91","v":2890541},{"$f":"IF(Weightings!G91>0,Weightings!G91,'Preliminary SO66'!AB88)","v":2904408},2890541,null,{"$f":"Weightings!E91","v":0},{"$f":"Weightings!F91","v":0},0,2890541,{"$f":"MAX(ROUND(((AR91-AO91-AN91)*Weightings!$M$12)+AP91,0),ROUND(((AR91-AO91-AN91)*Weightings!$M$12)+Weightings!B91,0))","v":3384905},0.3,1015472,1020321,1015472,0.3,0,false,0,0,0,true,79.818799999999996,0.46227200000000002,168.5,0,780,0.23,{"$f":"IF(ROUND((Weightings!$P$5*BY91^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY91^Weightings!$P$6*Weightings!$P$8 ),2))","v":1483.41},{"$f":"ROUND(BZ91/Weightings!$M$5,4)","v":0.3851},69.7,0,0,0,0,{"$f":"AS91*Weightings!$M$5*CF91","v":0},0,0.26900000000000002,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W88,VLOOKUP($CZ91,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW91>0,Weightings!$M$11*AR91,0)","v":0},0,"D0284"]
[285,"Chautauqua","Cedar Vale ",168.2,0,168.2,163.19999999999999,0,163.19999999999999,163.6,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":163.6},165,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},165,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C89,IF(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},163.6,163.6,163.6,165,0,138.9,138.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X92/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z92/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":92},{"$f":"ROUND(AB92*Weightings!$M$8,1)","v":42},9.6999999999999993,0,{"$f":"AE92*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG92*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":29.5},13.4,{"$f":"CC92/Weightings!$M$5","v":0},{"$f":"CD92/Weightings!$M$5","v":0},{"$f":"CH92/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},169718,{"$f":"AP92/Weightings!$M$5","v":44.1},369,413.1,413.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H92>0,VLOOKUP($CZ92,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H92),Weightings!H92,VLOOKUP($CZ92,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ92,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G92=\"\",\"\",IF(Weightings!I92=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR92*Weightings!$M$5+AU92","v":1421388},{"$f":"AT92*Weightings!$M$5+AU92","v":1591261},{"$f":"IF(Weightings!G92>0,Weightings!G92,'Preliminary SO66'!AB89)","v":1663294},1591261,null,{"$f":"Weightings!E92","v":0},{"$f":"Weightings!F92","v":0},0,1591261,{"$f":"MAX(ROUND(((AR92-AO92-AN92)*Weightings!$M$12)+AP92,0),ROUND(((AR92-AO92-AN92)*Weightings!$M$12)+Weightings!B92,0))","v":1826528},0.3,547958,380000,380000,0.20799999999999999,0,true,627.57500000000005,0.84203399999999995,138.9,false,0,0,0,0,259,0.11,{"$f":"IF(ROUND((Weightings!$P$5*BY92^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY92^Weightings!$P$6*Weightings!$P$8 ),2))","v":1752.76},{"$f":"ROUND(BZ92/Weightings!$M$5,4)","v":0.45500000000000002},13.4,0,0,0,0,{"$f":"AS92*Weightings!$M$5*CF92","v":0},0,0.55800000000000005,0.6,9.6999999999999993,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W89,VLOOKUP($CZ92,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW92>0,Weightings!$M$11*AR92,0)","v":0},0,"D0285"]
[286,"Chautauqua","Chautauqua Co Community ",322,0,322,334.2,0,334.2,353.2,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":353.2},353.2,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},353.2,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C90,IF(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5.5},358.7,358.7,358.7,358.7,0,166.5,166.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":79.5},{"$f":"ROUND((X93/6)*Weightings!$M$6,1)","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z93/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":192},{"$f":"ROUND(AB93*Weightings!$M$8,1)","v":87.6},20.2,0,{"$f":"AE93*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG93*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":125},44.4,{"$f":"CC93/Weightings!$M$5","v":0},{"$f":"CD93/Weightings!$M$5","v":0},{"$f":"CH93/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},415402,{"$f":"AP93/Weightings!$M$5","v":107.8},684,791.8,791.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H93>0,VLOOKUP($CZ93,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H93),Weightings!H93,VLOOKUP($CZ93,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":32},{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ93,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G93=\"\",\"\",IF(Weightings!I93=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR93*Weightings!$M$5+AU93","v":2634768},{"$f":"AT93*Weightings!$M$5+AU93","v":3050014},{"$f":"IF(Weightings!G93>0,Weightings!G93,'Preliminary SO66'!AB90)","v":3050014},3050014,null,{"$f":"Weightings!E93","v":0},{"$f":"Weightings!F93","v":0},0,3050014,{"$f":"MAX(ROUND(((AR93-AO93-AN93)*Weightings!$M$12)+AP93,0),ROUND(((AR93-AO93-AN93)*Weightings!$M$12)+Weightings!B93,0))","v":3574400},0.3,1072320,1043225,1043225,0.29189999999999999,0,false,0,0,0,true,72.641300000000001,0.46424300000000002,166.5,0,382.5,0.33,{"$f":"IF(ROUND((Weightings!$P$5*BY93^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY93^Weightings!$P$6*Weightings!$P$8 ),2))","v":1367.08},{"$f":"ROUND(BZ93/Weightings!$M$5,4)","v":0.35489999999999999},44.4,0,0,0,0,{"$f":"AS93*Weightings!$M$5*CF93","v":0},0,0.53500000000000003,0.9,20.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W90,VLOOKUP($CZ93,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW93>0,Weightings!$M$11*AR93,0)","v":0},0,"D0286"]
[287,"Franklin","West Franklin ",597,0,597,582,0,582,553.5,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":553.5},582,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},582,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C91,IF(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},553.5,553.5,553.5,582,0,226,226,0,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":270.8},{"$f":"ROUND((X94/6)*Weightings!$M$6,1)","v":22.6},{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z94/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":249},{"$f":"ROUND(AB94*Weightings!$M$8,1)","v":113.5},13.6,0,{"$f":"AE94*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG94*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":379},93.2,{"$f":"CC94/Weightings!$M$5","v":0},{"$f":"CD94/Weightings!$M$5","v":0},{"$f":"CH94/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},743270,{"$f":"AP94/Weightings!$M$5","v":193},1050.9000000000001,1243.9000000000001,1243.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H94>0,VLOOKUP($CZ94,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H94),Weightings!H94,VLOOKUP($CZ94,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ94,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G94=\"\",\"\",IF(Weightings!I94=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR94*Weightings!$M$5+AU94","v":4048067},{"$f":"AT94*Weightings!$M$5+AU94","v":4791503},{"$f":"IF(Weightings!G94>0,Weightings!G94,'Preliminary SO66'!AB91)","v":5132020},4791503,null,{"$f":"Weightings!E94","v":0},{"$f":"Weightings!F94","v":0},0,4791503,{"$f":"MAX(ROUND(((AR94-AO94-AN94)*Weightings!$M$12)+AP94,0),ROUND(((AR94-AO94-AN94)*Weightings!$M$12)+Weightings!B94,0))","v":5646665},0.3,1694000,1753806,1694000,0.3,0,false,0,0,0,true,348.97500000000002,0.38837699999999997,226,0,227,1.67,{"$f":"IF(ROUND((Weightings!$P$5*BY94^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY94^Weightings!$P$6*Weightings!$P$8 ),2))","v":947.33},{"$f":"ROUND(BZ94/Weightings!$M$5,4)","v":0.24590000000000001},93.2,0,0,0,0,{"$f":"AS94*Weightings!$M$5*CF94","v":0},0,0.42799999999999999,2.6,0,0,13.6,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W91,VLOOKUP($CZ94,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW94>0,Weightings!$M$11*AR94,0)","v":0},0,"D0287"]
[288,"Franklin","Central Heights ",532,0,532,546.5,0,546.5,555,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":555},555,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},555,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C92,IF(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},560,560,560,560,0,221.7,221.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":295.2},{"$f":"ROUND((X95/6)*Weightings!$M$6,1)","v":24.6},{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z95/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":305},{"$f":"ROUND(AB95*Weightings!$M$8,1)","v":139.1},32,0,{"$f":"AE95*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":21},{"$f":"ROUND(AG95*Weightings!$M$10,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":434},93.1,{"$f":"CC95/Weightings!$M$5","v":0},{"$f":"CD95/Weightings!$M$5","v":0},{"$f":"CH95/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},425799,{"$f":"AP95/Weightings!$M$5","v":110.5},1075.8,1186.3,1186.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H95>0,VLOOKUP($CZ95,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H95),Weightings!H95,VLOOKUP($CZ95,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ95,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G95=\"\",\"\",IF(Weightings!I95=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR95*Weightings!$M$5+AU95","v":4143982},{"$f":"AT95*Weightings!$M$5+AU95","v":4569628},{"$f":"IF(Weightings!G95>0,Weightings!G95,'Preliminary SO66'!AB92)","v":4633186},4569628,null,{"$f":"Weightings!E95","v":-8531},{"$f":"Weightings!F95","v":0},-8531,4561097,{"$f":"MAX(ROUND(((AR95-AO95-AN95)*Weightings!$M$12)+AP95,0),ROUND(((AR95-AO95-AN95)*Weightings!$M$12)+Weightings!B95,0))","v":5309988},0.3,1592996,1600405,1592996,0.3,0,false,0,0,0,true,321.75,0.39585199999999998,221.7,0,142.1,3.05,{"$f":"IF(ROUND((Weightings!$P$5*BY95^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY95^Weightings!$P$6*Weightings!$P$8 ),2))","v":826.66},{"$f":"ROUND(BZ95/Weightings!$M$5,4)","v":0.21460000000000001},93.1,0,0,0,0,{"$f":"AS95*Weightings!$M$5*CF95","v":0},0,0.54500000000000004,3.9,32,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W92,VLOOKUP($CZ95,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW95>0,Weightings!$M$11*AR95,0)","v":0},0,"D0288"]
[289,"Franklin","Wellsville ",776,0,776,762.4,0,762.4,767,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":765},767.8,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},767.8,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C93,IF(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},765,767,767,767.8,2,249.7,249.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":155.5},{"$f":"ROUND((X96/6)*Weightings!$M$6,1)","v":13},{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z96/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":206},{"$f":"ROUND(AB96*Weightings!$M$8,1)","v":93.9},0,0,{"$f":"AE96*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG96*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":252},59.9,{"$f":"CC96/Weightings!$M$5","v":0},{"$f":"CD96/Weightings!$M$5","v":0},{"$f":"CH96/Weightings!$M$5","v":0},2.1,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},794521,{"$f":"AP96/Weightings!$M$5","v":206.3},1186.4000000000001,1392.7,1392.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H96>0,VLOOKUP($CZ96,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H96),Weightings!H96,VLOOKUP($CZ96,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ96,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G96=\"\",\"\",IF(Weightings!I96=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR96*Weightings!$M$5+AU96","v":4570013},{"$f":"AT96*Weightings!$M$5+AU96","v":5364680},{"$f":"IF(Weightings!G96>0,Weightings!G96,'Preliminary SO66'!AB93)","v":5401660},5364680,null,{"$f":"Weightings!E96","v":0},{"$f":"Weightings!F96","v":0},0,5364680,{"$f":"MAX(ROUND(((AR96-AO96-AN96)*Weightings!$M$12)+AP96,0),ROUND(((AR96-AO96-AN96)*Weightings!$M$12)+Weightings!B96,0))","v":6112028},0.3,1833608,1848595,1833608,0.3,0,false,0,0,0,true,578.90250000000003,0.32525199999999999,249.7,0,130,1.94,{"$f":"IF(ROUND((Weightings!$P$5*BY96^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY96^Weightings!$P$6*Weightings!$P$8 ),2))","v":915.75},{"$f":"ROUND(BZ96/Weightings!$M$5,4)","v":0.23769999999999999},59.9,0,0,0,0,{"$f":"AS96*Weightings!$M$5*CF96","v":0},0,0.26800000000000002,5.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":2},2.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W93,VLOOKUP($CZ96,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,2.1,0,{"$f":"IF(CW96>0,Weightings!$M$11*AR96,0)","v":0},0,"D0289"]
[290,"Franklin","Ottawa ",2371.6999999999998,0,2371.6999999999998,2355.6,0,2355.6,2387.4,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2375.4},2375.4,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2375.4,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C94,IF(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":18},2393.4,2405.4,2405.4,2393.4,12,83.9,0,83.9,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":635},{"$f":"ROUND((X97/6)*Weightings!$M$6,1)","v":52.9},{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":21.4},{"$f":"ROUND((Z97/6)*Weightings!$M$7,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1193},{"$f":"ROUND(AB97*Weightings!$M$8,1)","v":544},123.6,0,{"$f":"AE97*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG97*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":543},105.7,{"$f":"CC97/Weightings!$M$5","v":0},{"$f":"CD97/Weightings!$M$5","v":0},{"$f":"CH97/Weightings!$M$5","v":0},12.6,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2059065,{"$f":"AP97/Weightings!$M$5","v":534.5},3317.5,3852,3852,0,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H97>0,VLOOKUP($CZ97,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H97),Weightings!H97,VLOOKUP($CZ97,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ97,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G97=\"\",\"\",IF(Weightings!I97=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR97*Weightings!$M$5+AU97","v":12779010},{"$f":"AT97*Weightings!$M$5+AU97","v":14837904},{"$f":"IF(Weightings!G97>0,Weightings!G97,'Preliminary SO66'!AB94)","v":15017022},14837904,null,{"$f":"Weightings!E97","v":0},{"$f":"Weightings!F97","v":0},0,14837904,{"$f":"MAX(ROUND(((AR97-AO97-AN97)*Weightings!$M$12)+AP97,0),ROUND(((AR97-AO97-AN97)*Weightings!$M$12)+Weightings!B97,0))","v":16898066},0.3,5069420,5113389,5069420,0.3,0,false,0,0,0,false,0,0,0,83.9,115.9,4.6900000000000004,{"$f":"IF(ROUND((Weightings!$P$5*BY97^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY97^Weightings!$P$6*Weightings!$P$8 ),2))","v":749.99},{"$f":"ROUND(BZ97/Weightings!$M$5,4)","v":0.19470000000000001},105.7,0,0,0,0,{"$f":"AS97*Weightings!$M$5*CF97","v":0},0,0.498,20.7,0,0,123.6,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":12},12.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W94,VLOOKUP($CZ97,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,12.6,0,{"$f":"IF(CW97>0,Weightings!$M$11*AR97,0)","v":0},0,"D0290"]
[291,"Gove","Grinnell Public Schools ",79.5,0,79.5,90,0,90,82.5,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":82.5},90,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},90,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C95,IF(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},82.5,82.5,82.5,90,0,91.3,91.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":13.5},{"$f":"ROUND((X98/6)*Weightings!$M$6,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z98/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":24},{"$f":"ROUND(AB98*Weightings!$M$8,1)","v":10.9},0,0,{"$f":"AE98*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG98*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":35},15.3,{"$f":"CC98/Weightings!$M$5","v":0},{"$f":"CD98/Weightings!$M$5","v":0},{"$f":"CH98/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},98288,{"$f":"AP98/Weightings!$M$5","v":25.5},208.6,234.1,234.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H98>0,VLOOKUP($CZ98,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H98),Weightings!H98,VLOOKUP($CZ98,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ98,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G98=\"\",\"\",IF(Weightings!I98=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR98*Weightings!$M$5+AU98","v":803527},{"$f":"AT98*Weightings!$M$5+AU98","v":901753},{"$f":"IF(Weightings!G98>0,Weightings!G98,'Preliminary SO66'!AB95)","v":934495},901753,null,{"$f":"Weightings!E98","v":0},{"$f":"Weightings!F98","v":0},0,901753,{"$f":"MAX(ROUND(((AR98-AO98-AN98)*Weightings!$M$12)+AP98,0),ROUND(((AR98-AO98-AN98)*Weightings!$M$12)+Weightings!B98,0))","v":1034902},0.3,310471,220000,220000,0.21260000000000001,91.3,false,0,0,0,false,0,0,0,0,267.8,0.13,{"$f":"IF(ROUND((Weightings!$P$5*BY98^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY98^Weightings!$P$6*Weightings!$P$8 ),2))","v":1687.76},{"$f":"ROUND(BZ98/Weightings!$M$5,4)","v":0.43819999999999998},15.3,0,0,0,0,{"$f":"AS98*Weightings!$M$5*CF98","v":0},0,0.26700000000000002,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W95,VLOOKUP($CZ98,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW98>0,Weightings!$M$11*AR98,0)","v":0},0,"D0291"]
[292,"Gove","Wheatland ",92,0,92,97.5,0,97.5,106.5,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":106.5},106.5,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},106.5,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C96,IF(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},106.5,106.5,106.5,106.5,0,106.2,106.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":22.8},{"$f":"ROUND((X99/6)*Weightings!$M$6,1)","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z99/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":28},{"$f":"ROUND(AB99*Weightings!$M$8,1)","v":12.8},0,0,{"$f":"AE99*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG99*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":71.5},29.9,{"$f":"CC99/Weightings!$M$5","v":0},{"$f":"CD99/Weightings!$M$5","v":0},{"$f":"CH99/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},135962,{"$f":"AP99/Weightings!$M$5","v":35.299999999999997},257.3,292.60000000000002,292.60000000000002,0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H99>0,VLOOKUP($CZ99,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H99),Weightings!H99,VLOOKUP($CZ99,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ99,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G99=\"\",\"\",IF(Weightings!I99=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR99*Weightings!$M$5+AU99","v":991120},{"$f":"AT99*Weightings!$M$5+AU99","v":1127095},{"$f":"IF(Weightings!G99>0,Weightings!G99,'Preliminary SO66'!AB96)","v":1134414},1127095,null,{"$f":"Weightings!E99","v":0},{"$f":"Weightings!F99","v":0},0,1127095,{"$f":"MAX(ROUND(((AR99-AO99-AN99)*Weightings!$M$12)+AP99,0),ROUND(((AR99-AO99-AN99)*Weightings!$M$12)+Weightings!B99,0))","v":1352742},0.3,405823,405688,405688,0.2999,0,true,62.758000000000003,0.99710100000000002,106.2,false,0,0,0,0,437,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY99^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY99^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ99/Weightings!$M$5,4)","v":0.41799999999999998},29.9,0,0,0,0,{"$f":"AS99*Weightings!$M$5*CF99","v":0},0,0.26300000000000001,0.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W96,VLOOKUP($CZ99,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW99>0,Weightings!$M$11*AR99,0)","v":0},0,"D0292"]
[293,"Gove","Quinter Public Schools ",286.7,0,286.7,285.5,0,285.5,283.5,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":283.5},285.5,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},285.5,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C97,IF(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},286.5,286.5,286.5,288.5,0,148.5,148.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":50.5},{"$f":"ROUND((X100/6)*Weightings!$M$6,1)","v":4.2},{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":11.3},{"$f":"ROUND((Z100/6)*Weightings!$M$7,1)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":69},{"$f":"ROUND(AB100*Weightings!$M$8,1)","v":31.5},0,0,{"$f":"AE100*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG100*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":64},26.8,{"$f":"CC100/Weightings!$M$5","v":0},{"$f":"CD100/Weightings!$M$5","v":0},{"$f":"CH100/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},531406,{"$f":"AP100/Weightings!$M$5","v":138},500.2,638.20000000000005,638.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H100>0,VLOOKUP($CZ100,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H100),Weightings!H100,VLOOKUP($CZ100,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ100,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G100=\"\",\"\",IF(Weightings!I100=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR100*Weightings!$M$5+AU100","v":1926770},{"$f":"AT100*Weightings!$M$5+AU100","v":2458346},{"$f":"IF(Weightings!G100>0,Weightings!G100,'Preliminary SO66'!AB97)","v":2578529},2458346,null,{"$f":"Weightings!E100","v":0},{"$f":"Weightings!F100","v":0},0,2458346,{"$f":"MAX(ROUND(((AR100-AO100-AN100)*Weightings!$M$12)+AP100,0),ROUND(((AR100-AO100-AN100)*Weightings!$M$12)+Weightings!B100,0))","v":2777304},0.33,916510,872320,872320,0.31409999999999999,0,true,1819.9680000000001,0.51466900000000004,148.5,false,0,0,0,0,400.8,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY100^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY100^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ100/Weightings!$M$5,4)","v":0.41799999999999998},26.8,0,0,0,0,{"$f":"AS100*Weightings!$M$5*CF100","v":0},0,0.23899999999999999,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W97,VLOOKUP($CZ100,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW100>0,Weightings!$M$11*AR100,0)","v":0},0,"D0293"]
[294,"Decatur","Oberlin ",343,0,343,344.5,0,344.5,332,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":332},344.5,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},344.5,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C98,IF(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},332,332,332,344.5,0,161.6,161.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":100.6},{"$f":"ROUND((X101/6)*Weightings!$M$6,1)","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z101/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":99},{"$f":"ROUND(AB101*Weightings!$M$8,1)","v":45.1},0,0,{"$f":"AE101*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG101*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":77.5},36.9,{"$f":"CC101/Weightings!$M$5","v":0},{"$f":"CD101/Weightings!$M$5","v":0},{"$f":"CH101/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},314467,{"$f":"AP101/Weightings!$M$5","v":81.599999999999994},596.5,678.1,678.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H101>0,VLOOKUP($CZ101,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H101),Weightings!H101,VLOOKUP($CZ101,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ101,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G101=\"\",\"\",IF(Weightings!I101=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR101*Weightings!$M$5+AU101","v":2297718},{"$f":"AT101*Weightings!$M$5+AU101","v":2612041},{"$f":"IF(Weightings!G101>0,Weightings!G101,'Preliminary SO66'!AB98)","v":2708726},2612041,null,{"$f":"Weightings!E101","v":0},{"$f":"Weightings!F101","v":0},0,2612041,{"$f":"MAX(ROUND(((AR101-AO101-AN101)*Weightings!$M$12)+AP101,0),ROUND(((AR101-AO101-AN101)*Weightings!$M$12)+Weightings!B101,0))","v":3014309},0.3,904293,928290,904293,0.3,0,false,0,0,0,true,55.068800000000003,0.46906700000000001,161.6,0,828,0.09,{"$f":"IF(ROUND((Weightings!$P$5*BY101^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY101^Weightings!$P$6*Weightings!$P$8 ),2))","v":1834.16},{"$f":"ROUND(BZ101/Weightings!$M$5,4)","v":0.47620000000000001},36.9,0,0,0,0,{"$f":"AS101*Weightings!$M$5*CF101","v":0},0,0.28699999999999998,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W98,VLOOKUP($CZ101,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW101>0,Weightings!$M$11*AR101,0)","v":0},0,"D0294"]
[297,"Cheyenne","St Francis Comm Sch ",283,0,283,284,0,284,277,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":277},284,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},284,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C99,IF(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},277,277,277,284,0,149.6,149.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":21.5},{"$f":"ROUND((X102/6)*Weightings!$M$6,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":17.899999999999999},{"$f":"ROUND((Z102/6)*Weightings!$M$7,1)","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":97},{"$f":"ROUND(AB102*Weightings!$M$8,1)","v":44.2},0,0,{"$f":"AE102*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG102*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":58},27.6,{"$f":"CC102/Weightings!$M$5","v":0},{"$f":"CD102/Weightings!$M$5","v":0},{"$f":"CH102/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},215814,{"$f":"AP102/Weightings!$M$5","v":56},508.4,564.4,564.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H102>0,VLOOKUP($CZ102,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H102),Weightings!H102,VLOOKUP($CZ102,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ102,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G102=\"\",\"\",IF(Weightings!I102=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR102*Weightings!$M$5+AU102","v":1958357},{"$f":"AT102*Weightings!$M$5+AU102","v":2174069},{"$f":"IF(Weightings!G102>0,Weightings!G102,'Preliminary SO66'!AB99)","v":2320060},2174069,null,{"$f":"Weightings!E102","v":0},{"$f":"Weightings!F102","v":0},0,2174069,{"$f":"MAX(ROUND(((AR102-AO102-AN102)*Weightings!$M$12)+AP102,0),ROUND(((AR102-AO102-AN102)*Weightings!$M$12)+Weightings!B102,0))","v":2498530},0.3,749559,796869,749559,0.3,0,true,1776.52,0.52659800000000001,149.6,false,0,0,0,0,640,0.09,{"$f":"IF(ROUND((Weightings!$P$5*BY102^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY102^Weightings!$P$6*Weightings!$P$8 ),2))","v":1834.16},{"$f":"ROUND(BZ102/Weightings!$M$5,4)","v":0.47620000000000001},27.6,0,0,0,0,{"$f":"AS102*Weightings!$M$5*CF102","v":0},0,0.34200000000000003,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W99,VLOOKUP($CZ102,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW102>0,Weightings!$M$11*AR102,0)","v":0},0,"D0297"]
[298,"Lincoln","Lincoln ",336.8,0,336.8,340.5,0,340.5,326.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":326.60000000000002},340.5,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},340.5,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C100,IF(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6.5},333.1,333.1,333.1,347,0,162.5,162.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":45.8},{"$f":"ROUND((X103/6)*Weightings!$M$6,1)","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":11.4},{"$f":"ROUND((Z103/6)*Weightings!$M$7,1)","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":154},{"$f":"ROUND(AB103*Weightings!$M$8,1)","v":70.2},10.1,0,{"$f":"AE103*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG103*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":129},47.1,{"$f":"CC103/Weightings!$M$5","v":0},{"$f":"CD103/Weightings!$M$5","v":0},{"$f":"CH103/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},440429,{"$f":"AP103/Weightings!$M$5","v":114.3},641.5,755.8,755.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H103>0,VLOOKUP($CZ103,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H103),Weightings!H103,VLOOKUP($CZ103,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ103,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G103=\"\",\"\",IF(Weightings!I103=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR103*Weightings!$M$5+AU103","v":2471058},{"$f":"AT103*Weightings!$M$5+AU103","v":2911342},{"$f":"IF(Weightings!G103>0,Weightings!G103,'Preliminary SO66'!AB100)","v":2948706},2911342,null,{"$f":"Weightings!E103","v":0},{"$f":"Weightings!F103","v":0},0,2911342,{"$f":"MAX(ROUND(((AR103-AO103-AN103)*Weightings!$M$12)+AP103,0),ROUND(((AR103-AO103-AN103)*Weightings!$M$12)+Weightings!B103,0))","v":3320764},0.3,996229,1005960,996229,0.3,0,false,0,0,0,true,58.162500000000001,0.46821800000000002,162.5,0,444,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*BY103^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY103^Weightings!$P$6*Weightings!$P$8 ),2))","v":1407.63},{"$f":"ROUND(BZ103/Weightings!$M$5,4)","v":0.3654},47.1,0,0,0,0,{"$f":"AS103*Weightings!$M$5*CF103","v":0},0,0.44400000000000001,0.8,0,0,10.1,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W100,VLOOKUP($CZ103,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW103>0,Weightings!$M$11*AR103,0)","v":0},0,"D0298"]
[299,"Lincoln","Sylvan Grove ",219.5,0,219.5,212.7,0,212.7,217.8,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":217.8},217.8,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},217.8,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C101,IF(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},221.3,221.3,221.3,221.3,0,153.30000000000001,153.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":39.5},{"$f":"ROUND((X104/6)*Weightings!$M$6,1)","v":3.3},{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z104/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":88},{"$f":"ROUND(AB104*Weightings!$M$8,1)","v":40.1},3,0,{"$f":"AE104*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG104*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":158.5},59.9,{"$f":"CC104/Weightings!$M$5","v":0},{"$f":"CD104/Weightings!$M$5","v":0},{"$f":"CH104/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},235133,{"$f":"AP104/Weightings!$M$5","v":61},480.9,541.9,541.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H104>0,VLOOKUP($CZ104,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H104),Weightings!H104,VLOOKUP($CZ104,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":27},{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ104,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G104=\"\",\"\",IF(Weightings!I104=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR104*Weightings!$M$5+AU104","v":1852427},{"$f":"AT104*Weightings!$M$5+AU104","v":2087399},{"$f":"IF(Weightings!G104>0,Weightings!G104,'Preliminary SO66'!AB101)","v":2097399},2087399,null,{"$f":"Weightings!E104","v":0},{"$f":"Weightings!F104","v":0},0,2087399,{"$f":"MAX(ROUND(((AR104-AO104-AN104)*Weightings!$M$12)+AP104,0),ROUND(((AR104-AO104-AN104)*Weightings!$M$12)+Weightings!B104,0))","v":2394374},0.3,718312,550000,550000,0.22969999999999999,0,true,1171.152,0.69279800000000002,153.30000000000001,false,0,0,0,0,623,0.25,{"$f":"IF(ROUND((Weightings!$P$5*BY104^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY104^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.69},{"$f":"ROUND(BZ104/Weightings!$M$5,4)","v":0.37790000000000001},59.9,0,0,0,0,{"$f":"AS104*Weightings!$M$5*CF104","v":0},0,0.39800000000000002,0.4,0,0,3,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W101,VLOOKUP($CZ104,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW104>0,Weightings!$M$11*AR104,0)","v":0},0,"D0299"]
[300,"Comanche","Comanche County ",326,0,326,324.5,0,324.5,312,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":312},324.5,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},324.5,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C102,IF(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},312,312,312,324.5,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":74.400000000000006},{"$f":"ROUND((X105/6)*Weightings!$M$6,1)","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z105/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":74},{"$f":"ROUND(AB105*Weightings!$M$8,1)","v":33.700000000000003},0,0,{"$f":"AE105*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG105*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":206},78.599999999999994,{"$f":"CC105/Weightings!$M$5","v":0},{"$f":"CD105/Weightings!$M$5","v":0},{"$f":"CH105/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},438618,{"$f":"AP105/Weightings!$M$5","v":113.9},597.4,711.3,711.3,33000,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H105>0,VLOOKUP($CZ105,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H105),Weightings!H105,VLOOKUP($CZ105,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ105,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G105=\"\",\"\",IF(Weightings!I105=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR105*Weightings!$M$5+AU105","v":2334185},{"$f":"AT105*Weightings!$M$5+AU105","v":2772928},{"$f":"IF(Weightings!G105>0,Weightings!G105,'Preliminary SO66'!AB102)","v":2873080},2772928,null,{"$f":"Weightings!E105","v":0},{"$f":"Weightings!F105","v":0},0,2772928,{"$f":"MAX(ROUND(((AR105-AO105-AN105)*Weightings!$M$12)+AP105,0),ROUND(((AR105-AO105-AN105)*Weightings!$M$12)+Weightings!B105,0))","v":3120944},0.3,936283,966882,936283,0.3,0,false,0,0,0,true,30.3188,0.47586200000000001,154.4,0,864,0.24,{"$f":"IF(ROUND((Weightings!$P$5*BY105^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY105^Weightings!$P$6*Weightings!$P$8 ),2))","v":1469.2},{"$f":"ROUND(BZ105/Weightings!$M$5,4)","v":0.38140000000000002},78.599999999999994,0,0,0,0,{"$f":"AS105*Weightings!$M$5*CF105","v":0},0,0.22800000000000001,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W102,VLOOKUP($CZ105,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,33000,{"$f":"IF(CW105>0,Weightings!$M$11*AR105,0)","v":149350},33000,"D0300"]
[303,"Ness","Ness City ",304.89999999999998,0,304.89999999999998,298.8,0,298.8,293.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":293.89999999999998},299.2,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},299.2,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C103,IF(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},293.89999999999998,293.89999999999998,293.89999999999998,299.2,0,145.5,145.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":101.7},{"$f":"ROUND((X106/6)*Weightings!$M$6,1)","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":73.7},{"$f":"ROUND((Z106/6)*Weightings!$M$7,1)","v":4.9000000000000004},{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":94},{"$f":"ROUND(AB106*Weightings!$M$8,1)","v":42.9},0,0,{"$f":"AE106*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG106*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":42.5},20.8,{"$f":"CC106/Weightings!$M$5","v":0},{"$f":"CD106/Weightings!$M$5","v":0},{"$f":"CH106/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},218573,{"$f":"AP106/Weightings!$M$5","v":56.7},521.79999999999995,578.5,578.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H106>0,VLOOKUP($CZ106,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H106),Weightings!H106,VLOOKUP($CZ106,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ106,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G106=\"\",\"\",IF(Weightings!I106=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR106*Weightings!$M$5+AU106","v":2009974},{"$f":"AT106*Weightings!$M$5+AU106","v":2228382},{"$f":"IF(Weightings!G106>0,Weightings!G106,'Preliminary SO66'!AB103)","v":2409041},2228382,null,{"$f":"Weightings!E106","v":0},{"$f":"Weightings!F106","v":0},0,2228382,{"$f":"MAX(ROUND(((AR106-AO106-AN106)*Weightings!$M$12)+AP106,0),ROUND(((AR106-AO106-AN106)*Weightings!$M$12)+Weightings!B106,0))","v":2572623},0.3,771787,789786,771787,0.3,0,true,1923.2760000000001,0.48630699999999999,145.5,false,0,0,0,0,517.79999999999995,0.08,{"$f":"IF(ROUND((Weightings!$P$5*BY106^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY106^Weightings!$P$6*Weightings!$P$8 ),2))","v":1883.68},{"$f":"ROUND(BZ106/Weightings!$M$5,4)","v":0.48899999999999999},20.8,0,0,0,0,{"$f":"AS106*Weightings!$M$5*CF106","v":0},0,0.314,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W103,VLOOKUP($CZ106,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW106>0,Weightings!$M$11*AR106,0)","v":0},0,"D0303"]
[305,"Saline","Salina ",6872.1,0,6872.1,6894.1,0,6894.1,6974.3,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":6920.7},6920.7,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},6920.7,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C104,IF(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":28.5},6949.2,7002.8,7002.8,6949.2,53.6,243.5,0,243.5,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":999.1},{"$f":"ROUND((X107/6)*Weightings!$M$6,1)","v":83.3},{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1686.7},{"$f":"ROUND((Z107/6)*Weightings!$M$7,1)","v":111},{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":3618},{"$f":"ROUND(AB107*Weightings!$M$8,1)","v":1649.8},379.9,0,{"$f":"AE107*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG107*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1060},168.9,{"$f":"CC107/Weightings!$M$5","v":0},{"$f":"CD107/Weightings!$M$5","v":0},{"$f":"CH107/Weightings!$M$5","v":0},56.3,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},6621228,{"$f":"AP107/Weightings!$M$5","v":1718.9},9641.9,11360.8,11360.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H107>0,VLOOKUP($CZ107,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H107),Weightings!H107,VLOOKUP($CZ107,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ107,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G107=\"\",\"\",IF(Weightings!I107=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR107*Weightings!$M$5+AU107","v":37140599},{"$f":"AT107*Weightings!$M$5+AU107","v":43761802},{"$f":"IF(Weightings!G107>0,Weightings!G107,'Preliminary SO66'!AB104)","v":44270651},43761802,null,{"$f":"Weightings!E107","v":0},{"$f":"Weightings!F107","v":0},0,43761802,{"$f":"MAX(ROUND(((AR107-AO107-AN107)*Weightings!$M$12)+AP107,0),ROUND(((AR107-AO107-AN107)*Weightings!$M$12)+Weightings!B107,0))","v":50008299},0.3,15002490,15000670,15000670,0.3,0,false,0,0,0,false,0,0,0,243.5,93,11.4,{"$f":"IF(ROUND((Weightings!$P$5*BY107^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY107^Weightings!$P$6*Weightings!$P$8 ),2))","v":613.48},{"$f":"ROUND(BZ107/Weightings!$M$5,4)","v":0.1593},168.9,0,0,0,0,{"$f":"AS107*Weightings!$M$5*CF107","v":0},0,0.52100000000000002,74.7,379.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":53.6},56.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W104,VLOOKUP($CZ107,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,56.3,0,{"$f":"IF(CW107>0,Weightings!$M$11*AR107,0)","v":0},0,"D0305"]
[306,"Saline","Southeast Of Saline ",703.8,0,703.8,720.2,0,720.2,697.9,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":692.8},720.2,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},720.2,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C105,IF(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},692.8,697.9,697.9,720.2,5.0999999999999996,245.9,245.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":194.2},{"$f":"ROUND((X108/6)*Weightings!$M$6,1)","v":16.2},{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z108/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":111},{"$f":"ROUND(AB108*Weightings!$M$8,1)","v":50.6},0,0,{"$f":"AE108*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG108*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":418},99.6,{"$f":"CC108/Weightings!$M$5","v":0},{"$f":"CD108/Weightings!$M$5","v":0},{"$f":"CH108/Weightings!$M$5","v":0},5.4,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},640447,{"$f":"AP108/Weightings!$M$5","v":166.3},1137.9000000000001,1304.2,1304.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H108>0,VLOOKUP($CZ108,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H108),Weightings!H108,VLOOKUP($CZ108,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ108,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G108=\"\",\"\",IF(Weightings!I108=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR108*Weightings!$M$5+AU108","v":4383191},{"$f":"AT108*Weightings!$M$5+AU108","v":5023778},{"$f":"IF(Weightings!G108>0,Weightings!G108,'Preliminary SO66'!AB105)","v":5063839},5023778,null,{"$f":"Weightings!E108","v":-1697},{"$f":"Weightings!F108","v":0},-1697,5022081,{"$f":"MAX(ROUND(((AR108-AO108-AN108)*Weightings!$M$12)+AP108,0),ROUND(((AR108-AO108-AN108)*Weightings!$M$12)+Weightings!B108,0))","v":5725372},0.3,1717612,1737306,1717612,0.3,0,false,0,0,0,true,519.99749999999995,0.34142400000000001,245.9,0,217.5,1.92,{"$f":"IF(ROUND((Weightings!$P$5*BY108^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY108^Weightings!$P$6*Weightings!$P$8 ),2))","v":917.9},{"$f":"ROUND(BZ108/Weightings!$M$5,4)","v":0.23830000000000001},99.6,0,0,0,0,{"$f":"AS108*Weightings!$M$5*CF108","v":0},0,0.154,3.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":5.0999999999999996},5.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W105,VLOOKUP($CZ108,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,5.4,0,{"$f":"IF(CW108>0,Weightings!$M$11*AR108,0)","v":0},0,"D0306"]
[307,"Saline","Ell-Saline ",482.9,0,482.9,489.2,0,489.2,476.1,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":468.5},489.2,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},489.2,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C106,IF(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},468.5,476.1,476.1,489.2,7.6,205.4,205.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":147.6},{"$f":"ROUND((X109/6)*Weightings!$M$6,1)","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":14.7},{"$f":"ROUND((Z109/6)*Weightings!$M$7,1)","v":1},{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":110},{"$f":"ROUND(AB109*Weightings!$M$8,1)","v":50.2},0,0,{"$f":"AE109*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG109*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":210},59,{"$f":"CC109/Weightings!$M$5","v":0},{"$f":"CD109/Weightings!$M$5","v":0},{"$f":"CH109/Weightings!$M$5","v":0},8,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},442346,{"$f":"AP109/Weightings!$M$5","v":114.8},825.1,939.9,939.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H109>0,VLOOKUP($CZ109,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H109),Weightings!H109,VLOOKUP($CZ109,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ109,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G109=\"\",\"\",IF(Weightings!I109=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR109*Weightings!$M$5+AU109","v":3178285},{"$f":"AT109*Weightings!$M$5+AU109","v":3620495},{"$f":"IF(Weightings!G109>0,Weightings!G109,'Preliminary SO66'!AB106)","v":3760322},3620495,null,{"$f":"Weightings!E109","v":0},{"$f":"Weightings!F109","v":0},0,3620495,{"$f":"MAX(ROUND(((AR109-AO109-AN109)*Weightings!$M$12)+AP109,0),ROUND(((AR109-AO109-AN109)*Weightings!$M$12)+Weightings!B109,0))","v":4111125},0.3,1233338,1283630,1233338,0.3,0,false,0,0,0,true,234.13499999999999,0.419906,205.4,0,225,0.93,{"$f":"IF(ROUND((Weightings!$P$5*BY109^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY109^Weightings!$P$6*Weightings!$P$8 ),2))","v":1081.46},{"$f":"ROUND(BZ109/Weightings!$M$5,4)","v":0.28079999999999999},59,0,0,0,0,{"$f":"AS109*Weightings!$M$5*CF109","v":0},0,0.22500000000000001,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":7.6},8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W106,VLOOKUP($CZ109,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,8,0,{"$f":"IF(CW109>0,Weightings!$M$11*AR109,0)","v":0},0,"D0307"]
[308,"Reno","Hutchinson Public Schools ",4800.2,0,4800.2,4852.5,0,4852.5,4808.7,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":4792.6000000000004},4852.5,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},4852.5,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C107,IF(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":28},4820.6000000000004,4836.7,4836.7,4880.5,16.100000000000001,171,0,171,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1373.6},{"$f":"ROUND((X110/6)*Weightings!$M$6,1)","v":114.5},{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":673.9},{"$f":"ROUND((Z110/6)*Weightings!$M$7,1)","v":44.4},{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2751},{"$f":"ROUND(AB110*Weightings!$M$8,1)","v":1254.5},288.89999999999998,0,{"$f":"AE110*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG110*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":45.5},9.6,{"$f":"CC110/Weightings!$M$5","v":0},{"$f":"CD110/Weightings!$M$5","v":0},{"$f":"CH110/Weightings!$M$5","v":0},16.899999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4185652,{"$f":"AP110/Weightings!$M$5","v":1086.5999999999999},6780.3,7866.9,7866.9,380211,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H110>0,VLOOKUP($CZ110,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H110),Weightings!H110,VLOOKUP($CZ110,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ110,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G110=\"\",\"\",IF(Weightings!I110=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR110*Weightings!$M$5+AU110","v":26497927},{"$f":"AT110*Weightings!$M$5+AU110","v":30683510},{"$f":"IF(Weightings!G110>0,Weightings!G110,'Preliminary SO66'!AB107)","v":31213930},30683510,null,{"$f":"Weightings!E110","v":0},{"$f":"Weightings!F110","v":0},0,30683510,{"$f":"MAX(ROUND(((AR110-AO110-AN110)*Weightings!$M$12)+AP110,0),ROUND(((AR110-AO110-AN110)*Weightings!$M$12)+Weightings!B110,0))","v":34553318},0.3,10365995,10000000,10000000,0.28939999999999999,0,false,0,0,0,false,0,0,0,171,14,3.25,{"$f":"IF(ROUND((Weightings!$P$5*BY110^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY110^Weightings!$P$6*Weightings!$P$8 ),2))","v":814.87},{"$f":"ROUND(BZ110/Weightings!$M$5,4)","v":0.21149999999999999},9.6,0,0,0,0,{"$f":"AS110*Weightings!$M$5*CF110","v":0},0,0.56399999999999995,348.6,288.89999999999998,288.89999999999998,0,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":16.100000000000001},16.899999999999999,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W107,VLOOKUP($CZ110,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,16.899999999999999,380211,{"$f":"IF(CW110>0,Weightings!$M$11*AR110,0)","v":1695075},380211,"D0308"]
[309,"Reno","Nickerson ",1090.0999999999999,0,1090.0999999999999,1098.3,0,1098.3,1106,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1106},1106,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1106,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C108,IF(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},1110.5,1110.5,1110.5,1110.5,0,231.9,231.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":216.2},{"$f":"ROUND((X111/6)*Weightings!$M$6,1)","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":113.2},{"$f":"ROUND((Z111/6)*Weightings!$M$7,1)","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":535},{"$f":"ROUND(AB111*Weightings!$M$8,1)","v":244},49.4,0,{"$f":"AE111*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG111*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":494.5},109.6,{"$f":"CC111/Weightings!$M$5","v":0},{"$f":"CD111/Weightings!$M$5","v":0},{"$f":"CH111/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1281098,{"$f":"AP111/Weightings!$M$5","v":332.6},1770.9,2103.5,2103.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H111>0,VLOOKUP($CZ111,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H111),Weightings!H111,VLOOKUP($CZ111,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ111,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G111=\"\",\"\",IF(Weightings!I111=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR111*Weightings!$M$5+AU111","v":6821507},{"$f":"AT111*Weightings!$M$5+AU111","v":8102682},{"$f":"IF(Weightings!G111>0,Weightings!G111,'Preliminary SO66'!AB108)","v":8102682},8102682,null,{"$f":"Weightings!E111","v":0},{"$f":"Weightings!F111","v":0},0,8102682,{"$f":"MAX(ROUND(((AR111-AO111-AN111)*Weightings!$M$12)+AP111,0),ROUND(((AR111-AO111-AN111)*Weightings!$M$12)+Weightings!B111,0))","v":9232439},0.3,2769732,2762484,2762484,0.29920000000000002,0,false,0,0,0,true,1002.9938,0.20882000000000001,231.9,0,187.5,2.64,{"$f":"IF(ROUND((Weightings!$P$5*BY111^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY111^Weightings!$P$6*Weightings!$P$8 ),2))","v":854.1},{"$f":"ROUND(BZ111/Weightings!$M$5,4)","v":0.22170000000000001},109.6,0,0,0,0,{"$f":"AS111*Weightings!$M$5*CF111","v":0},0,0.48199999999999998,5.9,0,0,49.4,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W108,VLOOKUP($CZ111,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW111>0,Weightings!$M$11*AR111,0)","v":0},0,"D0309"]
[310,"Reno","Fairfield ",266.5,0,266.5,272,0,272,274.5,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":274.5},274.5,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},274.5,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C109,IF(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},274.5,274.5,274.5,274.5,0,151.5,151.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":128.5},{"$f":"ROUND((X112/6)*Weightings!$M$6,1)","v":10.7},{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":52.7},{"$f":"ROUND((Z112/6)*Weightings!$M$7,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":145},{"$f":"ROUND(AB112*Weightings!$M$8,1)","v":66.099999999999994},15.2,0,{"$f":"AE112*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG112*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":273},83.7,{"$f":"CC112/Weightings!$M$5","v":0},{"$f":"CD112/Weightings!$M$5","v":0},{"$f":"CH112/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},325881,{"$f":"AP112/Weightings!$M$5","v":84.6},605.20000000000005,689.8,689.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H112>0,VLOOKUP($CZ112,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H112),Weightings!H112,VLOOKUP($CZ112,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ112,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G112=\"\",\"\",IF(Weightings!I112=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR112*Weightings!$M$5+AU112","v":2331230},{"$f":"AT112*Weightings!$M$5+AU112","v":2657110},{"$f":"IF(Weightings!G112>0,Weightings!G112,'Preliminary SO66'!AB109)","v":2755721},2657110,null,{"$f":"Weightings!E112","v":0},{"$f":"Weightings!F112","v":0},0,2657110,{"$f":"MAX(ROUND(((AR112-AO112-AN112)*Weightings!$M$12)+AP112,0),ROUND(((AR112-AO112-AN112)*Weightings!$M$12)+Weightings!B112,0))","v":3102360},0.3,930708,943811,930708,0.3,0,true,1684.798,0.55178000000000005,151.5,false,0,0,0,0,435.5,0.63,{"$f":"IF(ROUND((Weightings!$P$5*BY112^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY112^Weightings!$P$6*Weightings!$P$8 ),2))","v":1181.05},{"$f":"ROUND(BZ112/Weightings!$M$5,4)","v":0.30659999999999998},83.7,0,0,0,0,{"$f":"AS112*Weightings!$M$5*CF112","v":0},0,0.52800000000000002,0.6,15.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W109,VLOOKUP($CZ112,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW112>0,Weightings!$M$11*AR112,0)","v":0},0,"D0310"]
[311,"Reno","Pretty Prairie ",273.2,0,273.2,275.3,0,275.3,272.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":272.39999999999998},275.3,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},275.3,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C110,IF(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},272.39999999999998,272.39999999999998,272.39999999999998,275.3,0,151.30000000000001,151.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":129.19999999999999},{"$f":"ROUND((X113/6)*Weightings!$M$6,1)","v":10.8},{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z113/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":79},{"$f":"ROUND(AB113*Weightings!$M$8,1)","v":36},0,0,{"$f":"AE113*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG113*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":103},33.299999999999997,{"$f":"CC113/Weightings!$M$5","v":0},{"$f":"CD113/Weightings!$M$5","v":0},{"$f":"CH113/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},275723,{"$f":"AP113/Weightings!$M$5","v":71.599999999999994},506.7,578.29999999999995,578.29999999999995,8020,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H113>0,VLOOKUP($CZ113,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H113),Weightings!H113,VLOOKUP($CZ113,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ113,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G113=\"\",\"\",IF(Weightings!I113=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR113*Weightings!$M$5+AU113","v":1959828},{"$f":"AT113*Weightings!$M$5+AU113","v":2235632},{"$f":"IF(Weightings!G113>0,Weightings!G113,'Preliminary SO66'!AB110)","v":2304197},2235632,null,{"$f":"Weightings!E113","v":0},{"$f":"Weightings!F113","v":0},0,2235632,{"$f":"MAX(ROUND(((AR113-AO113-AN113)*Weightings!$M$12)+AP113,0),ROUND(((AR113-AO113-AN113)*Weightings!$M$12)+Weightings!B113,0))","v":2550806},0.3,765242,787957,765242,0.3,0,true,1692.5219999999999,0.54965900000000001,151.30000000000001,false,0,0,0,0,208,0.5,{"$f":"IF(ROUND((Weightings!$P$5*BY113^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY113^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.44},{"$f":"ROUND(BZ113/Weightings!$M$5,4)","v":0.3231},33.299999999999997,0,0,0,0,{"$f":"AS113*Weightings!$M$5*CF113","v":0},0,0.28699999999999998,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W110,VLOOKUP($CZ113,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,8020,{"$f":"IF(CW113>0,Weightings!$M$11*AR113,0)","v":126675},8020,"D0311"]
[312,"Reno","Haven Public Schools ",849.9,0,849.9,855.5,0,855.5,903.9,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":850.5},855.5,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},855.5,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C111,IF(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},855,908.4,908.4,860,53.4,252.8,252.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":395.2},{"$f":"ROUND((X114/6)*Weightings!$M$6,1)","v":32.9},{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":215.5},{"$f":"ROUND((Z114/6)*Weightings!$M$7,1)","v":14.2},{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":279},{"$f":"ROUND(AB114*Weightings!$M$8,1)","v":127.2},0,0,{"$f":"AE114*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG114*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":437},109.3,{"$f":"CC114/Weightings!$M$5","v":0},{"$f":"CD114/Weightings!$M$5","v":0},{"$f":"CH114/Weightings!$M$5","v":0},56.1,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},920543,{"$f":"AP114/Weightings!$M$5","v":239},1452.5,1691.5,1691.5,14325,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H114>0,VLOOKUP($CZ114,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H114),Weightings!H114,VLOOKUP($CZ114,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ114,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G114=\"\",\"\",IF(Weightings!I114=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR114*Weightings!$M$5+AU114","v":5609355},{"$f":"AT114*Weightings!$M$5+AU114","v":6529983},{"$f":"IF(Weightings!G114>0,Weightings!G114,'Preliminary SO66'!AB111)","v":6567347},6529983,null,{"$f":"Weightings!E114","v":0},{"$f":"Weightings!F114","v":0},0,6529983,{"$f":"MAX(ROUND(((AR114-AO114-AN114)*Weightings!$M$12)+AP114,0),ROUND(((AR114-AO114-AN114)*Weightings!$M$12)+Weightings!B114,0))","v":7254127},0.33,2393862,2384527,2384527,0.32869999999999999,0,false,0,0,0,true,693,0.29392699999999999,252.8,0,282,1.55,{"$f":"IF(ROUND((Weightings!$P$5*BY114^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY114^Weightings!$P$6*Weightings!$P$8 ),2))","v":963.44},{"$f":"ROUND(BZ114/Weightings!$M$5,4)","v":0.25009999999999999},109.3,0,0,0,0,{"$f":"AS114*Weightings!$M$5*CF114","v":0},0,0.32400000000000001,3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":53.4},56.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W111,VLOOKUP($CZ114,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,56.1,14325,{"$f":"IF(CW114>0,Weightings!$M$11*AR114,0)","v":363125},14325,"D0312"]
[313,"Reno","Buhler ",2138.5,0,2138.5,2091.6999999999998,0,2091.6999999999998,2101.5,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2101.5},2110.6,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2110.6,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C112,IF(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":26},2127.5,2127.5,2127.5,2136.6,0,74.900000000000006,0,74.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":515.20000000000005},{"$f":"ROUND((X115/6)*Weightings!$M$6,1)","v":42.9},{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":80.099999999999994},{"$f":"ROUND((Z115/6)*Weightings!$M$7,1)","v":5.3},{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":587},{"$f":"ROUND(AB115*Weightings!$M$8,1)","v":267.7},0,0,{"$f":"AE115*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":664},{"$f":"ROUND(AG115*Weightings!$M$10,1)","v":166},{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1017},178.7,{"$f":"CC115/Weightings!$M$5","v":0},{"$f":"CD115/Weightings!$M$5","v":0},{"$f":"CH115/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":3},2495904,{"$f":"AP115/Weightings!$M$5","v":648},2875.1,3523.1,3523.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H115>0,VLOOKUP($CZ115,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H115),Weightings!H115,VLOOKUP($CZ115,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ115,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G115=\"\",\"\",IF(Weightings!I115=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR115*Weightings!$M$5+AU115","v":11074885},{"$f":"AT115*Weightings!$M$5+AU115","v":13570981},{"$f":"IF(Weightings!G115>0,Weightings!G115,'Preliminary SO66'!AB112)","v":13777063},13570981,null,{"$f":"Weightings!E115","v":0},{"$f":"Weightings!F115","v":0},0,13570981,{"$f":"MAX(ROUND(((AR115-AO115-AN115)*Weightings!$M$12)+AP115,0),ROUND(((AR115-AO115-AN115)*Weightings!$M$12)+Weightings!B115,0))","v":15391633},0.3,4617490,4693477,4617490,0.3,0,false,0,0,0,false,0,0,0,74.900000000000006,137.69999999999999,7.39,{"$f":"IF(ROUND((Weightings!$P$5*BY115^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY115^Weightings!$P$6*Weightings!$P$8 ),2))","v":676.68},{"$f":"ROUND(BZ115/Weightings!$M$5,4)","v":0.1757},178.7,0,0,0,0,{"$f":"AS115*Weightings!$M$5*CF115","v":0},0,0.27500000000000002,15.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W112,VLOOKUP($CZ115,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW115>0,Weightings!$M$11*AR115,0)","v":0},0,"D0313"]
[314,"Thomas","Brewster ",89.2,0,89.2,98.9,0,98.9,111,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":111},111,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},111,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C113,IF(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},111,111,111,111,0,109.4,109.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X116/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z116/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":39},{"$f":"ROUND(AB116*Weightings!$M$8,1)","v":17.8},0,0,{"$f":"AE116*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG116*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":36},16.7,{"$f":"CC116/Weightings!$M$5","v":0},{"$f":"CD116/Weightings!$M$5","v":0},{"$f":"CH116/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},131589,{"$f":"AP116/Weightings!$M$5","v":34.200000000000003},254.9,289.10000000000002,289.10000000000002,15000,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H116>0,VLOOKUP($CZ116,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H116),Weightings!H116,VLOOKUP($CZ116,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ116,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G116=\"\",\"\",IF(Weightings!I116=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR116*Weightings!$M$5+AU116","v":996875},{"$f":"AT116*Weightings!$M$5+AU116","v":1128613},{"$f":"IF(Weightings!G116>0,Weightings!G116,'Preliminary SO66'!AB113)","v":1156702},1128613,null,{"$f":"Weightings!E116","v":0},{"$f":"Weightings!F116","v":0},0,1128613,{"$f":"MAX(ROUND(((AR116-AO116-AN116)*Weightings!$M$12)+AP116,0),ROUND(((AR116-AO116-AN116)*Weightings!$M$12)+Weightings!B116,0))","v":1276090},0.3,382827,346867,346867,0.27179999999999999,0,true,106.205,0.98517299999999997,109.4,false,0,0,0,0,372.8,0.1,{"$f":"IF(ROUND((Weightings!$P$5*BY116^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY116^Weightings!$P$6*Weightings!$P$8 ),2))","v":1790.96},{"$f":"ROUND(BZ116/Weightings!$M$5,4)","v":0.46489999999999998},16.7,0,0,0,0,{"$f":"AS116*Weightings!$M$5*CF116","v":0},0,0.35099999999999998,0.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W113,VLOOKUP($CZ116,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,35000,{"$f":"IF(CW116>0,Weightings!$M$11*AR116,0)","v":63725},35000,"D0314"]
[315,"Thomas","Colby Public Schools ",943.9,0,943.9,914.5,0,914.5,902.7,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":895.7},918,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},918,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C114,IF(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},895.7,902.7,902.7,918,7,251.7,251.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":282.3},{"$f":"ROUND((X117/6)*Weightings!$M$6,1)","v":23.5},{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":79.3},{"$f":"ROUND((Z117/6)*Weightings!$M$7,1)","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":267},{"$f":"ROUND(AB117*Weightings!$M$8,1)","v":121.8},0,0,{"$f":"AE117*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG117*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":184},62.5,{"$f":"CC117/Weightings!$M$5","v":0},{"$f":"CD117/Weightings!$M$5","v":0},{"$f":"CH117/Weightings!$M$5","v":0},7.4,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},784023,{"$f":"AP117/Weightings!$M$5","v":203.5},1390.1,1593.6,1593.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H117>0,VLOOKUP($CZ117,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H117),Weightings!H117,VLOOKUP($CZ117,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ117,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G117=\"\",\"\",IF(Weightings!I117=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR117*Weightings!$M$5+AU117","v":5354665},{"$f":"AT117*Weightings!$M$5+AU117","v":6138547},{"$f":"IF(Weightings!G117>0,Weightings!G117,'Preliminary SO66'!AB114)","v":6306109},6138547,null,{"$f":"Weightings!E117","v":-1221},{"$f":"Weightings!F117","v":0},-1221,6137326,{"$f":"MAX(ROUND(((AR117-AO117-AN117)*Weightings!$M$12)+AP117,0),ROUND(((AR117-AO117-AN117)*Weightings!$M$12)+Weightings!B117,0))","v":7254585},0.3,2176376,2185535,2176376,0.3,0,false,0,0,0,true,764.77499999999998,0.27422200000000002,251.7,0,463,0.4,{"$f":"IF(ROUND((Weightings!$P$5*BY117^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY117^Weightings!$P$6*Weightings!$P$8 ),2))","v":1308.8699999999999},{"$f":"ROUND(BZ117/Weightings!$M$5,4)","v":0.33979999999999999},62.5,0,0,0,0,{"$f":"AS117*Weightings!$M$5*CF117","v":0},0,0.29099999999999998,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":7},7.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W114,VLOOKUP($CZ117,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,7.4,0,{"$f":"IF(CW117>0,Weightings!$M$11*AR117,0)","v":0},0,"D0315"]
[316,"Thomas","Golden Plains ",193.5,0,193.5,187.4,0,187.4,178.9,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":178.9},187.4,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},187.4,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C115,IF(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},181.9,181.9,181.9,190.4,0,147.5,147.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":13.1},{"$f":"ROUND((X118/6)*Weightings!$M$6,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":51},{"$f":"ROUND((Z118/6)*Weightings!$M$7,1)","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":87},{"$f":"ROUND(AB118*Weightings!$M$8,1)","v":39.700000000000003},6.5,0,{"$f":"AE118*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG118*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":72.5},26.3,{"$f":"CC118/Weightings!$M$5","v":0},{"$f":"CD118/Weightings!$M$5","v":0},{"$f":"CH118/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},225500,{"$f":"AP118/Weightings!$M$5","v":58.5},414.9,473.4,473.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H118>0,VLOOKUP($CZ118,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H118),Weightings!H118,VLOOKUP($CZ118,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":32},{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ118,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G118=\"\",\"\",IF(Weightings!I118=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR118*Weightings!$M$5+AU118","v":1598195},{"$f":"AT118*Weightings!$M$5+AU118","v":1823537},{"$f":"IF(Weightings!G118>0,Weightings!G118,'Preliminary SO66'!AB115)","v":1866294},1823537,null,{"$f":"Weightings!E118","v":0},{"$f":"Weightings!F118","v":0},0,1823537,{"$f":"MAX(ROUND(((AR118-AO118-AN118)*Weightings!$M$12)+AP118,0),ROUND(((AR118-AO118-AN118)*Weightings!$M$12)+Weightings!B118,0))","v":2204762},0.3,661429,653751,653751,0.29649999999999999,0,true,872.81200000000001,0.77470600000000001,147.5,false,0,0,0,0,242,0.3,{"$f":"IF(ROUND((Weightings!$P$5*BY118^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY118^Weightings!$P$6*Weightings!$P$8 ),2))","v":1396.88},{"$f":"ROUND(BZ118/Weightings!$M$5,4)","v":0.36259999999999998},26.3,0,0,0,0,{"$f":"AS118*Weightings!$M$5*CF118","v":0},0,0.45700000000000002,0.8,0,0,6.5,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W115,VLOOKUP($CZ118,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW118>0,Weightings!$M$11*AR118,0)","v":0},0,"D0316"]
[320,"Pottawatomie","Wamego ",1446,0,1446,1464.6,0,1464.6,1494.8,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1494.8},1494.8,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1494.8,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C116,IF(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1494.8,1494.8,1494.8,1494.8,0,117,{"$f":"MAX(BN119,BR119,BV119)","v":117},0,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":273.5},{"$f":"ROUND((X119/6)*Weightings!$M$6,1)","v":22.8},{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":9.1999999999999993},{"$f":"ROUND((Z119/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":327},{"$f":"ROUND(AB119*Weightings!$M$8,1)","v":149.1},0,0,{"$f":"AE119*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG119*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":409},95.3,{"$f":"CC119/Weightings!$M$5","v":0},{"$f":"CD119/Weightings!$M$5","v":0},{"$f":"CH119/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1570098,{"$f":"AP119/Weightings!$M$5","v":407.6},1879.6,2287.1999999999998,2287.1999999999998,70100,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H119>0,VLOOKUP($CZ119,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H119),Weightings!H119,VLOOKUP($CZ119,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ119,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G119=\"\",\"\",IF(Weightings!I119=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR119*Weightings!$M$5+AU119","v":7310319},{"$f":"AT119*Weightings!$M$5+AU119","v":8880394},{"$f":"IF(Weightings!G119>0,Weightings!G119,'Preliminary SO66'!AB116)","v":9341864},8880394,null,{"$f":"Weightings!E119","v":-845},{"$f":"Weightings!F119","v":0},-845,8879549,{"$f":"MAX(ROUND(((AR119-AO119-AN119)*Weightings!$M$12)+AP119,0),ROUND(((AR119-AO119-AN119)*Weightings!$M$12)+Weightings!B119,0))","v":10009502},0.3,3002851,3148005,3002851,0.3,0,false,0,0,0,true,1478.5650000000001,7.8255000000000005E-2,117,0,193,2.12,{"$f":"IF(ROUND((Weightings!$P$5*BY119^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY119^Weightings!$P$6*Weightings!$P$8 ),2))","v":897.55},{"$f":"ROUND(BZ119/Weightings!$M$5,4)","v":0.23300000000000001},95.3,0,0,0,0,{"$f":"AS119*Weightings!$M$5*CF119","v":0},0,0.219,7.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W116,VLOOKUP($CZ119,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,70100,{"$f":"IF(CW119>0,Weightings!$M$11*AR119,0)","v":469900},70100,"D0320"]
[321,"Pottawatomie","Kaw Valley ",1110.2,0,1110.2,1118.5,0,1118.5,1112.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1112.9000000000001},1118.5,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1118.5,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C117,IF(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8.5},1121.4000000000001,1121.4000000000001,1121.4000000000001,1127,0,229,229,0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":274.3},{"$f":"ROUND((X120/6)*Weightings!$M$6,1)","v":22.9},{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z120/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":346},{"$f":"ROUND(AB120*Weightings!$M$8,1)","v":157.80000000000001},0,0,{"$f":"AE120*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG120*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":414},107.2,{"$f":"CC120/Weightings!$M$5","v":0},{"$f":"CD120/Weightings!$M$5","v":0},{"$f":"CH120/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1401664,{"$f":"AP120/Weightings!$M$5","v":363.9},1643.9,2007.8,2007.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H120>0,VLOOKUP($CZ120,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H120),Weightings!H120,VLOOKUP($CZ120,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ120,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G120=\"\",\"\",IF(Weightings!I120=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR120*Weightings!$M$5+AU120","v":6332303},{"$f":"AT120*Weightings!$M$5+AU120","v":7734046},{"$f":"IF(Weightings!G120>0,Weightings!G120,'Preliminary SO66'!AB117)","v":7861932},7734046,null,{"$f":"Weightings!E120","v":0},{"$f":"Weightings!F120","v":0},0,7734046,{"$f":"MAX(ROUND(((AR120-AO120-AN120)*Weightings!$M$12)+AP120,0),ROUND(((AR120-AO120-AN120)*Weightings!$M$12)+Weightings!B120,0))","v":8782775},0.3,2634833,2676880,2634833,0.3,0,false,0,0,0,true,1023.4125,0.20321400000000001,229,0,311,1.33,{"$f":"IF(ROUND((Weightings!$P$5*BY120^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY120^Weightings!$P$6*Weightings!$P$8 ),2))","v":997.39},{"$f":"ROUND(BZ120/Weightings!$M$5,4)","v":0.25890000000000002},107.2,0,0,0,0,{"$f":"AS120*Weightings!$M$5*CF120","v":0},0,0.307,3.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W117,VLOOKUP($CZ120,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW120>0,Weightings!$M$11*AR120,0)","v":0},0,"D0321"]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",320.5,0,320.5,304,0,304,304.5,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":304.5},309.7,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},309.7,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C118,IF(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},304.5,304.5,304.5,309.7,0,148.9,148.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":91.5},{"$f":"ROUND((X121/6)*Weightings!$M$6,1)","v":7.6},{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z121/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":109},{"$f":"ROUND(AB121*Weightings!$M$8,1)","v":49.7},0.2,0,{"$f":"AE121*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG121*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":142.5},44.9,{"$f":"CC121/Weightings!$M$5","v":0},{"$f":"CD121/Weightings!$M$5","v":0},{"$f":"CH121/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},282909,{"$f":"AP121/Weightings!$M$5","v":73.400000000000006},561,634.4,634.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H121>0,VLOOKUP($CZ121,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H121),Weightings!H121,VLOOKUP($CZ121,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":27},{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ121,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G121=\"\",\"\",IF(Weightings!I121=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR121*Weightings!$M$5+AU121","v":2160972},{"$f":"AT121*Weightings!$M$5+AU121","v":2443709},{"$f":"IF(Weightings!G121>0,Weightings!G121,'Preliminary SO66'!AB118)","v":2443709},2443709,null,{"$f":"Weightings!E121","v":0},{"$f":"Weightings!F121","v":0},0,2443709,{"$f":"MAX(ROUND(((AR121-AO121-AN121)*Weightings!$M$12)+AP121,0),ROUND(((AR121-AO121-AN121)*Weightings!$M$12)+Weightings!B121,0))","v":2801799},0.3,840540,838675,838675,0.29930000000000001,0,false,0,0,0,true,12.0038,0.48089100000000001,148.9,0,256.39999999999998,0.56000000000000005,{"$f":"IF(ROUND((Weightings!$P$5*BY121^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY121^Weightings!$P$6*Weightings!$P$8 ),2))","v":1212.94},{"$f":"ROUND(BZ121/Weightings!$M$5,4)","v":0.31490000000000001},44.9,0,0,0,0,{"$f":"AS121*Weightings!$M$5*CF121","v":0},0,0.35199999999999998,1.2,0,0,0.2,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W118,VLOOKUP($CZ121,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW121>0,Weightings!$M$11*AR121,0)","v":0},0,"D0322"]
[323,"Pottawatomie","Rock Creek ",857.6,0,857.6,854.9,0,854.9,902.1,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":902.1},902.1,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},902.1,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C119,IF(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},902.1,902.1,902.1,902.1,0,252.2,252.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":191.9},{"$f":"ROUND((X122/6)*Weightings!$M$6,1)","v":16},{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7.5},{"$f":"ROUND((Z122/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":210},{"$f":"ROUND(AB122*Weightings!$M$8,1)","v":95.8},0,0,{"$f":"AE122*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":183.4},{"$f":"ROUND(AG122*Weightings!$M$10,1)","v":45.9},{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":591.5},132.30000000000001,{"$f":"CC122/Weightings!$M$5","v":0},{"$f":"CD122/Weightings!$M$5","v":0},{"$f":"CH122/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},833952,{"$f":"AP122/Weightings!$M$5","v":216.5},1444.8,1661.3,1661.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H122>0,VLOOKUP($CZ122,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H122),Weightings!H122,VLOOKUP($CZ122,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ122,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G122=\"\",\"\",IF(Weightings!I122=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR122*Weightings!$M$5+AU122","v":5565370},{"$f":"AT122*Weightings!$M$5+AU122","v":6399328},{"$f":"IF(Weightings!G122>0,Weightings!G122,'Preliminary SO66'!AB119)","v":6399328},6399328,null,{"$f":"Weightings!E122","v":-823},{"$f":"Weightings!F122","v":0},-823,6398505,{"$f":"MAX(ROUND(((AR122-AO122-AN122)*Weightings!$M$12)+AP122,0),ROUND(((AR122-AO122-AN122)*Weightings!$M$12)+Weightings!B122,0))","v":7377148},0.3,2213144,1999750,1999750,0.27110000000000001,0,false,0,0,0,true,745.09879999999998,0.27962399999999998,252.2,0,233,2.54,{"$f":"IF(ROUND((Weightings!$P$5*BY122^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY122^Weightings!$P$6*Weightings!$P$8 ),2))","v":861.59},{"$f":"ROUND(BZ122/Weightings!$M$5,4)","v":0.22370000000000001},132.30000000000001,0,0,0,0,{"$f":"AS122*Weightings!$M$5*CF122","v":0},0,0.23300000000000001,3.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W119,VLOOKUP($CZ122,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW122>0,Weightings!$M$11*AR122,0)","v":0},0,"D0323"]
[325,"Phillips","Phillipsburg ",591,0,591,587,0,587,591,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":591},591,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},591,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C120,IF(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},591,591,591,591,0,227.7,227.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":66.599999999999994},{"$f":"ROUND((X123/6)*Weightings!$M$6,1)","v":5.6},{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z123/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":211},{"$f":"ROUND(AB123*Weightings!$M$8,1)","v":96.2},1,0,{"$f":"AE123*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG123*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":121},42.7,{"$f":"CC123/Weightings!$M$5","v":0},{"$f":"CD123/Weightings!$M$5","v":0},{"$f":"CH123/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},676280,{"$f":"AP123/Weightings!$M$5","v":175.6},964.2,1139.8,1139.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H123>0,VLOOKUP($CZ123,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H123),Weightings!H123,VLOOKUP($CZ123,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ123,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G123=\"\",\"\",IF(Weightings!I123=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR123*Weightings!$M$5+AU123","v":3714098},{"$f":"AT123*Weightings!$M$5+AU123","v":4390510},{"$f":"IF(Weightings!G123>0,Weightings!G123,'Preliminary SO66'!AB120)","v":4476024},4390510,null,{"$f":"Weightings!E123","v":0},{"$f":"Weightings!F123","v":0},0,4390510,{"$f":"MAX(ROUND(((AR123-AO123-AN123)*Weightings!$M$12)+AP123,0),ROUND(((AR123-AO123-AN123)*Weightings!$M$12)+Weightings!B123,0))","v":5086297},0.3,{"$f":"BH123*BI123","v":1525889},1523659,1523659,0.29959999999999998,0,false,0,0,0,true,360.11250000000001,0.38531900000000002,227.7,0,353,0.34,{"$f":"IF(ROUND((Weightings!$P$5*BY123^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY123^Weightings!$P$6*Weightings!$P$8 ),2))","v":1357.88},{"$f":"ROUND(BZ123/Weightings!$M$5,4)","v":0.35249999999999998},42.7,0,0,0,0,{"$f":"AS123*Weightings!$M$5*CF123","v":0},0,0.35699999999999998,1.7,0,0,1,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W120,VLOOKUP($CZ123,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT123*0.08","v":0},{"$f":"CO123+CQ123+CS123+CU123","v":0},0,{"$f":"IF(CW123>0,Weightings!$M$11*AR123,0)","v":0},0,"D0325"]
[326,"Phillips","Logan ",182,0,182,168,0,168,149.5,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":149.5},168,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},168,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C121,IF(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},152.5,152.5,152.5,171,0,141.30000000000001,{"$f":"MAX(BN124,BR124,BV124)","v":141.30000000000001},0,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":72.7},{"$f":"ROUND((X124/6)*Weightings!$M$6,1)","v":6.1},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z124/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":63},{"$f":"ROUND(AB124*Weightings!$M$8,1)","v":28.7},0.8,0,{"$f":"AE124*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG124*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":58.5},23.8,{"$f":"CC124/Weightings!$M$5","v":0},{"$f":"CD124/Weightings!$M$5","v":0},{"$f":"CH124/Weightings!$M$5","v":0},{"$f":"CV124","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},192495,{"$f":"AP124/Weightings!$M$5","v":50},371.7,421.7,421.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H124>0,VLOOKUP($CZ124,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H124),Weightings!H124,VLOOKUP($CZ124,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ124,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G124=\"\",\"\",IF(Weightings!I124=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR124*Weightings!$M$5+AU124","v":1431788},{"$f":"AT124*Weightings!$M$5+AU124","v":1624388},{"$f":"IF(Weightings!G124>0,Weightings!G124,'Preliminary SO66'!AB121)","v":1666760},1624388,null,{"$f":"Weightings!E124","v":0},{"$f":"Weightings!F124","v":0},0,1624388,{"$f":"MAX(ROUND(((AR124-AO124-AN124)*Weightings!$M$12)+AP124,0),ROUND(((AR124-AO124-AN124)*Weightings!$M$12)+Weightings!B124,0))","v":1885458},0.3,565637,570858,565637,0.3,0,true,685.505,{"$f":"IF(BO124=TRUE,ROUND(((7337-BP124)/3642.4)-1,6),0)","v":0.82613000000000003},141.30000000000001,false,0,{"$f":"IF(BS124=TRUE,ROUND(((5406-BT124)/3642.4)-1,6),0)","v":0},0,0,332.1,0.18,{"$f":"IF(ROUND((Weightings!$P$5*BY124^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY124^Weightings!$P$6*Weightings!$P$8 ),2))","v":1567.98},{"$f":"ROUND(BZ124/Weightings!$M$5,4)","v":0.40710000000000002},23.8,0,0,0,0,{"$f":"AS124*Weightings!$M$5*CF124","v":0},{"$f":"IF(CE124>CG124,CG124,CE124)","v":0},0.36799999999999999,0.5,0,0,0.8,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W121,VLOOKUP($CZ124,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT124*0.08","v":0},{"$f":"CO124+CQ124+CS124+CU124","v":0},0,{"$f":"IF(CW124>0,Weightings!$M$11*AR124,0)","v":0},0,"D0326"]
[327,"Ellsworth","Ellsworth ",575.6,0,575.6,581.5,0,581.5,592,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":592},592,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},592,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C122,IF(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},592,592,592,592,0,227.9,227.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":98.1},{"$f":"ROUND((X125/6)*Weightings!$M$6,1)","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5.0999999999999996},{"$f":"ROUND((Z125/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":179},{"$f":"ROUND(AB125*Weightings!$M$8,1)","v":81.599999999999994},0,0,{"$f":"AE125*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG125*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":235},74.3,{"$f":"CC125/Weightings!$M$5","v":0},{"$f":"CD125/Weightings!$M$5","v":0},{"$f":"CH125/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},519349,{"$f":"AP125/Weightings!$M$5","v":134.80000000000001},984.3,1119.0999999999999,1119.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H125>0,VLOOKUP($CZ125,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H125),Weightings!H125,VLOOKUP($CZ125,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ125,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G125=\"\",\"\",IF(Weightings!I125=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR125*Weightings!$M$5+AU125","v":3791524},{"$f":"AT125*Weightings!$M$5+AU125","v":4310773},{"$f":"IF(Weightings!G125>0,Weightings!G125,'Preliminary SO66'!AB122)","v":4367783},4310773,null,{"$f":"Weightings!E125","v":0},{"$f":"Weightings!F125","v":0},0,4310773,{"$f":"MAX(ROUND(((AR125-AO125-AN125)*Weightings!$M$12)+AP125,0),ROUND(((AR125-AO125-AN125)*Weightings!$M$12)+Weightings!B125,0))","v":4939030},0.3,1481709,1498000,1481709,0.3,0,false,0,0,0,true,361.35,0.38497999999999999,227.9,0,425.3,0.55000000000000004,{"$f":"IF(ROUND((Weightings!$P$5*BY125^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY125^Weightings!$P$6*Weightings!$P$8 ),2))","v":1217.9000000000001},{"$f":"ROUND(BZ125/Weightings!$M$5,4)","v":0.31619999999999998},74.3,0,0,0,0,{"$f":"AS125*Weightings!$M$5*CF125","v":0},0,0.30199999999999999,1.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W122,VLOOKUP($CZ125,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT125*0.08","v":0},{"$f":"CO125+CQ125+CS125+CU125","v":0},0,{"$f":"IF(CW125>0,Weightings!$M$11*AR125,0)","v":0},0,"D0327"]
[329,"Wabaunsee","Mill Creek Valley ",456,0,456,471.5,0,471.5,453.5,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":453.5},471.5,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},471.5,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C123,IF(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},453.5,453.5,453.5,471.5,0,200.8,200.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":210.8},{"$f":"ROUND((X126/6)*Weightings!$M$6,1)","v":17.600000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z126/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":102},{"$f":"ROUND(AB126*Weightings!$M$8,1)","v":46.5},0,0,{"$f":"AE126*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG126*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":292.5},86.5,{"$f":"CC126/Weightings!$M$5","v":0},{"$f":"CD126/Weightings!$M$5","v":0},{"$f":"CH126/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},446426,{"$f":"AP126/Weightings!$M$5","v":115.9},823.9,939.8,939.8,10000,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H126>0,VLOOKUP($CZ126,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H126),Weightings!H126,VLOOKUP($CZ126,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ126,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G126=\"\",\"\",IF(Weightings!I126=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR126*Weightings!$M$5+AU126","v":3183663},{"$f":"AT126*Weightings!$M$5+AU126","v":3630110},{"$f":"IF(Weightings!G126>0,Weightings!G126,'Preliminary SO66'!AB123)","v":3744899},3630110,null,{"$f":"Weightings!E126","v":0},{"$f":"Weightings!F126","v":0},0,3630110,{"$f":"MAX(ROUND(((AR126-AO126-AN126)*Weightings!$M$12)+AP126,0),ROUND(((AR126-AO126-AN126)*Weightings!$M$12)+Weightings!B126,0))","v":4231783},0.3,1269535,1293512,1269535,0.3,0,false,0,0,0,true,212.2313,0.42591899999999999,200.8,0,397,0.74,{"$f":"IF(ROUND((Weightings!$P$5*BY126^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY126^Weightings!$P$6*Weightings!$P$8 ),2))","v":1138.83},{"$f":"ROUND(BZ126/Weightings!$M$5,4)","v":0.29559999999999997},86.5,0,0,0,0,{"$f":"AS126*Weightings!$M$5*CF126","v":0},0,0.216,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W123,VLOOKUP($CZ126,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT126*0.08","v":0},{"$f":"CO126+CQ126+CS126+CU126","v":0},10000,{"$f":"IF(CW126>0,Weightings!$M$11*AR126,0)","v":205975},10000,"D0329"]
[330,"Wabaunsee","Mission Valley ",478.1,0,478.1,474.1,0,474.1,454,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":454},474.1,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},474.1,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C124,IF(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},454,454,454,474.1,0,201.5,201.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":219.7},{"$f":"ROUND((X127/6)*Weightings!$M$6,1)","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z127/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":115},{"$f":"ROUND(AB127*Weightings!$M$8,1)","v":52.4},0,0,{"$f":"AE127*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG127*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":396},107.7,{"$f":"CC127/Weightings!$M$5","v":0},{"$f":"CD127/Weightings!$M$5","v":0},{"$f":"CH127/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},714010,{"$f":"AP127/Weightings!$M$5","v":185.4},854,1039.4000000000001,1039.4000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H127>0,VLOOKUP($CZ127,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H127),Weightings!H127,VLOOKUP($CZ127,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ127,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G127=\"\",\"\",IF(Weightings!I127=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR127*Weightings!$M$5+AU127","v":3289608},{"$f":"AT127*Weightings!$M$5+AU127","v":4003769},{"$f":"IF(Weightings!G127>0,Weightings!G127,'Preliminary SO66'!AB124)","v":4058082},4003769,null,{"$f":"Weightings!E127","v":0},{"$f":"Weightings!F127","v":0},0,4003769,{"$f":"MAX(ROUND(((AR127-AO127-AN127)*Weightings!$M$12)+AP127,0),ROUND(((AR127-AO127-AN127)*Weightings!$M$12)+Weightings!B127,0))","v":4548470},0.3,1364541,1381360,{"$f":"MIN(BJ127,BK127)","v":1364541},0.3,0,false,0,{"$f":"IF(BO127=TRUE,ROUND(((7337-BP127)/3642.4)-1,6),0)","v":0},0,true,215.44880000000001,{"$f":"IF(BS127=TRUE,ROUND(((5406-BT127)/3642.4)-1,6),0)","v":0.42503600000000002},201.5,0,370,1.07,{"$f":"IF(ROUND((Weightings!$P$5*BY127^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY127^Weightings!$P$6*Weightings!$P$8 ),2))","v":1047.69},{"$f":"ROUND(BZ127/Weightings!$M$5,4)","v":0.27200000000000002},107.7,0,0,0,0,{"$f":"AS127*Weightings!$M$5*CF127","v":0},0,0.24299999999999999,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W124,VLOOKUP($CZ127,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW127>0,Weightings!$M$11*AR127,0)","v":0},0,"D0330"]
[331,"Kingman","Kingman - Norwich ",958.8,0,958.8,923.1,0,923.1,937.7,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":929.8},937.2,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},937.2,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C125,IF(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},929.8,937.7,937.7,937.2,7.9,250.9,250.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":386.8},{"$f":"ROUND((X128/6)*Weightings!$M$6,1)","v":32.200000000000003},{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z128/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":353},{"$f":"ROUND(AB128*Weightings!$M$8,1)","v":161},{"$f":"MAX(CK128,CL128,CM128)","v":6.7},0,{"$f":"AE128*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG128*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":280.89999999999998},90.8,{"$f":"CC128/Weightings!$M$5","v":0},{"$f":"CD128/Weightings!$M$5","v":0},{"$f":"CH128/Weightings!$M$5","v":0},8.3000000000000007,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1090694,{"$f":"AP128/Weightings!$M$5","v":283.2},1487.1,1770.3,1770.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H128>0,VLOOKUP($CZ128,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H128),Weightings!H128,VLOOKUP($CZ128,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ128,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G128=\"\",\"\",IF(Weightings!I128=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR128*Weightings!$M$5+AU128","v":5728309},{"$f":"AT128*Weightings!$M$5+AU128","v":6819196},{"$f":"IF(Weightings!G128>0,Weightings!G128,'Preliminary SO66'!AB125)","v":7061101},6819196,null,{"$f":"Weightings!E128","v":0},{"$f":"Weightings!F128","v":0},0,6819196,{"$f":"MAX(ROUND(((AR128-AO128-AN128)*Weightings!$M$12)+AP128,0),ROUND(((AR128-AO128-AN128)*Weightings!$M$12)+Weightings!B128,0))","v":7832394},0.3,2349718,2395393,2349718,0.3,0,false,0,0,0,true,788.53499999999997,0.26769799999999999,250.9,0,565.5,0.5,{"$f":"IF(ROUND((Weightings!$P$5*BY128^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY128^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.44},{"$f":"ROUND(BZ128/Weightings!$M$5,4)","v":0.3231},90.8,0,0,0,0,{"$f":"AS128*Weightings!$M$5*CF128","v":0},{"$f":"IF(CE128>CG128,CG128,CE128)","v":0},0.377,1.7,0,0,6.7,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":7.9},8.3000000000000007,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W125,VLOOKUP($CZ128,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,8.3000000000000007,0,{"$f":"IF(CW128>0,Weightings!$M$11*AR128,0)","v":0},0,"D0331"]
[332,"Kingman","Cunningham ",170.5,0,170.5,155.1,0,155.1,157.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":157.80000000000001},161.1,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},161.1,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C126,IF(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},157.80000000000001,157.80000000000001,157.80000000000001,161.1,0,137.30000000000001,137.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X129/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z129/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":47},{"$f":"ROUND(AB129*Weightings!$M$8,1)","v":21.4},0,0,{"$f":"AE129*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG129*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":62},24.9,{"$f":"CC129/Weightings!$M$5","v":0},{"$f":"CD129/Weightings!$M$5","v":0},{"$f":"CH129/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},232874,{"$f":"AP129/Weightings!$M$5","v":60.5},344.7,405.2,405.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H129>0,VLOOKUP($CZ129,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H129),Weightings!H129,VLOOKUP($CZ129,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ129,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G129=\"\",\"\",IF(Weightings!I129=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR129*Weightings!$M$5+AU129","v":1327784},{"$f":"AT129*Weightings!$M$5+AU129","v":1560830},{"$f":"IF(Weightings!G129>0,Weightings!G129,'Preliminary SO66'!AB126)","v":1633248},1560830,null,{"$f":"Weightings!E129","v":0},{"$f":"Weightings!F129","v":0},0,1560830,{"$f":"MAX(ROUND(((AR129-AO129-AN129)*Weightings!$M$12)+AP129,0),ROUND(((AR129-AO129-AN129)*Weightings!$M$12)+Weightings!B129,0))","v":1790519},0.3,537156,556998,537156,0.3,0,true,589.92100000000005,0.85237200000000002,137.30000000000001,false,0,0,0,0,323.5,0.19,{"$f":"IF(ROUND((Weightings!$P$5*BY129^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY129^Weightings!$P$6*Weightings!$P$8 ),2))","v":1548.92},{"$f":"ROUND(BZ129/Weightings!$M$5,4)","v":0.40210000000000001},24.9,0,0,0,0,{"$f":"AS129*Weightings!$M$5*CF129","v":0},0,0.29199999999999998,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W126,VLOOKUP($CZ129,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW129>0,Weightings!$M$11*AR129,0)","v":0},0,"D0332"]
[333,"Cloud","Concordia ",1019.9,0,1019.9,996.5,0,996.5,1006.5,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1001.5},1006,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1006,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C127,IF(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9.5},1011,1016,1016,1015.5,5,244.8,{"$f":"MAX(BN130,BR130,BV130)","v":244.8},{"$f":"BW130","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":266.7},{"$f":"ROUND((X130/6)*Weightings!$M$6,1)","v":22.2},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5.8},{"$f":"ROUND((Z130/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":361},{"$f":"ROUND(AB130*Weightings!$M$8,1)","v":164.6},1.3,0,{"$f":"AE130*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG130*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":217},66.099999999999994,{"$f":"CC130/Weightings!$M$5","v":0},{"$f":"CD130/Weightings!$M$5","v":0},{"$f":"CH130/Weightings!$M$5","v":0},5.3,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},873759,{"$f":"AP130/Weightings!$M$5","v":226.8},1520.2,1747,1747,0,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H130>0,VLOOKUP($CZ130,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H130),Weightings!H130,VLOOKUP($CZ130,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ130,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G130=\"\",\"\",IF(Weightings!I130=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR130*Weightings!$M$5+AU130","v":5855810},{"$f":"AT130*Weightings!$M$5+AU130","v":6729444},{"$f":"IF(Weightings!G130>0,Weightings!G130,'Preliminary SO66'!AB127)","v":7080361},6729444,null,{"$f":"Weightings!E130","v":0},{"$f":"Weightings!F130","v":0},0,6729444,{"$f":"MAX(ROUND(((AR130-AO130-AN130)*Weightings!$M$12)+AP130,0),ROUND(((AR130-AO130-AN130)*Weightings!$M$12)+Weightings!B130,0))","v":7976691},0.3,2393007,2479215,2393007,0.3,0,false,0,0,0,true,885.43129999999996,0.241096,244.8,0,336,0.65,{"$f":"IF(ROUND((Weightings!$P$5*BY130^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY130^Weightings!$P$6*Weightings!$P$8 ),2))","v":1172.73},{"$f":"ROUND(BZ130/Weightings!$M$5,4)","v":0.3044},66.099999999999994,0,0,0,0,{"$f":"AS130*Weightings!$M$5*CF130","v":0},0,0.35499999999999998,3,0,0,1.3,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":5},5.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W127,VLOOKUP($CZ130,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,5.3,0,{"$f":"IF(CW130>0,Weightings!$M$11*AR130,0)","v":0},0,"D0333"]
[334,"Cloud","Southern Cloud ",211,0,211,229.6,0,229.6,232,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":199},229.6,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},229.6,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C128,IF(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},199,232,232,229.6,33,154,154,0,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":34},{"$f":"ROUND((X131/6)*Weightings!$M$6,1)","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z131/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":108},{"$f":"ROUND(AB131*Weightings!$M$8,1)","v":49.2},9.1,0,{"$f":"AE131*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG131*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":28},13,{"$f":"CC131/Weightings!$M$5","v":0},{"$f":"CD131/Weightings!$M$5","v":0},{"$f":"CH131/Weightings!$M$5","v":0},34.700000000000003,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},304240,{"$f":"AP131/Weightings!$M$5","v":79},492.4,571.4,571.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H131>0,VLOOKUP($CZ131,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H131),Weightings!H131,VLOOKUP($CZ131,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ131,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G131=\"\",\"\",IF(Weightings!I131=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR131*Weightings!$M$5+AU131","v":1896725},{"$f":"AT131*Weightings!$M$5+AU131","v":2201033},{"$f":"IF(Weightings!G131>0,Weightings!G131,'Preliminary SO66'!AB128)","v":2233775},2201033,null,{"$f":"Weightings!E131","v":0},{"$f":"Weightings!F131","v":0},0,2201033,{"$f":"MAX(ROUND(((AR131-AO131-AN131)*Weightings!$M$12)+AP131,0),ROUND(((AR131-AO131-AN131)*Weightings!$M$12)+Weightings!B131,0))","v":2377374},0.3,713212,762478,713212,0.3,0,true,1251.288,0.67079699999999998,154,false,0,0,0,0,273,0.1,{"$f":"IF(ROUND((Weightings!$P$5*BY131^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY131^Weightings!$P$6*Weightings!$P$8 ),2))","v":1790.96},{"$f":"ROUND(BZ131/Weightings!$M$5,4)","v":0.46489999999999998},13,0,0,0,0,{"$f":"AS131*Weightings!$M$5*CF131","v":0},0,0.47,0.8,0,0,9.1,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":33},34.700000000000003,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W128,VLOOKUP($CZ131,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,34.700000000000003,0,{"$f":"IF(CW131>0,Weightings!$M$11*AR131,0)","v":0},0,"D0334"]
[335,"Jackson","North Jackson ",369,0,369,388,0,388,376,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":376},388,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},388,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C129,IF(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},376,376,376,388,0,176.3,176.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":151.4},{"$f":"ROUND((X132/6)*Weightings!$M$6,1)","v":12.6},{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z132/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":117},{"$f":"ROUND(AB132*Weightings!$M$8,1)","v":53.4},0,0,{"$f":"AE132*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG132*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":263},69.3,{"$f":"CC132/Weightings!$M$5","v":0},{"$f":"CD132/Weightings!$M$5","v":0},{"$f":"CH132/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},310147,{"$f":"AP132/Weightings!$M$5","v":80.5},699.6,780.1,780.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H132>0,VLOOKUP($CZ132,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H132),Weightings!H132,VLOOKUP($CZ132,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ132,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G132=\"\",\"\",IF(Weightings!I132=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR132*Weightings!$M$5+AU132","v":2694859},{"$f":"AT132*Weightings!$M$5+AU132","v":3004945},{"$f":"IF(Weightings!G132>0,Weightings!G132,'Preliminary SO66'!AB129)","v":3070044},3004945,null,{"$f":"Weightings!E132","v":-942},{"$f":"Weightings!F132","v":0},-942,3004003,{"$f":"MAX(ROUND(((AR132-AO132-AN132)*Weightings!$M$12)+AP132,0),ROUND(((AR132-AO132-AN132)*Weightings!$M$12)+Weightings!B132,0))","v":3451351},0.3,1035405,1057165,1035405,0.3,0,false,0,0,0,true,108.9,0.45428800000000003,176.3,0,213,1.23,{"$f":"IF(ROUND((Weightings!$P$5*BY132^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY132^Weightings!$P$6*Weightings!$P$8 ),2))","v":1015.18},{"$f":"ROUND(BZ132/Weightings!$M$5,4)","v":0.26350000000000001},69.3,0,0,0,0,{"$f":"AS132*Weightings!$M$5*CF132","v":0},0,0.30199999999999999,1.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W129,VLOOKUP($CZ132,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW132>0,Weightings!$M$11*AR132,0)","v":0},0,"D0335"]
[336,"Jackson","Holton ",1102.0999999999999,0,1102.0999999999999,1151.4000000000001,0,{"$f":"G133+H133","v":1151.4000000000001},{"$f":"K133+T133","v":1118.5},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1118.5},{"$f":"MAX(K133, I133,AVERAGE(F133, I133, K133))","v":1151.4000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},{"$f":"L133+M133","v":1151.4000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C130,IF(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},{"$f":"K133+O133","v":1118.5},{"$f":"J133+O133","v":1118.5},{"$f":"J133+O133+M133","v":1118.5},{"$f":"L133+M133+O133","v":1151.4000000000001},0,{"$f":"IF(L133>0,MAX(BN133,BR133,BV133,BW133),0)","v":224.4},224.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":351},{"$f":"ROUND((X133/6)*Weightings!$M$6,1)","v":29.3},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":70.5},{"$f":"ROUND((Z133/6)*Weightings!$M$7,1)","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":398},{"$f":"ROUND(AB133*Weightings!$M$8,1)","v":181.5},0,0,{"$f":"AE133*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG133*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":365},{"$f":"CB133","v":84.2},{"$f":"CC133/Weightings!$M$5","v":0},{"$f":"CD133/Weightings!$M$5","v":0},{"$f":"CH133/Weightings!$M$5","v":0},{"$f":"CV133","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},860589,{"$f":"AP133/Weightings!$M$5","v":223.4},{"$f":"SUM(S133+ U133+ Y133+ AA133+ AC133+ AH133+ AJ133+ AK133+ AL133+ AD133+AF133+AM133+AN133+AO133)","v":1675.4},{"$f":"SUM(S133+U133+Y133+AA133+AC133+AH133+AJ133+AK133+AL133+AD133+AF133+AQ133+AN133+AO133)","v":1898.8},{"$f":"SUM(S133+U133+Y133+AA133+AC133+AH133+AJ133+AK133+AL133+AQ133+AD133+AF133+AM133+AN133+AO133)","v":1898.8},0,{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H133>0,VLOOKUP($CZ133,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H133),Weightings!H133,VLOOKUP($CZ133,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ133,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G133=\"\",\"\",IF(Weightings!I133=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR133*Weightings!$M$5+AU133","v":6453641},{"$f":"AT133*Weightings!$M$5+AU133","v":7314178},{"$f":"IF(Weightings!G133>0,Weightings!G133,'Preliminary SO66'!AB130)","v":7521800},{"$f":"MIN(AZ133,BA133)","v":7314178},null,{"$f":"Weightings!E133","v":-1653},{"$f":"Weightings!F133","v":0},{"$f":"SUM(BC133:BE133)","v":-1653},{"$f":"BB133+BF133","v":7312525},{"$f":"MAX(ROUND(((AR133-AO133-AN133)*Weightings!$M$12)+AP133,0),ROUND(((AR133-AO133-AN133)*Weightings!$M$12)+Weightings!B133,0))","v":8513744},0.3,2554123,2555671,2554123,0.3,{"$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(BO133=TRUE,ROUND((S133-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(S133*BQ133,1)","v":0},{"$f":"AND(S133>299.9,S133<=1621.9)","v":true},{"$f":"IF(BS133=TRUE,ROUND((S133-300)*1.2375,4),0)","v":1053.6075000000001},0.19492399999999999,{"$f":"ROUND(BU133*S133,1)","v":224.4},{"$f":"ROUND(IF(S133>=1622,(S133*0.03504),0),1)","v":0},164.5,2.2200000000000002,{"$f":"IF(ROUND((Weightings!$P$5*BY133^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY133^Weightings!$P$6*Weightings!$P$8 ),2))","v":888.24},{"$f":"ROUND(BZ133/Weightings!$M$5,4)","v":0.2306},84.2,0,0,0,0,{"$f":"AS133*Weightings!$M$5*CF133","v":0},0,{"$f":"ROUND(AB133/S133,3)","v":0.34599999999999997},{"$f":"ROUND(S133/BX133,1)","v":7},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN133*1.05","v":0},0,{"$f":"CP133*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR133*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W130,VLOOKUP($CZ133,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW133>0,Weightings!$M$11*AR133,0)","v":0},0,"D0336"]
[337,"Jackson","Royal Valley ",911.1,0,911.1,917.4,0,917.4,871.5,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":871.5},917.4,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},917.4,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C131,IF(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},871.5,871.5,871.5,917.4,0,251.8,251.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":220.9},{"$f":"ROUND((X134/6)*Weightings!$M$6,1)","v":18.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z134/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":358},{"$f":"ROUND(AB134*Weightings!$M$8,1)","v":163.19999999999999},10,0,{"$f":"AE134*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG134*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":618},127.2,{"$f":"CC134/Weightings!$M$5","v":0},{"$f":"CD134/Weightings!$M$5","v":0},{"$f":"CH134/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},878180,{"$f":"AP134/Weightings!$M$5","v":228},1489,1717,1717,0,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H134>0,VLOOKUP($CZ134,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H134),Weightings!H134,VLOOKUP($CZ134,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ134,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G134=\"\",\"\",IF(Weightings!I134=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR134*Weightings!$M$5+AU134","v":5735628},{"$f":"AT134*Weightings!$M$5+AU134","v":6613884},{"$f":"IF(Weightings!G134>0,Weightings!G134,'Preliminary SO66'!AB131)","v":6699784},6613884,null,{"$f":"Weightings!E134","v":-734},{"$f":"Weightings!F134","v":0},-734,6613150,{"$f":"MAX(ROUND(((AR134-AO134-AN134)*Weightings!$M$12)+AP134,0),ROUND(((AR134-AO134-AN134)*Weightings!$M$12)+Weightings!B134,0))","v":7625007},0.3,2287502,2291030,2287502,{"$f":"BL134/BH134","v":0.3},0,false,0,0,0,true,764.03250000000003,0.274426,251.8,0,169,{"$f":"AI134/BX134","v":3.66},{"$f":"IF(ROUND((Weightings!$P$5*BY134^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY134^Weightings!$P$6*Weightings!$P$8 ),2))","v":793.26},{"$f":"ROUND(BZ134/Weightings!$M$5,4)","v":0.2059},{"$f":"ROUND(IF(AI134>0,CA134*AI134,0),1)","v":127.2},0,0,0,0,{"$f":"AS134*Weightings!$M$5*CF134","v":0},0,0.39,5.4,{"$f":"IF(CI134>=50%,AB134*10.5%,0)","v":0},{"$f":"IF(AND(CI134>=35.1%,CJ134>212),AB134*0.105,0)","v":0},{"$f":"IF(AND((CI134-0.35)>0,CI134<0.5),AB134*(CI134-0.35)*0.7,0)","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W131,VLOOKUP($CZ134,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW134>0,Weightings!$M$11*AR134,0)","v":0},{"$f":"MIN(CW134,CX134)","v":0},"D0337"]
[338,"Jefferson","Valley Falls ",373,0,373,388.5,0,388.5,380,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":380},388.5,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},388.5,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C132,IF(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},386,386,386,394.5,0,178.3,178.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":80.2},{"$f":"ROUND((X135/6)*Weightings!$M$6,1)","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z135/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":143},{"$f":"ROUND(AB135*Weightings!$M$8,1)","v":65.2},1.2,0,{"$f":"AE135*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG135*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":124},33.700000000000003,{"$f":"CC135/Weightings!$M$5","v":0},{"$f":"CD135/Weightings!$M$5","v":0},{"$f":"CH135/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},470071,{"$f":"AP135/Weightings!$M$5","v":122},679.6,801.6,801.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H135>0,VLOOKUP($CZ135,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H135),Weightings!H135,VLOOKUP($CZ135,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ135,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G135=\"\",\"\",IF(Weightings!I135=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR135*Weightings!$M$5+AU135","v":2617819},{"$f":"AT135*Weightings!$M$5+AU135","v":3087763},{"$f":"IF(Weightings!G135>0,Weightings!G135,'Preliminary SO66'!AB132)","v":3090074},3087763,null,{"$f":"Weightings!E135","v":-3849},{"$f":"Weightings!F135","v":0},-3849,3083914,{"$f":"MAX(ROUND(((AR135-AO135-AN135)*Weightings!$M$12)+AP135,0),ROUND(((AR135-AO135-AN135)*Weightings!$M$12)+Weightings!B135,0))","v":3521475},0.3,1056443,1057327,1056443,0.3,0,false,0,0,0,true,116.9438,0.45207999999999998,178.3,0,115,1.08,{"$f":"IF(ROUND((Weightings!$P$5*BY135^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY135^Weightings!$P$6*Weightings!$P$8 ),2))","v":1045.49},{"$f":"ROUND(BZ135/Weightings!$M$5,4)","v":0.27139999999999997},33.700000000000003,0,0,0,0,{"$f":"AS135*Weightings!$M$5*CF135","v":0},0,0.36199999999999999,3.4,0,0,1.2,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W132,VLOOKUP($CZ135,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW135>0,Weightings!$M$11*AR135,0)","v":0},0,"D0338"]
[339,"Jefferson","Jefferson County North ",437.5,0,437.5,431,0,431,415,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":415},431,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},431,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C133,IF(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},420,420,420,436,0,191,191,0,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":93.2},{"$f":"ROUND((X136/6)*Weightings!$M$6,1)","v":7.8},{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z136/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":107},{"$f":"ROUND(AB136*Weightings!$M$8,1)","v":48.8},0,0,{"$f":"AE136*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":6.2},{"$f":"ROUND(AG136*Weightings!$M$10,1)","v":1.6},{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":214},51.2,{"$f":"CC136/Weightings!$M$5","v":0},{"$f":"CD136/Weightings!$M$5","v":0},{"$f":"CH136/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},598459,{"$f":"AP136/Weightings!$M$5","v":155.4},736.4,891.8,891.8,11728,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H136>0,VLOOKUP($CZ136,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H136),Weightings!H136,VLOOKUP($CZ136,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ136,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G136=\"\",\"\",IF(Weightings!I136=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR136*Weightings!$M$5+AU136","v":2848341},{"$f":"AT136*Weightings!$M$5+AU136","v":3446942},{"$f":"IF(Weightings!G136>0,Weightings!G136,'Preliminary SO66'!AB133)","v":3597170},3446942,null,{"$f":"Weightings!E136","v":0},{"$f":"Weightings!F136","v":0},0,3446942,{"$f":"MAX(ROUND(((AR136-AO136-AN136)*Weightings!$M$12)+AP136,0),ROUND(((AR136-AO136-AN136)*Weightings!$M$12)+Weightings!B136,0))","v":3904895},0.3,1171469,1220769,1171469,0.3,0,false,0,0,0,true,168.3,0.43797999999999998,191,0,114,1.88,{"$f":"IF(ROUND((Weightings!$P$5*BY136^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY136^Weightings!$P$6*Weightings!$P$8 ),2))","v":922.28},{"$f":"ROUND(BZ136/Weightings!$M$5,4)","v":0.2394},51.2,0,0,0,0,{"$f":"AS136*Weightings!$M$5*CF136","v":0},0,0.245,3.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W133,VLOOKUP($CZ136,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,11728,{"$f":"IF(CW136>0,Weightings!$M$11*AR136,0)","v":184100},11728,"D0339"]
[340,"Jefferson","Jefferson West ",858.6,0,858.6,854.8,0,854.8,822,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":822},854.8,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},854.8,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C134,IF(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},822,822,822,854.8,0,252.8,252.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":217.9},{"$f":"ROUND((X137/6)*Weightings!$M$6,1)","v":18.2},{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z137/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":188},{"$f":"ROUND(AB137*Weightings!$M$8,1)","v":85.7},0,0,{"$f":"AE137*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG137*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":502},88.2,{"$f":"CC137/Weightings!$M$5","v":0},{"$f":"CD137/Weightings!$M$5","v":0},{"$f":"CH137/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},918031,{"$f":"AP137/Weightings!$M$5","v":238.3},1300.7,1539,1539,0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H137>0,VLOOKUP($CZ137,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H137),Weightings!H137,VLOOKUP($CZ137,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ137,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G137=\"\",\"\",IF(Weightings!I137=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR137*Weightings!$M$5+AU137","v":5010296},{"$f":"AT137*Weightings!$M$5+AU137","v":5928228},{"$f":"IF(Weightings!G137>0,Weightings!G137,'Preliminary SO66'!AB134)","v":6013742},5928228,null,{"$f":"Weightings!E137","v":0},{"$f":"Weightings!F137","v":0},0,5928228,{"$f":"MAX(ROUND(((AR137-AO137-AN137)*Weightings!$M$12)+AP137,0),ROUND(((AR137-AO137-AN137)*Weightings!$M$12)+Weightings!B137,0))","v":6784735},0.3,2035421,2052516,2035421,0.3,0,false,0,0,0,true,686.56500000000005,0.29569400000000001,252.8,0,68,7.38,{"$f":"IF(ROUND((Weightings!$P$5*BY137^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY137^Weightings!$P$6*Weightings!$P$8 ),2))","v":676.89},{"$f":"ROUND(BZ137/Weightings!$M$5,4)","v":0.1757},88.2,0,0,0,0,{"$f":"AS137*Weightings!$M$5*CF137","v":0},0,0.22,12.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W134,VLOOKUP($CZ137,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW137>0,Weightings!$M$11*AR137,0)","v":0},0,"D0340"]
[341,"Jefferson","Oskaloosa Public Schools ",492.5,0,492.5,517.5,0,517.5,519.5,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":519.5},519.5,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},519.5,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C135,IF(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},534.5,534.5,534.5,534.5,0,216.2,216.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":87},{"$f":"ROUND((X138/6)*Weightings!$M$6,1)","v":7.3},{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z138/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":293},{"$f":"ROUND(AB138*Weightings!$M$8,1)","v":133.6},30.8,0,{"$f":"AE138*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG138*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":317},67,{"$f":"CC138/Weightings!$M$5","v":0},{"$f":"CD138/Weightings!$M$5","v":0},{"$f":"CH138/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},863013,{"$f":"AP138/Weightings!$M$5","v":224},989.4,1213.4000000000001,1213.4000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H138>0,VLOOKUP($CZ138,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H138),Weightings!H138,VLOOKUP($CZ138,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":26},{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ138,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G138=\"\",\"\",IF(Weightings!I138=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR138*Weightings!$M$5+AU138","v":3811169},{"$f":"AT138*Weightings!$M$5+AU138","v":4674017},{"$f":"IF(Weightings!G138>0,Weightings!G138,'Preliminary SO66'!AB135)","v":4750286},4674017,null,{"$f":"Weightings!E138","v":0},{"$f":"Weightings!F138","v":0},0,4674017,{"$f":"MAX(ROUND(((AR138-AO138-AN138)*Weightings!$M$12)+AP138,0),ROUND(((AR138-AO138-AN138)*Weightings!$M$12)+Weightings!B138,0))","v":5305419},0.3,1591626,1592976,1591626,0.3,0,false,0,0,0,true,290.19380000000001,0.40451500000000001,216.2,0,97,3.27,{"$f":"IF(ROUND((Weightings!$P$5*BY138^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY138^Weightings!$P$6*Weightings!$P$8 ),2))","v":813.74},{"$f":"ROUND(BZ138/Weightings!$M$5,4)","v":0.21129999999999999},67,0,0,0,0,{"$f":"AS138*Weightings!$M$5*CF138","v":0},0,0.54800000000000004,5.5,30.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W135,VLOOKUP($CZ138,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW138>0,Weightings!$M$11*AR138,0)","v":0},0,"D0341"]
[342,"Jefferson","McLouth ",485.5,0,485.5,493.7,0,493.7,484.1,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":484.1},493.7,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},493.7,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C136,IF(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},490.1,490.1,490.1,499.7,0,208,208,0,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":99.8},{"$f":"ROUND((X139/6)*Weightings!$M$6,1)","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z139/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":176},{"$f":"ROUND(AB139*Weightings!$M$8,1)","v":80.3},0.2,0,{"$f":"AE139*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG139*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":239},52.9,{"$f":"CC139/Weightings!$M$5","v":0},{"$f":"CD139/Weightings!$M$5","v":0},{"$f":"CH139/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},593601,{"$f":"AP139/Weightings!$M$5","v":154.1},849.4,1003.5,1003.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H139>0,VLOOKUP($CZ139,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H139),Weightings!H139,VLOOKUP($CZ139,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ139,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G139=\"\",\"\",IF(Weightings!I139=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR139*Weightings!$M$5+AU139","v":3271889},{"$f":"AT139*Weightings!$M$5+AU139","v":3865482},{"$f":"IF(Weightings!G139>0,Weightings!G139,'Preliminary SO66'!AB136)","v":3998376},3865482,null,{"$f":"Weightings!E139","v":0},{"$f":"Weightings!F139","v":0},0,3865482,{"$f":"MAX(ROUND(((AR139-AO139-AN139)*Weightings!$M$12)+AP139,0),ROUND(((AR139-AO139-AN139)*Weightings!$M$12)+Weightings!B139,0))","v":4466834},0.3,1340050,1364255,1340050,0.3,0,false,0,0,0,true,247.12880000000001,0.41633799999999999,208,0,90,2.66,{"$f":"IF(ROUND((Weightings!$P$5*BY139^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY139^Weightings!$P$6*Weightings!$P$8 ),2))","v":852.64},{"$f":"ROUND(BZ139/Weightings!$M$5,4)","v":0.2213},52.9,0,0,0,0,{"$f":"AS139*Weightings!$M$5*CF139","v":0},0,0.35199999999999998,5.6,0,0,0.2,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W136,VLOOKUP($CZ139,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW139>0,Weightings!$M$11*AR139,0)","v":0},0,"D0342"]
[343,"Jefferson","Perry Public Schools ",843.8,0,843.8,804,0,804,753.6,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":753.6},804,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},804,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C137,IF(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5.5},759.1,759.1,759.1,809.5,0,251.8,251.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":130.9},{"$f":"ROUND((X140/6)*Weightings!$M$6,1)","v":10.9},{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1.6},{"$f":"ROUND((Z140/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":230},{"$f":"ROUND(AB140*Weightings!$M$8,1)","v":104.9},0,0,{"$f":"AE140*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG140*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":510.5},107.4,{"$f":"CC140/Weightings!$M$5","v":0},{"$f":"CD140/Weightings!$M$5","v":0},{"$f":"CH140/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},977177,{"$f":"AP140/Weightings!$M$5","v":253.7},1284.5999999999999,1538.3,1538.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H140>0,VLOOKUP($CZ140,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H140),Weightings!H140,VLOOKUP($CZ140,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ140,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G140=\"\",\"\",IF(Weightings!I140=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR140*Weightings!$M$5+AU140","v":4948279},{"$f":"AT140*Weightings!$M$5+AU140","v":5925532},{"$f":"IF(Weightings!G140>0,Weightings!G140,'Preliminary SO66'!AB137)","v":6069982},5925532,null,{"$f":"Weightings!E140","v":0},{"$f":"Weightings!F140","v":0},0,5925532,{"$f":"MAX(ROUND(((AR140-AO140-AN140)*Weightings!$M$12)+AP140,0),ROUND(((AR140-AO140-AN140)*Weightings!$M$12)+Weightings!B140,0))","v":6747606},0.3,2024282,2069043,2024282,0.3,0,false,0,0,0,true,630.50630000000001,0.31108400000000003,251.8,0,153.1,3.33,{"$f":"IF(ROUND((Weightings!$P$5*BY140^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY140^Weightings!$P$6*Weightings!$P$8 ),2))","v":810.4},{"$f":"ROUND(BZ140/Weightings!$M$5,4)","v":0.2104},107.4,0,0,0,0,{"$f":"AS140*Weightings!$M$5*CF140","v":0},0,0.28399999999999997,5.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W137,VLOOKUP($CZ140,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW140>0,Weightings!$M$11*AR140,0)","v":0},0,"D0343"]
[344,"Linn","Pleasanton ",328,0,328,365.2,0,365.2,353,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":353},365.2,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},365.2,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C138,IF(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},360.5,360.5,360.5,372.7,0,171.3,171.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":78.8},{"$f":"ROUND((X141/6)*Weightings!$M$6,1)","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z141/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":204},{"$f":"ROUND(AB141*Weightings!$M$8,1)","v":93},21.4,0,{"$f":"AE141*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG141*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":69},20.3,{"$f":"CC141/Weightings!$M$5","v":0},{"$f":"CD141/Weightings!$M$5","v":0},{"$f":"CH141/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},204705,{"$f":"AP141/Weightings!$M$5","v":53.1},685.3,738.4,738.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H141>0,VLOOKUP($CZ141,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H141),Weightings!H141,VLOOKUP($CZ141,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ141,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G141=\"\",\"\",IF(Weightings!I141=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR141*Weightings!$M$5+AU141","v":2639776},{"$f":"AT141*Weightings!$M$5+AU141","v":2844317},{"$f":"IF(Weightings!G141>0,Weightings!G141,'Preliminary SO66'!AB138)","v":2978752},2844317,null,{"$f":"Weightings!E141","v":-3195},{"$f":"Weightings!F141","v":0},-3195,2841122,{"$f":"MAX(ROUND(((AR141-AO141-AN141)*Weightings!$M$12)+AP141,0),ROUND(((AR141-AO141-AN141)*Weightings!$M$12)+Weightings!B141,0))","v":3292396},0.3,987719,1029281,987719,0.3,0,false,0,0,0,true,89.966300000000004,0.45948699999999998,171.3,0,92.5,0.75,{"$f":"IF(ROUND((Weightings!$P$5*BY141^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY141^Weightings!$P$6*Weightings!$P$8 ),2))","v":1135.3800000000001},{"$f":"ROUND(BZ141/Weightings!$M$5,4)","v":0.29480000000000001},20.3,0,0,0,0,{"$f":"AS141*Weightings!$M$5*CF141","v":0},0,0.54700000000000004,4,21.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W138,VLOOKUP($CZ141,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW141>0,Weightings!$M$11*AR141,0)","v":0},0,"D0344"]
[345,"Shawnee","Seaman ",3709.3,0,3709.3,3686.5,0,3686.5,3746.8,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3728.2},3728.2,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3728.2,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C139,IF(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":16},3744.2,3762.8,3762.8,3744.2,18.600000000000001,131.19999999999999,0,131.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":840.2},{"$f":"ROUND((X142/6)*Weightings!$M$6,1)","v":70},{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":26.5},{"$f":"ROUND((Z142/6)*Weightings!$M$7,1)","v":1.7},{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1138},{"$f":"ROUND(AB142*Weightings!$M$8,1)","v":518.9},0,0,{"$f":"AE142*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG142*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1785},261.3,{"$f":"CC142/Weightings!$M$5","v":0},{"$f":"CD142/Weightings!$M$5","v":0},{"$f":"CH142/Weightings!$M$5","v":0},19.5,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},3694054,{"$f":"AP142/Weightings!$M$5","v":959},4747.8,5706.8,5706.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H142>0,VLOOKUP($CZ142,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H142),Weightings!H142,VLOOKUP($CZ142,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ142,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G142=\"\",\"\",IF(Weightings!I142=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR142*Weightings!$M$5+AU142","v":18288526},{"$f":"AT142*Weightings!$M$5+AU142","v":21982594},{"$f":"IF(Weightings!G142>0,Weightings!G142,'Preliminary SO66'!AB139)","v":21997616},21982594,null,{"$f":"Weightings!E142","v":0},{"$f":"Weightings!F142","v":0},0,21982594,{"$f":"MAX(ROUND(((AR142-AO142-AN142)*Weightings!$M$12)+AP142,0),ROUND(((AR142-AO142-AN142)*Weightings!$M$12)+Weightings!B142,0))","v":24919631},0.3,7475889,7450595,7450595,0.29899999999999999,0,false,0,0,0,false,0,0,0,131.19999999999999,84,21.25,{"$f":"IF(ROUND((Weightings!$P$5*BY142^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY142^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ142/Weightings!$M$5,4)","v":0.1464},261.3,0,0,0,0,{"$f":"AS142*Weightings!$M$5*CF142","v":0},0,0.30399999999999999,44.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":18.600000000000001},19.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W139,VLOOKUP($CZ142,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,19.5,0,{"$f":"IF(CW142>0,Weightings!$M$11*AR142,0)","v":0},0,"D0345"]
[346,"Linn","Jayhawk ",517.29999999999995,0,517.29999999999995,504.4,0,504.4,504.5,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":503.5},508.4,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},508.4,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C140,IF(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":10},513.5,514.5,514.5,518.4,{"$f":"CN143","v":1},212.5,212.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":193.1},{"$f":"ROUND((X143/6)*Weightings!$M$6,1)","v":16.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1.4},{"$f":"ROUND((Z143/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":253},{"$f":"ROUND(AB143*Weightings!$M$8,1)","v":115.4},24.4,0,{"$f":"AE143*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":234.2},{"$f":"ROUND(AG143*Weightings!$M$10,1)","v":58.6},{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":311},85.3,{"$f":"CC143/Weightings!$M$5","v":0},{"$f":"CD143/Weightings!$M$5","v":0},{"$f":"CH143/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},436507,{"$f":"AP143/Weightings!$M$5","v":113.3},1031.9000000000001,1145.2,1145.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H143>0,VLOOKUP($CZ143,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H143),Weightings!H143,VLOOKUP($CZ143,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ143,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G143=\"\",\"\",IF(Weightings!I143=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR143*Weightings!$M$5+AU143","v":3974879},{"$f":"AT143*Weightings!$M$5+AU143","v":4411310},{"$f":"IF(Weightings!G143>0,Weightings!G143,'Preliminary SO66'!AB140)","v":4603525},4411310,null,{"$f":"Weightings!E143","v":0},{"$f":"Weightings!F143","v":0},0,4411310,{"$f":"MAX(ROUND(((AR143-AO143-AN143)*Weightings!$M$12)+AP143,0),ROUND(((AR143-AO143-AN143)*Weightings!$M$12)+Weightings!B143,0))","v":5115321},0.3,1534596,1585917,1534596,0.3,0,false,0,0,0,true,270.27,0.40998499999999999,212.5,0,302,1.03,{"$f":"IF(ROUND((Weightings!$P$5*BY143^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY143^Weightings!$P$6*Weightings!$P$8 ),2))","v":1056.76},{"$f":"ROUND(BZ143/Weightings!$M$5,4)","v":0.27429999999999999},85.3,0,0,0,0,{"$f":"AS143*Weightings!$M$5*CF143","v":0},0,0.48799999999999999,1.7,0,0,24.4,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W140,VLOOKUP($CZ143,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW143>0,Weightings!$M$11*AR143,0)","v":0},0,"D0346"]
[347,"Edwards","Kinsley-Offerle ",339.5,0,339.5,351.5,0,351.5,329,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":329},351.5,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},351.5,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C141,IF(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},333.5,333.5,333.5,356,0,165.6,165.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":114.4},{"$f":"ROUND((X144/6)*Weightings!$M$6,1)","v":9.5},{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":313.7},{"$f":"ROUND((Z144/6)*Weightings!$M$7,1)","v":20.7},{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":146},{"$f":"ROUND(AB144*Weightings!$M$8,1)","v":66.599999999999994},6.1,0,{"$f":"AE144*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG144*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":173.5},55.8,{"$f":"CC144/Weightings!$M$5","v":0},{"$f":"CD144/Weightings!$M$5","v":0},{"$f":"CH144/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},366114,{"$f":"AP144/Weightings!$M$5","v":95},680.3,775.3,775.3,10000,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H144>0,VLOOKUP($CZ144,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H144),Weightings!H144,VLOOKUP($CZ144,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ144,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G144=\"\",\"\",IF(Weightings!I144=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR144*Weightings!$M$5+AU144","v":2630516},{"$f":"AT144*Weightings!$M$5+AU144","v":2996456},{"$f":"IF(Weightings!G144>0,Weightings!G144,'Preliminary SO66'!AB141)","v":3298838},2996456,null,{"$f":"Weightings!E144","v":0},{"$f":"Weightings!F144","v":0},0,2996456,{"$f":"MAX(ROUND(((AR144-AO144-AN144)*Weightings!$M$12)+AP144,0),ROUND(((AR144-AO144-AN144)*Weightings!$M$12)+Weightings!B144,0))","v":3443326},0.3,1032998,1123056,1032998,0.3,0,false,0,0,0,true,69.3,0.46516000000000002,165.6,0,340,0.51,{"$f":"IF(ROUND((Weightings!$P$5*BY144^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY144^Weightings!$P$6*Weightings!$P$8 ),2))","v":1238.8800000000001},{"$f":"ROUND(BZ144/Weightings!$M$5,4)","v":0.3216},55.8,0,0,0,0,{"$f":"AS144*Weightings!$M$5*CF144","v":0},0,0.41,1,0,0,6.1,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W141,VLOOKUP($CZ144,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,10000,{"$f":"IF(CW144>0,Weightings!$M$11*AR144,0)","v":170075},10000,"D0347"]
[348,"Douglas","Baldwin City ",1311.2,0,1311.2,1326,0,1326,1318.7,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1316.7},1326,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1326,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C142,IF(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":17.5},1334.2,1336.2,1336.2,1343.5,2,174.2,174.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":276.39999999999998},{"$f":"ROUND((X145/6)*Weightings!$M$6,1)","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":3.1},{"$f":"ROUND((Z145/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":354},{"$f":"ROUND(AB145*Weightings!$M$8,1)","v":161.4},0,0,{"$f":"AE145*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG145*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":472.5},98.9,{"$f":"CC145/Weightings!$M$5","v":0},{"$f":"CD145/Weightings!$M$5","v":0},{"$f":"CH145/Weightings!$M$5","v":0},2.1,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1329087,{"$f":"AP145/Weightings!$M$5","v":345},1803.3,2148.3000000000002,2148.3000000000002,0,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H145>0,VLOOKUP($CZ145,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H145),Weightings!H145,VLOOKUP($CZ145,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ145,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G145=\"\",\"\",IF(Weightings!I145=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR145*Weightings!$M$5+AU145","v":6946312},{"$f":"AT145*Weightings!$M$5+AU145","v":8275252},{"$f":"IF(Weightings!G145>0,Weightings!G145,'Preliminary SO66'!AB142)","v":8437806},8275252,null,{"$f":"Weightings!E145","v":0},{"$f":"Weightings!F145","v":0},0,8275252,{"$f":"MAX(ROUND(((AR145-AO145-AN145)*Weightings!$M$12)+AP145,0),ROUND(((AR145-AO145-AN145)*Weightings!$M$12)+Weightings!B145,0))","v":9416475},0.3,2824943,2875613,2824943,0.3,0,false,0,0,0,true,1291.3313000000001,0.129659,174.2,0,139,3.4,{"$f":"IF(ROUND((Weightings!$P$5*BY145^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY145^Weightings!$P$6*Weightings!$P$8 ),2))","v":806.59},{"$f":"ROUND(BZ145/Weightings!$M$5,4)","v":0.2094},98.9,0,0,0,1.18E-2,{"$f":"AS145*Weightings!$M$5*CF145","v":97648},0,0.26300000000000001,9.6999999999999993,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":2},2.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W142,VLOOKUP($CZ145,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,2.1,0,{"$f":"IF(CW145>0,Weightings!$M$11*AR145,0)","v":0},0,"D0348"]
[349,"Stafford","Stafford ",259.39999999999998,0,259.39999999999998,269.5,0,269.5,262.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":262.89999999999998},269.5,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},269.5,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C143,IF(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},262.89999999999998,262.89999999999998,262.89999999999998,269.5,0,152.30000000000001,152.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":107.3},{"$f":"ROUND((X146/6)*Weightings!$M$6,1)","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":28.1},{"$f":"ROUND((Z146/6)*Weightings!$M$7,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":91},{"$f":"ROUND(AB146*Weightings!$M$8,1)","v":41.5},0,0,{"$f":"AE146*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG146*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":27},12.3,{"$f":"CC146/Weightings!$M$5","v":0},{"$f":"CD146/Weightings!$M$5","v":0},{"$f":"CH146/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},286479,{"$f":"AP146/Weightings!$M$5","v":74.400000000000006},486.3,560.70000000000005,560.70000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H146>0,VLOOKUP($CZ146,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H146),Weightings!H146,VLOOKUP($CZ146,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ146,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G146=\"\",\"\",IF(Weightings!I146=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR146*Weightings!$M$5+AU146","v":1873228},{"$f":"AT146*Weightings!$M$5+AU146","v":2159816},{"$f":"IF(Weightings!G146>0,Weightings!G146,'Preliminary SO66'!AB143)","v":2300414},2159816,null,{"$f":"Weightings!E146","v":0},{"$f":"Weightings!F146","v":0},0,2159816,{"$f":"MAX(ROUND(((AR146-AO146-AN146)*Weightings!$M$12)+AP146,0),ROUND(((AR146-AO146-AN146)*Weightings!$M$12)+Weightings!B146,0))","v":2469966},0.3,740990,787852,740990,0.3,0,true,1636.5229999999999,0.56503300000000001,152.30000000000001,false,0,0,0,0,242,0.11,{"$f":"IF(ROUND((Weightings!$P$5*BY146^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY146^Weightings!$P$6*Weightings!$P$8 ),2))","v":1752.76},{"$f":"ROUND(BZ146/Weightings!$M$5,4)","v":0.45500000000000002},12.3,0,0,0,0,{"$f":"AS146*Weightings!$M$5*CF146","v":0},0,0.33800000000000002,1.1000000000000001,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W143,VLOOKUP($CZ146,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW146>0,Weightings!$M$11*AR146,0)","v":0},0,"D0349"]
[350,"Stafford","St John-Hudson ",324.5,0,{"$f":"D147+E147","v":324.5},331,0,331,345,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":345},345,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},345,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C144,IF(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},345,345,345,345,0,161.80000000000001,161.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":151.1},{"$f":"ROUND((X147/6)*Weightings!$M$6,1)","v":12.6},{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":175.5},{"$f":"ROUND((Z147/6)*Weightings!$M$7,1)","v":11.6},{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":136},{"$f":"ROUND(AB147*Weightings!$M$8,1)","v":62},4.2,0,{"$f":"AE147*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG147*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":49},20.5,{"$f":"CC147/Weightings!$M$5","v":0},{"$f":"CD147/Weightings!$M$5","v":0},{"$f":"CH147/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},382715,{"$f":"AP147/Weightings!$M$5","v":99.4},617.70000000000005,717.1,717.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H147>0,VLOOKUP($CZ147,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H147),Weightings!H147,VLOOKUP($CZ147,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ147,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G147=\"\",\"\",IF(Weightings!I147=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR147*Weightings!$M$5+AU147","v":2379380},{"$f":"AT147*Weightings!$M$5+AU147","v":2762269},{"$f":"IF(Weightings!G147>0,Weightings!G147,'Preliminary SO66'!AB144)","v":2810804},2762269,null,{"$f":"Weightings!E147","v":0},{"$f":"Weightings!F147","v":0},0,2762269,{"$f":"MAX(ROUND(((AR147-AO147-AN147)*Weightings!$M$12)+AP147,0),ROUND(((AR147-AO147-AN147)*Weightings!$M$12)+Weightings!B147,0))","v":3167014},0.33,1045115,1005000,1005000,0.31730000000000003,0,false,0,0,0,true,55.6875,0.46889799999999998,161.80000000000001,0,308.3,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY147^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY147^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ147/Weightings!$M$5,4)","v":0.41799999999999998},20.5,0,0,0,0,{"$f":"AS147*Weightings!$M$5*CF147","v":0},0,0.39400000000000002,1.1000000000000001,0,0,4.2,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W144,VLOOKUP($CZ147,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW147>0,Weightings!$M$11*AR147,0)","v":0},0,"D0350"]
[351,"Stafford","Macksville ",261.3,0,261.3,261.2,0,261.2,235.9,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":235.9},261.2,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},261.2,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C145,IF(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},240.9,240.9,240.9,266.2,0,152.69999999999999,152.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1.8},{"$f":"ROUND((X148/6)*Weightings!$M$6,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":289.8},{"$f":"ROUND((Z148/6)*Weightings!$M$7,1)","v":19.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":113},{"$f":"ROUND(AB148*Weightings!$M$8,1)","v":51.5},5.9,0,{"$f":"AE148*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG148*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":83.5},32.200000000000003,{"$f":"CC148/Weightings!$M$5","v":0},{"$f":"CD148/Weightings!$M$5","v":0},{"$f":"CH148/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},307163,{"$f":"AP148/Weightings!$M$5","v":79.7},527.79999999999995,607.5,607.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H148>0,VLOOKUP($CZ148,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H148),Weightings!H148,VLOOKUP($CZ148,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ148,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G148=\"\",\"\",IF(Weightings!I148=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR148*Weightings!$M$5+AU148","v":2033086},{"$f":"AT148*Weightings!$M$5+AU148","v":2340090},{"$f":"IF(Weightings!G148>0,Weightings!G148,'Preliminary SO66'!AB145)","v":2673612},2340090,null,{"$f":"Weightings!E148","v":0},{"$f":"Weightings!F148","v":0},0,2340090,{"$f":"MAX(ROUND(((AR148-AO148-AN148)*Weightings!$M$12)+AP148,0),ROUND(((AR148-AO148-AN148)*Weightings!$M$12)+Weightings!B148,0))","v":2678157},0.3,803447,780000,780000,0.29120000000000001,0,true,1604.6610000000001,0.57378099999999999,152.69999999999999,false,0,0,0,0,360,0.23,{"$f":"IF(ROUND((Weightings!$P$5*BY148^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY148^Weightings!$P$6*Weightings!$P$8 ),2))","v":1483.41},{"$f":"ROUND(BZ148/Weightings!$M$5,4)","v":0.3851},32.200000000000003,0,0,0,0,{"$f":"AS148*Weightings!$M$5*CF148","v":0},0,0.42399999999999999,0.7,0,0,5.9,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W145,VLOOKUP($CZ148,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,40000,{"$f":"IF(CW148>0,Weightings!$M$11*AR148,0)","v":131950},40000,"D0351"]
[352,"Sherman","Goodland ",1023.1,0,1023.1,1032.3,0,1032.3,1046.5,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1041.5},1041.5,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1041.5,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C146,IF(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1041.5,1046.5,1046.5,1041.5,5,241.9,241.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":258.39999999999998},{"$f":"ROUND((X149/6)*Weightings!$M$6,1)","v":21.5},{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":326.3},{"$f":"ROUND((Z149/6)*Weightings!$M$7,1)","v":21.5},{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":378},{"$f":"ROUND(AB149*Weightings!$M$8,1)","v":172.4},3.4,0,{"$f":"AE149*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":123.1},{"$f":"ROUND(AG149*Weightings!$M$10,1)","v":30.8},{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":146},61,{"$f":"CC149/Weightings!$M$5","v":0},{"$f":"CD149/Weightings!$M$5","v":0},{"$f":"CH149/Weightings!$M$5","v":0},5.3,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},869767,{"$f":"AP149/Weightings!$M$5","v":225.8},1599.3,1825.1,1825.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H149>0,VLOOKUP($CZ149,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H149),Weightings!H149,VLOOKUP($CZ149,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ149,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G149=\"\",\"\",IF(Weightings!I149=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR149*Weightings!$M$5+AU149","v":6160504},{"$f":"AT149*Weightings!$M$5+AU149","v":7030285},{"$f":"IF(Weightings!G149>0,Weightings!G149,'Preliminary SO66'!AB146)","v":7076894},7030285,null,{"$f":"Weightings!E149","v":0},{"$f":"Weightings!F149","v":0},0,7030285,{"$f":"MAX(ROUND(((AR149-AO149-AN149)*Weightings!$M$12)+AP149,0),ROUND(((AR149-AO149-AN149)*Weightings!$M$12)+Weightings!B149,0))","v":8026827},0.3,2408048,2401677,2401677,0.29920000000000002,0,false,0,0,0,true,917.60630000000003,0.232263,241.9,0,914.2,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY149^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY149^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ149/Weightings!$M$5,4)","v":0.41799999999999998},61,0,0,0,0,{"$f":"AS149*Weightings!$M$5*CF149","v":0},0,0.36299999999999999,1.1000000000000001,0,0,3.4,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":5},5.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W146,VLOOKUP($CZ149,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,5.3,0,{"$f":"IF(CW149>0,Weightings!$M$11*AR149,0)","v":0},0,"D0352"]
[353,"Sumner","Wellington ",1571.5,0,1571.5,1515.5,0,1515.5,1551.5,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1551.5},1551.5,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1551.5,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C147,IF(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6.5},1558,1558,1558,1558,0,88.5,88.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":417.1},{"$f":"ROUND((X150/6)*Weightings!$M$6,1)","v":34.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7.5},{"$f":"ROUND((Z150/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":731},{"$f":"ROUND(AB150*Weightings!$M$8,1)","v":333.3},60.9,0,{"$f":"AE150*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG150*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":200},56.9,{"$f":"CC150/Weightings!$M$5","v":0},{"$f":"CD150/Weightings!$M$5","v":0},{"$f":"CH150/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1995919,{"$f":"AP150/Weightings!$M$5","v":518.20000000000005},2132.9,2651.1,2651.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H150>0,VLOOKUP($CZ150,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H150),Weightings!H150,VLOOKUP($CZ150,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ150,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G150=\"\",\"\",IF(Weightings!I150=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR150*Weightings!$M$5+AU150","v":8215931},{"$f":"AT150*Weightings!$M$5+AU150","v":10212037},{"$f":"IF(Weightings!G150>0,Weightings!G150,'Preliminary SO66'!AB147)","v":10495159},10212037,null,{"$f":"Weightings!E150","v":0},{"$f":"Weightings!F150","v":0},0,10212037,{"$f":"MAX(ROUND(((AR150-AO150-AN150)*Weightings!$M$12)+AP150,0),ROUND(((AR150-AO150-AN150)*Weightings!$M$12)+Weightings!B150,0))","v":11572640},0.3,3471792,3558519,3471792,0.3,0,false,0,0,0,true,1556.7750000000001,5.6783E-2,88.5,0,228.5,0.88,{"$f":"IF(ROUND((Weightings!$P$5*BY150^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY150^Weightings!$P$6*Weightings!$P$8 ),2))","v":1095.06},{"$f":"ROUND(BZ150/Weightings!$M$5,4)","v":0.2843},56.9,0,0,0,0,{"$f":"AS150*Weightings!$M$5*CF150","v":0},0,0.46899999999999997,6.8,0,0,60.9,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W147,VLOOKUP($CZ150,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW150>0,Weightings!$M$11*AR150,0)","v":0},0,"D0353"]
[355,"Barton","Ellinwood Public Schools ",403.4,0,403.4,409.2,0,409.2,414.2,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":414.2},414.2,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},414.2,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C148,IF(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},414.2,414.2,414.2,414.2,0,184.5,184.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":105},{"$f":"ROUND((X151/6)*Weightings!$M$6,1)","v":8.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z151/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":165},{"$f":"ROUND(AB151*Weightings!$M$8,1)","v":75.2},5.5,0,{"$f":"AE151*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG151*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":69.3},22.9,{"$f":"CC151/Weightings!$M$5","v":0},{"$f":"CD151/Weightings!$M$5","v":0},{"$f":"CH151/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},444471,{"$f":"AP151/Weightings!$M$5","v":115.4},711.1,826.5,826.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H151>0,VLOOKUP($CZ151,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H151),Weightings!H151,VLOOKUP($CZ151,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ151,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G151=\"\",\"\",IF(Weightings!I151=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR151*Weightings!$M$5+AU151","v":2739157},{"$f":"AT151*Weightings!$M$5+AU151","v":3183678},{"$f":"IF(Weightings!G151>0,Weightings!G151,'Preliminary SO66'!AB148)","v":3647844},3183678,null,{"$f":"Weightings!E151","v":0},{"$f":"Weightings!F151","v":0},0,3183678,{"$f":"MAX(ROUND(((AR151-AO151-AN151)*Weightings!$M$12)+AP151,0),ROUND(((AR151-AO151-AN151)*Weightings!$M$12)+Weightings!B151,0))","v":3637310},0.3,1091193,1248184,1091193,0.3,0,false,0,0,0,true,141.32249999999999,0.44538699999999998,184.5,0,154,0.45,{"$f":"IF(ROUND((Weightings!$P$5*BY151^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY151^Weightings!$P$6*Weightings!$P$8 ),2))","v":1274.46},{"$f":"ROUND(BZ151/Weightings!$M$5,4)","v":0.33090000000000003},22.9,0,0,0,0,{"$f":"AS151*Weightings!$M$5*CF151","v":0},0,0.39800000000000002,2.7,0,0,5.5,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W148,VLOOKUP($CZ151,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT151*0.08","v":0},{"$f":"CO151+CQ151+CS151+CU151","v":0},0,{"$f":"IF(CW151>0,Weightings!$M$11*AR151,0)","v":0},0,"D0355"]
[356,"Sumner","Conway Springs ",514.70000000000005,0,514.70000000000005,492.3,0,492.3,480.5,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":480.5},495.8,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},495.8,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C149,IF(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},480.5,480.5,480.5,495.8,0,207.1,207.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":137.1},{"$f":"ROUND((X152/6)*Weightings!$M$6,1)","v":11.4},{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z152/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":117},{"$f":"ROUND(AB152*Weightings!$M$8,1)","v":53.4},0,0,{"$f":"AE152*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG152*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":166.1},45.4,{"$f":"CC152/Weightings!$M$5","v":0},{"$f":"CD152/Weightings!$M$5","v":0},{"$f":"CH152/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},492406,{"$f":"AP152/Weightings!$M$5","v":127.8},813.1,940.9,940.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H152>0,VLOOKUP($CZ152,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H152),Weightings!H152,VLOOKUP($CZ152,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ152,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G152=\"\",\"\",IF(Weightings!I152=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR152*Weightings!$M$5+AU152","v":3132061},{"$f":"AT152*Weightings!$M$5+AU152","v":3624347},{"$f":"IF(Weightings!G152>0,Weightings!G152,'Preliminary SO66'!AB149)","v":3826962},3624347,null,{"$f":"Weightings!E152","v":0},{"$f":"Weightings!F152","v":0},0,3624347,{"$f":"MAX(ROUND(((AR152-AO152-AN152)*Weightings!$M$12)+AP152,0),ROUND(((AR152-AO152-AN152)*Weightings!$M$12)+Weightings!B152,0))","v":4162101},0.3,1248630,1312000,1248630,0.3,0,false,0,0,0,true,242.30250000000001,0.41766300000000001,207.1,0,158.19999999999999,1.05,{"$f":"IF(ROUND((Weightings!$P$5*BY152^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY152^Weightings!$P$6*Weightings!$P$8 ),2))","v":1052.17},{"$f":"ROUND(BZ152/Weightings!$M$5,4)","v":0.27310000000000001},45.4,0,0,0,0,{"$f":"AS152*Weightings!$M$5*CF152","v":0},0,0.23599999999999999,3.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W149,VLOOKUP($CZ152,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW152>0,Weightings!$M$11*AR152,0)","v":0},0,"D0356"]
[357,"Sumner","Belle Plaine ",601.5,0,601.5,582.5,0,582.5,592.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":592.29999999999995},592.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},592.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C150,IF(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},599.79999999999995,599.79999999999995,599.79999999999995,599.79999999999995,0,229.3,229.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":84.2},{"$f":"ROUND((X153/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z153/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":200},{"$f":"ROUND(AB153*Weightings!$M$8,1)","v":91.2},0,0,{"$f":"AE153*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG153*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":178.5},41.6,{"$f":"CC153/Weightings!$M$5","v":0},{"$f":"CD153/Weightings!$M$5","v":0},{"$f":"CH153/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},800421,{"$f":"AP153/Weightings!$M$5","v":207.8},968.9,1176.7,1176.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H153>0,VLOOKUP($CZ153,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H153),Weightings!H153,VLOOKUP($CZ153,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ153,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G153=\"\",\"\",IF(Weightings!I153=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR153*Weightings!$M$5+AU153","v":3732203},{"$f":"AT153*Weightings!$M$5+AU153","v":4532648},{"$f":"IF(Weightings!G153>0,Weightings!G153,'Preliminary SO66'!AB150)","v":4895892},4532648,null,{"$f":"Weightings!E153","v":0},{"$f":"Weightings!F153","v":0},0,4532648,{"$f":"MAX(ROUND(((AR153-AO153-AN153)*Weightings!$M$12)+AP153,0),ROUND(((AR153-AO153-AN153)*Weightings!$M$12)+Weightings!B153,0))","v":5296014},0.3,1588804,1678919,1588804,0.3,0,false,0,0,0,true,371.0025,0.38233,229.3,0,84,2.13,{"$f":"IF(ROUND((Weightings!$P$5*BY153^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY153^Weightings!$P$6*Weightings!$P$8 ),2))","v":896.6},{"$f":"ROUND(BZ153/Weightings!$M$5,4)","v":0.23280000000000001},41.6,0,0,0,0,{"$f":"AS153*Weightings!$M$5*CF153","v":0},0,0.33300000000000002,7.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W150,VLOOKUP($CZ153,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW153>0,Weightings!$M$11*AR153,0)","v":0},0,"D0357"]
[358,"Sumner","Oxford ",346.9,0,346.9,315.2,0,315.2,351,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":315.60000000000002},325.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},325.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C151,IF(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},317.60000000000002,353,353,327.9,35.4,155.69999999999999,155.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":67.5},{"$f":"ROUND((X154/6)*Weightings!$M$6,1)","v":5.6},{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z154/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":124},{"$f":"ROUND(AB154*Weightings!$M$8,1)","v":56.5},2.4,0,{"$f":"AE154*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG154*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":101},29.9,{"$f":"CC154/Weightings!$M$5","v":0},{"$f":"CD154/Weightings!$M$5","v":0},{"$f":"CH154/Weightings!$M$5","v":0},37.200000000000003,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},460788,{"$f":"AP154/Weightings!$M$5","v":119.6},615.20000000000005,734.8,734.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H154>0,VLOOKUP($CZ154,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H154),Weightings!H154,VLOOKUP($CZ154,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ154,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G154=\"\",\"\",IF(Weightings!I154=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR154*Weightings!$M$5+AU154","v":2369750},{"$f":"AT154*Weightings!$M$5+AU154","v":2830450},{"$f":"IF(Weightings!G154>0,Weightings!G154,'Preliminary SO66'!AB151)","v":3144388},2830450,null,{"$f":"Weightings!E154","v":0},{"$f":"Weightings!F154","v":0},0,2830450,{"$f":"MAX(ROUND(((AR154-AO154-AN154)*Weightings!$M$12)+AP154,0),ROUND(((AR154-AO154-AN154)*Weightings!$M$12)+Weightings!B154,0))","v":3085096},0.3,925529,1029235,925529,0.3,0,false,0,0,0,true,34.526299999999999,0.47470699999999999,155.69999999999999,0,136,0.74,{"$f":"IF(ROUND((Weightings!$P$5*BY154^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY154^Weightings!$P$6*Weightings!$P$8 ),2))","v":1138.83},{"$f":"ROUND(BZ154/Weightings!$M$5,4)","v":0.29559999999999997},29.9,0,0,0,0,{"$f":"AS154*Weightings!$M$5*CF154","v":0},0,0.378,2.4,0,0,2.4,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":35.4},37.200000000000003,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W151,VLOOKUP($CZ154,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,37.200000000000003,0,{"$f":"IF(CW154>0,Weightings!$M$11*AR154,0)","v":0},0,"D0358"]
[359,"Sumner","Argonia Public Schools ",161.5,0,161.5,160,0,160,163.9,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":163.9},163.9,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},163.9,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C152,IF(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},165.9,165.9,165.9,165.9,0,139.30000000000001,139.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":28.2},{"$f":"ROUND((X155/6)*Weightings!$M$6,1)","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z155/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":55},{"$f":"ROUND(AB155*Weightings!$M$8,1)","v":25.1},0,0,{"$f":"AE155*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG155*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":52},18.899999999999999,{"$f":"CC155/Weightings!$M$5","v":0},{"$f":"CD155/Weightings!$M$5","v":0},{"$f":"CH155/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},210311,{"$f":"AP155/Weightings!$M$5","v":54.6},351.6,406.2,406.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H155>0,VLOOKUP($CZ155,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H155),Weightings!H155,VLOOKUP($CZ155,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ155,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G155=\"\",\"\",IF(Weightings!I155=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR155*Weightings!$M$5+AU155","v":1354363},{"$f":"AT155*Weightings!$M$5+AU155","v":1564682},{"$f":"IF(Weightings!G155>0,Weightings!G155,'Preliminary SO66'!AB152)","v":1618610},1564682,null,{"$f":"Weightings!E155","v":0},{"$f":"Weightings!F155","v":0},0,1564682,{"$f":"MAX(ROUND(((AR155-AO155-AN155)*Weightings!$M$12)+AP155,0),ROUND(((AR155-AO155-AN155)*Weightings!$M$12)+Weightings!B155,0))","v":1821451},0.3,546435,502723,502723,0.27600000000000002,0,true,636.26499999999999,0.83964799999999995,139.30000000000001,false,0,0,0,0,174,0.3,{"$f":"IF(ROUND((Weightings!$P$5*BY155^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY155^Weightings!$P$6*Weightings!$P$8 ),2))","v":1396.88},{"$f":"ROUND(BZ155/Weightings!$M$5,4)","v":0.36259999999999998},18.899999999999999,0,0,0,0,{"$f":"AS155*Weightings!$M$5*CF155","v":0},0,0.33200000000000002,1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W152,VLOOKUP($CZ155,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW155>0,Weightings!$M$11*AR155,0)","v":0},0,"D0359"]
[360,"Sumner","Caldwell ",239,0,239,240.5,0,240.5,243.5,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":243.5},243.5,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},243.5,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C153,IF(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},247,247,247,247,0,154.30000000000001,154.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":85.1},{"$f":"ROUND((X156/6)*Weightings!$M$6,1)","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z156/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":99},{"$f":"ROUND(AB156*Weightings!$M$8,1)","v":45.1},3.5,0,{"$f":"AE156*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG156*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":42},16.3,{"$f":"CC156/Weightings!$M$5","v":0},{"$f":"CD156/Weightings!$M$5","v":0},{"$f":"CH156/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},306788,{"$f":"AP156/Weightings!$M$5","v":79.599999999999994},474.3,553.9,553.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H156>0,VLOOKUP($CZ156,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H156),Weightings!H156,VLOOKUP($CZ156,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ156,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G156=\"\",\"\",IF(Weightings!I156=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR156*Weightings!$M$5+AU156","v":1827004},{"$f":"AT156*Weightings!$M$5+AU156","v":2133623},{"$f":"IF(Weightings!G156>0,Weightings!G156,'Preliminary SO66'!AB153)","v":2184084},2133623,null,{"$f":"Weightings!E156","v":0},{"$f":"Weightings!F156","v":0},0,2133623,{"$f":"MAX(ROUND(((AR156-AO156-AN156)*Weightings!$M$12)+AP156,0),ROUND(((AR156-AO156-AN156)*Weightings!$M$12)+Weightings!B156,0))","v":2443091},0.3,732927,745211,732927,0.3,0,true,1419.2850000000001,0.62467499999999998,154.30000000000001,false,0,0,0,0,194,0.22,{"$f":"IF(ROUND((Weightings!$P$5*BY156^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY156^Weightings!$P$6*Weightings!$P$8 ),2))","v":1498.4},{"$f":"ROUND(BZ156/Weightings!$M$5,4)","v":0.38900000000000001},16.3,0,0,0,0,{"$f":"AS156*Weightings!$M$5*CF156","v":0},0,0.40100000000000002,1.3,0,0,3.5,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W153,VLOOKUP($CZ156,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW156>0,Weightings!$M$11*AR156,0)","v":0},0,"D0360"]
[361,"Harper","Anthony-Harper ",828.6,0,828.6,828.7,0,828.7,839.8,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":839.8},839.8,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},839.8,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C154,IF(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8},847.8,847.8,847.8,847.8,0,252.7,252.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":158.6},{"$f":"ROUND((X157/6)*Weightings!$M$6,1)","v":13.2},{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":81.3},{"$f":"ROUND((Z157/6)*Weightings!$M$7,1)","v":5.4},{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":468},{"$f":"ROUND(AB157*Weightings!$M$8,1)","v":213.4},49.1,0,{"$f":"AE157*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG157*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":350},108.9,{"$f":"CC157/Weightings!$M$5","v":0},{"$f":"CD157/Weightings!$M$5","v":0},{"$f":"CH157/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1028367,{"$f":"AP157/Weightings!$M$5","v":267},1490.5,1757.5,1757.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H157>0,VLOOKUP($CZ157,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H157),Weightings!H157,VLOOKUP($CZ157,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ157,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G157=\"\",\"\",IF(Weightings!I157=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR157*Weightings!$M$5+AU157","v":5741406},{"$f":"AT157*Weightings!$M$5+AU157","v":6769890},{"$f":"IF(Weightings!G157>0,Weightings!G157,'Preliminary SO66'!AB154)","v":6841537},6769890,null,{"$f":"Weightings!E157","v":0},{"$f":"Weightings!F157","v":0},0,6769890,{"$f":"MAX(ROUND(((AR157-AO157-AN157)*Weightings!$M$12)+AP157,0),ROUND(((AR157-AO157-AN157)*Weightings!$M$12)+Weightings!B157,0))","v":7720712},0.3,2316214,2267207,2267207,0.29370000000000002,0,false,0,0,0,true,677.90250000000003,0.298072,252.7,0,597.5,0.59,{"$f":"IF(ROUND((Weightings!$P$5*BY157^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY157^Weightings!$P$6*Weightings!$P$8 ),2))","v":1198.71},{"$f":"ROUND(BZ157/Weightings!$M$5,4)","v":0.31119999999999998},108.9,0,0,0,0,{"$f":"AS157*Weightings!$M$5*CF157","v":0},0,0.55200000000000005,1.4,49.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W154,VLOOKUP($CZ157,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW157>0,Weightings!$M$11*AR157,0)","v":0},0,"D0361"]
[362,"Linn","Prairie View ",913,0,913,909.3,0,909.3,868.1,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":864.6},909.3,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},909.3,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C155,IF(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},864.6,868.1,868.1,909.3,3.5,252,252,0,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":227.4},{"$f":"ROUND((X158/6)*Weightings!$M$6,1)","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5.2},{"$f":"ROUND((Z158/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":345},{"$f":"ROUND(AB158*Weightings!$M$8,1)","v":157.30000000000001},7,0,{"$f":"AE158*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":60.7},{"$f":"ROUND(AG158*Weightings!$M$10,1)","v":15.2},{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":641},151.30000000000001,{"$f":"CC158/Weightings!$M$5","v":0},{"$f":"CD158/Weightings!$M$5","v":0},{"$f":"CH158/Weightings!$M$5","v":0},3.7,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1231071,{"$f":"AP158/Weightings!$M$5","v":319.60000000000002},1515.1,1834.7,1834.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H158>0,VLOOKUP($CZ158,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H158),Weightings!H158,VLOOKUP($CZ158,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ158,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G158=\"\",\"\",IF(Weightings!I158=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR158*Weightings!$M$5+AU158","v":5836165},{"$f":"AT158*Weightings!$M$5+AU158","v":7067264},{"$f":"IF(Weightings!G158>0,Weightings!G158,'Preliminary SO66'!AB155)","v":7365024},7067264,null,{"$f":"Weightings!E158","v":0},{"$f":"Weightings!F158","v":0},0,7067264,{"$f":"MAX(ROUND(((AR158-AO158-AN158)*Weightings!$M$12)+AP158,0),ROUND(((AR158-AO158-AN158)*Weightings!$M$12)+Weightings!B158,0))","v":8198831},0.3,2459649,2537506,2459649,0.3,0,false,0,0,0,true,754.00879999999995,0.27717700000000001,252,0,320,2,{"$f":"IF(ROUND((Weightings!$P$5*BY158^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY158^Weightings!$P$6*Weightings!$P$8 ),2))","v":909.46},{"$f":"ROUND(BZ158/Weightings!$M$5,4)","v":0.2361},151.30000000000001,0,0,0,0,{"$f":"AS158*Weightings!$M$5*CF158","v":0},0,0.379,2.8,0,0,7,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":3.5},3.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W155,VLOOKUP($CZ158,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,3.7,0,{"$f":"IF(CW158>0,Weightings!$M$11*AR158,0)","v":0},0,"D0362"]
[363,"Finney","Holcomb ",941.2,0,941.2,913.4,0,913.4,941.1,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":937.3},937.3,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},937.3,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C156,IF(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},949.3,953.1,953.1,949.3,3.8,250.2,250.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":167.5},{"$f":"ROUND((X159/6)*Weightings!$M$6,1)","v":14},{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":672.7},{"$f":"ROUND((Z159/6)*Weightings!$M$7,1)","v":44.3},{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":439},{"$f":"ROUND(AB159*Weightings!$M$8,1)","v":200.2},34.4,0,{"$f":"AE159*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG159*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":97},32.6,{"$f":"CC159/Weightings!$M$5","v":0},{"$f":"CD159/Weightings!$M$5","v":0},{"$f":"CH159/Weightings!$M$5","v":0},4,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},490910,{"$f":"AP159/Weightings!$M$5","v":127.4},1529,1656.4,1656.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H159>0,VLOOKUP($CZ159,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H159),Weightings!H159,VLOOKUP($CZ159,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ159,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G159=\"\",\"\",IF(Weightings!I159=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR159*Weightings!$M$5+AU159","v":5889708},{"$f":"AT159*Weightings!$M$5+AU159","v":6380453},{"$f":"IF(Weightings!G159>0,Weightings!G159,'Preliminary SO66'!AB156)","v":6404335},6380453,null,{"$f":"Weightings!E159","v":0},{"$f":"Weightings!F159","v":0},0,6380453,{"$f":"MAX(ROUND(((AR159-AO159-AN159)*Weightings!$M$12)+AP159,0),ROUND(((AR159-AO159-AN159)*Weightings!$M$12)+Weightings!B159,0))","v":7377175},0.3,2213153,2150000,2150000,0.29139999999999999,0,false,0,0,0,true,803.50879999999995,0.26358799999999999,250.2,0,231,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY159^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY159^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ159/Weightings!$M$5,4)","v":0.33610000000000001},32.6,0,0,0,0,{"$f":"AS159*Weightings!$M$5*CF159","v":0},0,0.46200000000000002,4.0999999999999996,0,0,34.4,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":3.8},4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W156,VLOOKUP($CZ159,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4,0,{"$f":"IF(CW159>0,Weightings!$M$11*AR159,0)","v":0},0,"D0363"]
[364,"Marshall","Marysville ",701,0,701,683.7,0,683.7,701.8,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":701.8},701.8,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},701.8,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C157,IF(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},707.8,707.8,707.8,707.8,0,244.6,244.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":317.10000000000002},{"$f":"ROUND((X160/6)*Weightings!$M$6,1)","v":26.4},{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z160/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":242},{"$f":"ROUND(AB160*Weightings!$M$8,1)","v":110.4},0,0,{"$f":"AE160*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG160*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":182.9},57.6,{"$f":"CC160/Weightings!$M$5","v":0},{"$f":"CD160/Weightings!$M$5","v":0},{"$f":"CH160/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},646925,{"$f":"AP160/Weightings!$M$5","v":167.9},1146.8,1314.7,1314.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H160>0,VLOOKUP($CZ160,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H160),Weightings!H160,VLOOKUP($CZ160,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ160,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G160=\"\",\"\",IF(Weightings!I160=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR160*Weightings!$M$5+AU160","v":4417474},{"$f":"AT160*Weightings!$M$5+AU160","v":5064224},{"$f":"IF(Weightings!G160>0,Weightings!G160,'Preliminary SO66'!AB157)","v":5274544},5064224,null,{"$f":"Weightings!E160","v":0},{"$f":"Weightings!F160","v":0},0,5064224,{"$f":"MAX(ROUND(((AR160-AO160-AN160)*Weightings!$M$12)+AP160,0),ROUND(((AR160-AO160-AN160)*Weightings!$M$12)+Weightings!B160,0))","v":6012683},0.3,1803805,1839635,1803805,0.3,0,false,0,0,0,true,504.65249999999997,0.34563700000000003,244.6,0,325,0.56000000000000005,{"$f":"IF(ROUND((Weightings!$P$5*BY160^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY160^Weightings!$P$6*Weightings!$P$8 ),2))","v":1212.94},{"$f":"ROUND(BZ160/Weightings!$M$5,4)","v":0.31490000000000001},57.6,0,0,0,0,{"$f":"AS160*Weightings!$M$5*CF160","v":0},0,0.34200000000000003,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W157,VLOOKUP($CZ160,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW160>0,Weightings!$M$11*AR160,0)","v":0},0,"D0364"]
[365,"Anderson","Garnett ",1050,0,1050,1070.5999999999999,0,1070.5999999999999,1022,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1022},1070.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1070.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C158,IF(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1022,1022,1022,1070.5999999999999,0,238.1,238.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":216.2},{"$f":"ROUND((X161/6)*Weightings!$M$6,1)","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z161/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":414},{"$f":"ROUND(AB161*Weightings!$M$8,1)","v":188.8},10.7,0,{"$f":"AE161*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG161*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":351},101.4,{"$f":"CC161/Weightings!$M$5","v":0},{"$f":"CD161/Weightings!$M$5","v":0},{"$f":"CH161/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},973439,{"$f":"AP161/Weightings!$M$5","v":252.7},1627.6,1880.3,1880.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H161>0,VLOOKUP($CZ161,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H161),Weightings!H161,VLOOKUP($CZ161,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ161,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G161=\"\",\"\",IF(Weightings!I161=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR161*Weightings!$M$5+AU161","v":6269515},{"$f":"AT161*Weightings!$M$5+AU161","v":7242916},{"$f":"IF(Weightings!G161>0,Weightings!G161,'Preliminary SO66'!AB158)","v":7630042},7242916,null,{"$f":"Weightings!E161","v":-11235},{"$f":"Weightings!F161","v":0},-11235,7231681,{"$f":"MAX(ROUND(((AR161-AO161-AN161)*Weightings!$M$12)+AP161,0),ROUND(((AR161-AO161-AN161)*Weightings!$M$12)+Weightings!B161,0))","v":8281363},0.3,2484409,2570000,2484409,0.3,0,false,0,0,0,true,953.61749999999995,0.22237599999999999,238.1,0,430,0.82,{"$f":"IF(ROUND((Weightings!$P$5*BY161^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY161^Weightings!$P$6*Weightings!$P$8 ),2))","v":1112.69},{"$f":"ROUND(BZ161/Weightings!$M$5,4)","v":0.28889999999999999},101.4,0,0,0,0,{"$f":"AS161*Weightings!$M$5*CF161","v":0},0,0.38700000000000001,2.5,0,0,10.7,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W158,VLOOKUP($CZ161,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW161>0,Weightings!$M$11*AR161,0)","v":0},0,"D0365"]
[366,"Woodson","Woodson ",445.5,0,445.5,437.5,0,437.5,425.6,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":425.6},437.5,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},437.5,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C159,IF(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},430.6,430.6,430.6,442.5,0,192.8,192.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":74.2},{"$f":"ROUND((X162/6)*Weightings!$M$6,1)","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z162/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":207},{"$f":"ROUND(AB162*Weightings!$M$8,1)","v":94.4},17.100000000000001,0,{"$f":"AE162*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG162*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":176},59.2,{"$f":"CC162/Weightings!$M$5","v":0},{"$f":"CD162/Weightings!$M$5","v":0},{"$f":"CH162/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},557011,{"$f":"AP162/Weightings!$M$5","v":144.6},812.2,956.8,956.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H162>0,VLOOKUP($CZ162,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H162),Weightings!H162,VLOOKUP($CZ162,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ162,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G162=\"\",\"\",IF(Weightings!I162=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR162*Weightings!$M$5+AU162","v":3128594},{"$f":"AT162*Weightings!$M$5+AU162","v":3685594},{"$f":"IF(Weightings!G162>0,Weightings!G162,'Preliminary SO66'!AB159)","v":3756470},3685594,null,{"$f":"Weightings!E162","v":0},{"$f":"Weightings!F162","v":0},0,3685594,{"$f":"MAX(ROUND(((AR162-AO162-AN162)*Weightings!$M$12)+AP162,0),ROUND(((AR162-AO162-AN162)*Weightings!$M$12)+Weightings!B162,0))","v":4203789},0.3,1261137,1282375,1261137,0.3,0,false,0,0,0,true,176.34379999999999,0.43577199999999999,192.8,0,422,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY162^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY162^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ162/Weightings!$M$5,4)","v":0.33610000000000001},59.2,0,0,0,0,{"$f":"AS162*Weightings!$M$5*CF162","v":0},0,0.46800000000000003,1,0,0,17.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W159,VLOOKUP($CZ162,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW162>0,Weightings!$M$11*AR162,0)","v":0},0,"D0366"]
[367,"Miami","Osawatomie ",1089,0,1089,1131,0,1131,1159.5,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1159.5},1159.5,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1159.5,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C160,IF(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":11.5},1171,1171,1171,1171,0,220.5,220.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":308.3},{"$f":"ROUND((X163/6)*Weightings!$M$6,1)","v":25.7},{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z163/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":706},{"$f":"ROUND(AB163*Weightings!$M$8,1)","v":321.89999999999998},74.099999999999994,0,{"$f":"AE163*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":39},{"$f":"ROUND(AG163*Weightings!$M$10,1)","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":213.5},50,{"$f":"CC163/Weightings!$M$5","v":0},{"$f":"CD163/Weightings!$M$5","v":0},{"$f":"CH163/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1683288,{"$f":"AP163/Weightings!$M$5","v":437},1873,2310,2310,0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H163>0,VLOOKUP($CZ163,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H163),Weightings!H163,VLOOKUP($CZ163,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":30},{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ163,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G163=\"\",\"\",IF(Weightings!I163=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR163*Weightings!$M$5+AU163","v":7214796},{"$f":"AT163*Weightings!$M$5+AU163","v":8898120},{"$f":"IF(Weightings!G163>0,Weightings!G163,'Preliminary SO66'!AB160)","v":8948928},8898120,null,{"$f":"Weightings!E163","v":0},{"$f":"Weightings!F163","v":0},0,8898120,{"$f":"MAX(ROUND(((AR163-AO163-AN163)*Weightings!$M$12)+AP163,0),ROUND(((AR163-AO163-AN163)*Weightings!$M$12)+Weightings!B163,0))","v":10093058},0.3,3027917,2968877,2968877,0.29420000000000002,0,false,0,0,0,true,1077.8625,0.18826499999999999,220.5,0,103,2.0699999999999998,{"$f":"IF(ROUND((Weightings!$P$5*BY163^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY163^Weightings!$P$6*Weightings!$P$8 ),2))","v":902.41},{"$f":"ROUND(BZ163/Weightings!$M$5,4)","v":0.23430000000000001},50,0,0,0,0,{"$f":"AS163*Weightings!$M$5*CF163","v":0},0,0.60299999999999998,11.4,74.099999999999994,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W160,VLOOKUP($CZ163,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW163>0,Weightings!$M$11*AR163,0)","v":0},0,"D0367"]
[368,"Miami","Paola ",1953.3,0,1953.3,1919,0,1919,1931,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1931},1934.4,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1934.4,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C161,IF(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1931,1931,1931,1934.4,0,67.8,0,67.8,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":452.8},{"$f":"ROUND((X164/6)*Weightings!$M$6,1)","v":37.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":7.4},{"$f":"ROUND((Z164/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":618},{"$f":"ROUND(AB164*Weightings!$M$8,1)","v":281.8},0,0,{"$f":"AE164*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG164*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":803.1},161.9,{"$f":"CC164/Weightings!$M$5","v":0},{"$f":"CD164/Weightings!$M$5","v":0},{"$f":"CH164/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},1899144,{"$f":"AP164/Weightings!$M$5","v":493},2485.1,2978.1,2978.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H164>0,VLOOKUP($CZ164,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H164),Weightings!H164,VLOOKUP($CZ164,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ164,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G164=\"\",\"\",IF(Weightings!I164=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR164*Weightings!$M$5+AU164","v":9572605},{"$f":"AT164*Weightings!$M$5+AU164","v":11471641},{"$f":"IF(Weightings!G164>0,Weightings!G164,'Preliminary SO66'!AB161)","v":11710080},11471641,null,{"$f":"Weightings!E164","v":-1467},{"$f":"Weightings!F164","v":0},-1467,11470174,{"$f":"MAX(ROUND(((AR164-AO164-AN164)*Weightings!$M$12)+AP164,0),ROUND(((AR164-AO164-AN164)*Weightings!$M$12)+Weightings!B164,0))","v":13052753},0.3,3915826,3979737,3915826,0.3,0,false,0,0,0,false,0,0,0,67.8,200,4.0199999999999996,{"$f":"IF(ROUND((Weightings!$P$5*BY164^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY164^Weightings!$P$6*Weightings!$P$8 ),2))","v":776.6},{"$f":"ROUND(BZ164/Weightings!$M$5,4)","v":0.2016},161.9,0,0,0,3.5999999999999999E-3,{"$f":"AS164*Weightings!$M$5*CF164","v":41298},0,0.31900000000000001,9.6999999999999993,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W161,VLOOKUP($CZ164,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW164>0,Weightings!$M$11*AR164,0)","v":0},0,"D0368"]
[369,"Harvey","Burrton ",223.8,0,223.8,230,0,230,220.5,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":220.5},230,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},230,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C162,IF(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},225.5,225.5,225.5,235,0,154.30000000000001,154.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":31.8},{"$f":"ROUND((X165/6)*Weightings!$M$6,1)","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2},{"$f":"ROUND((Z165/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":112},{"$f":"ROUND(AB165*Weightings!$M$8,1)","v":51.1},10,0,{"$f":"AE165*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG165*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":42.5},14.1,{"$f":"CC165/Weightings!$M$5","v":0},{"$f":"CD165/Weightings!$M$5","v":0},{"$f":"CH165/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},223496,{"$f":"AP165/Weightings!$M$5","v":58},467.3,525.29999999999995,525.29999999999995,0,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H165>0,VLOOKUP($CZ165,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H165),Weightings!H165,VLOOKUP($CZ165,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ165,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G165=\"\",\"\",IF(Weightings!I165=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR165*Weightings!$M$5+AU165","v":1800040},{"$f":"AT165*Weightings!$M$5+AU165","v":2023456},{"$f":"IF(Weightings!G165>0,Weightings!G165,'Preliminary SO66'!AB162)","v":2094718},2023456,null,{"$f":"Weightings!E165","v":0},{"$f":"Weightings!F165","v":0},0,2023456,{"$f":"MAX(ROUND(((AR165-AO165-AN165)*Weightings!$M$12)+AP165,0),ROUND(((AR165-AO165-AN165)*Weightings!$M$12)+Weightings!B165,0))","v":2321673},0.3,696502,719880,696502,0.3,0,true,1303.425,0.65648300000000004,154.30000000000001,false,0,0,0,0,95,0.45,{"$f":"IF(ROUND((Weightings!$P$5*BY165^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY165^Weightings!$P$6*Weightings!$P$8 ),2))","v":1274.46},{"$f":"ROUND(BZ165/Weightings!$M$5,4)","v":0.33090000000000003},14.1,0,0,0,0,{"$f":"AS165*Weightings!$M$5*CF165","v":0},0,0.47699999999999998,2.5,0,0,10,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W162,VLOOKUP($CZ165,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW165>0,Weightings!$M$11*AR165,0)","v":0},0,"D0369"]
[371,"Gray","Montezuma ",224.9,0,224.9,233.4,0,233.4,238.8,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":238.8},238.8,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},238.8,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C163,IF(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},241.8,241.8,241.8,241.8,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":41.5},{"$f":"ROUND((X166/6)*Weightings!$M$6,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":273.60000000000002},{"$f":"ROUND((Z166/6)*Weightings!$M$7,1)","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":71},{"$f":"ROUND(AB166*Weightings!$M$8,1)","v":32.4},0,0,{"$f":"AE166*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG166*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":84},28.2,{"$f":"CC166/Weightings!$M$5","v":0},{"$f":"CD166/Weightings!$M$5","v":0},{"$f":"CH166/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},139015,{"$f":"AP166/Weightings!$M$5","v":36.1},478.3,514.4,514.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H166>0,VLOOKUP($CZ166,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H166),Weightings!H166,VLOOKUP($CZ166,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ166,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G166=\"\",\"\",IF(Weightings!I166=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR166*Weightings!$M$5+AU166","v":1842412},{"$f":"AT166*Weightings!$M$5+AU166","v":1981469},{"$f":"IF(Weightings!G166>0,Weightings!G166,'Preliminary SO66'!AB163)","v":2014211},1981469,null,{"$f":"Weightings!E166","v":0},{"$f":"Weightings!F166","v":0},0,1981469,{"$f":"MAX(ROUND(((AR166-AO166-AN166)*Weightings!$M$12)+AP166,0),ROUND(((AR166-AO166-AN166)*Weightings!$M$12)+Weightings!B166,0))","v":2304851},0.3,691455,688449,688449,0.29870000000000002,0,true,1369.079,0.63845799999999997,154.4,false,0,0,0,0,200.8,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY166^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY166^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ166/Weightings!$M$5,4)","v":0.33610000000000001},28.2,0,0,0,0,{"$f":"AS166*Weightings!$M$5*CF166","v":0},0,0.29399999999999998,1.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W163,VLOOKUP($CZ166,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW166>0,Weightings!$M$11*AR166,0)","v":0},0,"D0371"]
[372,"Shawnee","Silver Lake ",679,0,679,685.7,0,685.7,681,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":681},685.7,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},685.7,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C164,IF(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},688.5,688.5,688.5,693.2,0,243,243,0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":84.2},{"$f":"ROUND((X167/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1.5},{"$f":"ROUND((Z167/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":83},{"$f":"ROUND(AB167*Weightings!$M$8,1)","v":37.799999999999997},0,0,{"$f":"AE167*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG167*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":296},63,{"$f":"CC167/Weightings!$M$5","v":0},{"$f":"CD167/Weightings!$M$5","v":0},{"$f":"CH167/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},580150,{"$f":"AP167/Weightings!$M$5","v":150.6},1044.0999999999999,1194.7,1194.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H167>0,VLOOKUP($CZ167,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H167),Weightings!H167,VLOOKUP($CZ167,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":31},{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ167,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G167=\"\",\"\",IF(Weightings!I167=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR167*Weightings!$M$5+AU167","v":4021873},{"$f":"AT167*Weightings!$M$5+AU167","v":4601984},{"$f":"IF(Weightings!G167>0,Weightings!G167,'Preliminary SO66'!AB164)","v":4601984},4601984,null,{"$f":"Weightings!E167","v":0},{"$f":"Weightings!F167","v":0},0,4601984,{"$f":"MAX(ROUND(((AR167-AO167-AN167)*Weightings!$M$12)+AP167,0),ROUND(((AR167-AO167-AN167)*Weightings!$M$12)+Weightings!B167,0))","v":5308230},0.3,1592469,1584252,1584252,0.29849999999999999,0,false,0,0,0,true,486.58499999999998,0.35059699999999999,243,0,94,3.15,{"$f":"IF(ROUND((Weightings!$P$5*BY167^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY167^Weightings!$P$6*Weightings!$P$8 ),2))","v":820.65},{"$f":"ROUND(BZ167/Weightings!$M$5,4)","v":0.21299999999999999},63,0,0,0,0,{"$f":"AS167*Weightings!$M$5*CF167","v":0},0,0.12,7.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W164,VLOOKUP($CZ167,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW167>0,Weightings!$M$11*AR167,0)","v":0},0,"D0372"]
[373,"Harvey","Newton ",3349.9,0,3349.9,3345.4,0,3345.4,3367.3,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3329.1},3345.4,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3345.4,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C165,IF(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":28},3357.1,3395.3,3395.3,3373.4,38.200000000000003,118.2,0,118.2,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":753.4},{"$f":"ROUND((X168/6)*Weightings!$M$6,1)","v":62.8},{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":525.29999999999995},{"$f":"ROUND((Z168/6)*Weightings!$M$7,1)","v":34.6},{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1502},{"$f":"ROUND(AB168*Weightings!$M$8,1)","v":684.9},99.9,0,{"$f":"AE168*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG168*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":377},82.3,{"$f":"CC168/Weightings!$M$5","v":0},{"$f":"CD168/Weightings!$M$5","v":0},{"$f":"CH168/Weightings!$M$5","v":0},40.1,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2866623,{"$f":"AP168/Weightings!$M$5","v":744.2},4496.2,5240.3999999999996,5240.3999999999996,406462,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H168>0,VLOOKUP($CZ168,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H168),Weightings!H168,VLOOKUP($CZ168,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ168,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G168=\"\",\"\",IF(Weightings!I168=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR168*Weightings!$M$5+AU168","v":17725824},{"$f":"AT168*Weightings!$M$5+AU168","v":20592483},{"$f":"IF(Weightings!G168>0,Weightings!G168,'Preliminary SO66'!AB165)","v":20923370},20592483,null,{"$f":"Weightings!E168","v":0},{"$f":"Weightings!F168","v":0},0,20592483,{"$f":"MAX(ROUND(((AR168-AO168-AN168)*Weightings!$M$12)+AP168,0),ROUND(((AR168-AO168-AN168)*Weightings!$M$12)+Weightings!B168,0))","v":23038662},0.3,6911599,6965613,6911599,0.3,0,false,0,0,0,false,0,0,0,118.2,133.5,2.82,{"$f":"IF(ROUND((Weightings!$P$5*BY168^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY168^Weightings!$P$6*Weightings!$P$8 ),2))","v":841.45},{"$f":"ROUND(BZ168/Weightings!$M$5,4)","v":0.21840000000000001},82.3,0,0,0,0,{"$f":"AS168*Weightings!$M$5*CF168","v":0},0,0.44500000000000001,25.3,0,0,99.9,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":38.200000000000003},40.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W165,VLOOKUP($CZ168,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,40.1,406462,{"$f":"IF(CW168>0,Weightings!$M$11*AR168,0)","v":1124050},406462,"D0373"]
[374,"Haskell","Sublette ",450.7,0,450.7,443.5,0,443.5,480.7,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":476.4},476.4,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},476.4,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C166,IF(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},483.9,488.2,488.2,483.9,4.3,204.1,204.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X169/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1002.2},{"$f":"ROUND((Z169/6)*Weightings!$M$7,1)","v":66},{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":263},{"$f":"ROUND(AB169*Weightings!$M$8,1)","v":119.9},27.6,0,{"$f":"AE169*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG169*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":89},33.6,{"$f":"CC169/Weightings!$M$5","v":0},{"$f":"CD169/Weightings!$M$5","v":0},{"$f":"CH169/Weightings!$M$5","v":0},4.5,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},246872,{"$f":"AP169/Weightings!$M$5","v":64.099999999999994},939.6,1003.7,1003.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H169>0,VLOOKUP($CZ169,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H169),Weightings!H169,VLOOKUP($CZ169,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ169,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G169=\"\",\"\",IF(Weightings!I169=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR169*Weightings!$M$5+AU169","v":3619339},{"$f":"AT169*Weightings!$M$5+AU169","v":3866252},{"$f":"IF(Weightings!G169>0,Weightings!G169,'Preliminary SO66'!AB166)","v":3958178},3866252,null,{"$f":"Weightings!E169","v":0},{"$f":"Weightings!F169","v":0},0,3866252,{"$f":"MAX(ROUND(((AR169-AO169-AN169)*Weightings!$M$12)+AP169,0),ROUND(((AR169-AO169-AN169)*Weightings!$M$12)+Weightings!B169,0))","v":4509641},0.3,1352892,1321911,1321911,0.29310000000000003,0,false,0,0,0,true,227.5763,0.42170600000000003,204.1,0,355.5,0.25,{"$f":"IF(ROUND((Weightings!$P$5*BY169^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY169^Weightings!$P$6*Weightings!$P$8 ),2))","v":1455.69},{"$f":"ROUND(BZ169/Weightings!$M$5,4)","v":0.37790000000000001},33.6,0,0,0,0,{"$f":"AS169*Weightings!$M$5*CF169","v":0},0,0.54400000000000004,1.4,27.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":4.3},4.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W166,VLOOKUP($CZ169,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,4.5,90000,{"$f":"IF(CW169>0,Weightings!$M$11*AR169,0)","v":234900},90000,"D0374"]
[375,"Butler","Circle ",1811,0,1811,1804.3,0,1804.3,1882.6,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1854.8},1854.8,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1854.8,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C167,IF(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1854.8,1882.6,1882.6,1854.8,27.8,65,0,65,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":487.3},{"$f":"ROUND((X170/6)*Weightings!$M$6,1)","v":40.6},{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2.7},{"$f":"ROUND((Z170/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":390},{"$f":"ROUND(AB170*Weightings!$M$8,1)","v":177.8},0,0,{"$f":"AE170*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":130},{"$f":"ROUND(AG170*Weightings!$M$10,1)","v":32.5},{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":712},143.1,{"$f":"CC170/Weightings!$M$5","v":0},{"$f":"CD170/Weightings!$M$5","v":0},{"$f":"CH170/Weightings!$M$5","v":0},29.2,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1466498,{"$f":"AP170/Weightings!$M$5","v":380.7},2343.1999999999998,2723.9,2723.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H170>0,VLOOKUP($CZ170,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H170),Weightings!H170,VLOOKUP($CZ170,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":29},{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ170,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G170=\"\",\"\",IF(Weightings!I170=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR170*Weightings!$M$5+AU170","v":9026006},{"$f":"AT170*Weightings!$M$5+AU170","v":10492463},{"$f":"IF(Weightings!G170>0,Weightings!G170,'Preliminary SO66'!AB167)","v":10757480},10492463,null,{"$f":"Weightings!E170","v":0},{"$f":"Weightings!F170","v":0},0,10492463,{"$f":"MAX(ROUND(((AR170-AO170-AN170)*Weightings!$M$12)+AP170,0),ROUND(((AR170-AO170-AN170)*Weightings!$M$12)+Weightings!B170,0))","v":11856358},0.3,3556907,3640020,3556907,0.3,0,false,0,0,0,false,0,0,0,65,175,4.07,{"$f":"IF(ROUND((Weightings!$P$5*BY170^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY170^Weightings!$P$6*Weightings!$P$8 ),2))","v":774.43},{"$f":"ROUND(BZ170/Weightings!$M$5,4)","v":0.20100000000000001},143.1,0,0,0,0,{"$f":"AS170*Weightings!$M$5*CF170","v":0},0,0.21,10.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":27.8},29.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W167,VLOOKUP($CZ170,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,29.2,0,{"$f":"IF(CW170>0,Weightings!$M$11*AR170,0)","v":0},0,"D0375"]
[376,"Rice","Sterling ",479.5,0,479.5,495.4,0,495.4,514.4,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":514.4},514.4,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},514.4,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C168,IF(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},520.4,520.4,520.4,520.4,0,213,213,0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":175.7},{"$f":"ROUND((X171/6)*Weightings!$M$6,1)","v":14.6},{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z171/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":161},{"$f":"ROUND(AB171*Weightings!$M$8,1)","v":73.400000000000006},0,0,{"$f":"AE171*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG171*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":121.5},35.6,{"$f":"CC171/Weightings!$M$5","v":0},{"$f":"CD171/Weightings!$M$5","v":0},{"$f":"CH171/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},585681,{"$f":"AP171/Weightings!$M$5","v":152},857,1009,1009,0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H171>0,VLOOKUP($CZ171,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H171),Weightings!H171,VLOOKUP($CZ171,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ171,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G171=\"\",\"\",IF(Weightings!I171=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR171*Weightings!$M$5+AU171","v":3301164},{"$f":"AT171*Weightings!$M$5+AU171","v":3886668},{"$f":"IF(Weightings!G171>0,Weightings!G171,'Preliminary SO66'!AB168)","v":3977960},3886668,null,{"$f":"Weightings!E171","v":0},{"$f":"Weightings!F171","v":0},0,3886668,{"$f":"MAX(ROUND(((AR171-AO171-AN171)*Weightings!$M$12)+AP171,0),ROUND(((AR171-AO171-AN171)*Weightings!$M$12)+Weightings!B171,0))","v":4458500},0.3,1337550,1336634,1336634,0.29980000000000001,0,false,0,0,0,true,272.745,0.409306,213,0,158,0.77,{"$f":"IF(ROUND((Weightings!$P$5*BY171^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY171^Weightings!$P$6*Weightings!$P$8 ),2))","v":1128.6400000000001},{"$f":"ROUND(BZ171/Weightings!$M$5,4)","v":0.29299999999999998},35.6,0,0,0,0,{"$f":"AS171*Weightings!$M$5*CF171","v":0},0,0.309,3.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W168,VLOOKUP($CZ171,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW171>0,Weightings!$M$11*AR171,0)","v":0},0,"D0376"]
[377,"Atchison","Atchison Co Comm Schools ",599.20000000000005,0,599.20000000000005,580,0,580,574,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":574},584.4,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},584.4,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C169,IF(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},580,580,580,590.4,0,227.6,227.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":51.4},{"$f":"ROUND((X172/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z172/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":261},{"$f":"ROUND(AB172*Weightings!$M$8,1)","v":119},16.8,0,{"$f":"AE172*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG172*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":371},101.1,{"$f":"CC172/Weightings!$M$5","v":0},{"$f":"CD172/Weightings!$M$5","v":0},{"$f":"CH172/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},760503,{"$f":"AP172/Weightings!$M$5","v":197.4},1059.2,1256.5999999999999,1256.5999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H172>0,VLOOKUP($CZ172,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H172),Weightings!H172,VLOOKUP($CZ172,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ172,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G172=\"\",\"\",IF(Weightings!I172=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR172*Weightings!$M$5+AU172","v":4080038},{"$f":"AT172*Weightings!$M$5+AU172","v":4840423},{"$f":"IF(Weightings!G172>0,Weightings!G172,'Preliminary SO66'!AB169)","v":5036490},4840423,null,{"$f":"Weightings!E172","v":-979},{"$f":"Weightings!F172","v":0},-979,4839444,{"$f":"MAX(ROUND(((AR172-AO172-AN172)*Weightings!$M$12)+AP172,0),ROUND(((AR172-AO172-AN172)*Weightings!$M$12)+Weightings!B172,0))","v":5626460},0.3,1687938,1715552,1687938,0.3,0,false,0,0,0,true,359.37,0.385523,227.6,0,350,1.06,{"$f":"IF(ROUND((Weightings!$P$5*BY172^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY172^Weightings!$P$6*Weightings!$P$8 ),2))","v":1049.92},{"$f":"ROUND(BZ172/Weightings!$M$5,4)","v":0.27260000000000001},101.1,0,0,0,0,{"$f":"AS172*Weightings!$M$5*CF172","v":0},0,0.442,1.7,0,0,16.8,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W169,VLOOKUP($CZ172,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW172>0,Weightings!$M$11*AR172,0)","v":0},0,"D0377"]
[378,"Riley","Riley County ",698,0,698,685.8,0,685.8,656.5,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":656.5},685.8,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},685.8,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C170,IF(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},656.5,656.5,656.5,685.8,0,242.2,242.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":160.69999999999999},{"$f":"ROUND((X173/6)*Weightings!$M$6,1)","v":13.4},{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z173/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":127},{"$f":"ROUND(AB173*Weightings!$M$8,1)","v":57.9},0,0,{"$f":"AE173*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG173*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":401},89.9,{"$f":"CC173/Weightings!$M$5","v":0},{"$f":"CD173/Weightings!$M$5","v":0},{"$f":"CH173/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},707637,{"$f":"AP173/Weightings!$M$5","v":183.7},1089.2,1272.9000000000001,1272.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H173>0,VLOOKUP($CZ173,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H173),Weightings!H173,VLOOKUP($CZ173,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ173,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G173=\"\",\"\",IF(Weightings!I173=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR173*Weightings!$M$5+AU173","v":4195598},{"$f":"AT173*Weightings!$M$5+AU173","v":4903211},{"$f":"IF(Weightings!G173>0,Weightings!G173,'Preliminary SO66'!AB170)","v":4977169},4903211,null,{"$f":"Weightings!E173","v":0},{"$f":"Weightings!F173","v":0},0,4903211,{"$f":"MAX(ROUND(((AR173-AO173-AN173)*Weightings!$M$12)+AP173,0),ROUND(((AR173-AO173-AN173)*Weightings!$M$12)+Weightings!B173,0))","v":5598145},0.3,1679444,1701425,1679444,0.3,0,false,0,0,0,true,477.42750000000001,0.35311100000000001,242.2,0,160,2.5099999999999998,{"$f":"IF(ROUND((Weightings!$P$5*BY173^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY173^Weightings!$P$6*Weightings!$P$8 ),2))","v":863.91},{"$f":"ROUND(BZ173/Weightings!$M$5,4)","v":0.2243},89.9,0,0,0,0,{"$f":"AS173*Weightings!$M$5*CF173","v":0},0,0.185,4.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W170,VLOOKUP($CZ173,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW173>0,Weightings!$M$11*AR173,0)","v":0},0,"D0378"]
[379,"Clay","Clay Center ",1315.5,21.4,1336.9,1346.3,0,1346.3,1336.9,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1327.4},1346.3,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1346.3,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C171,IF(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1327.4,1336.9,1336.9,1346.3,9.5,173.3,173.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":432.5},{"$f":"ROUND((X174/6)*Weightings!$M$6,1)","v":36},{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":17.399999999999999},{"$f":"ROUND((Z174/6)*Weightings!$M$7,1)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":410},{"$f":"ROUND(AB174*Weightings!$M$8,1)","v":187},0,0,{"$f":"AE174*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG174*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":422},127.6,{"$f":"CC174/Weightings!$M$5","v":0},{"$f":"CD174/Weightings!$M$5","v":0},{"$f":"CH174/Weightings!$M$5","v":0},10,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1198016,{"$f":"AP174/Weightings!$M$5","v":311},1881.3,2192.3000000000002,2192.3000000000002,0,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H174>0,VLOOKUP($CZ174,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H174),Weightings!H174,VLOOKUP($CZ174,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ174,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G174=\"\",\"\",IF(Weightings!I174=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR174*Weightings!$M$5+AU174","v":7246768},{"$f":"AT174*Weightings!$M$5+AU174","v":8444740},{"$f":"IF(Weightings!G174>0,Weightings!G174,'Preliminary SO66'!AB171)","v":8650051},8444740,null,{"$f":"Weightings!E174","v":0},{"$f":"Weightings!F174","v":0},0,8444740,{"$f":"MAX(ROUND(((AR174-AO174-AN174)*Weightings!$M$12)+AP174,0),ROUND(((AR174-AO174-AN174)*Weightings!$M$12)+Weightings!B174,0))","v":9601533},0.3,2880460,2944901,2880460,0.3,0,false,0,0,0,true,1294.7963,0.12870699999999999,173.3,0,632.5,0.67,{"$f":"IF(ROUND((Weightings!$P$5*BY174^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY174^Weightings!$P$6*Weightings!$P$8 ),2))","v":1164.72},{"$f":"ROUND(BZ174/Weightings!$M$5,4)","v":0.3024},127.6,0,0,0,0,{"$f":"AS174*Weightings!$M$5*CF174","v":0},0,0.30499999999999999,2.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":9.5},10,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W171,VLOOKUP($CZ174,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,10,0,{"$f":"IF(CW174>0,Weightings!$M$11*AR174,0)","v":0},0,"D0379"]
[380,"Marshall","Vermillion ",502,0,502,515.5,0,515.5,509,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":509},515.5,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},515.5,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C172,IF(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9},518,518,518,524.5,0,214,214,0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":100.2},{"$f":"ROUND((X175/6)*Weightings!$M$6,1)","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z175/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":128},{"$f":"ROUND(AB175*Weightings!$M$8,1)","v":58.4},0,0,{"$f":"AE175*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG175*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":289},86,{"$f":"CC175/Weightings!$M$5","v":0},{"$f":"CD175/Weightings!$M$5","v":0},{"$f":"CH175/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},307615,{"$f":"AP175/Weightings!$M$5","v":79.900000000000006},891.3,971.2,971.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H175>0,VLOOKUP($CZ175,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H175),Weightings!H175,VLOOKUP($CZ175,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ175,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G175=\"\",\"\",IF(Weightings!I175=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR175*Weightings!$M$5+AU175","v":3433288},{"$f":"AT175*Weightings!$M$5+AU175","v":3741062},{"$f":"IF(Weightings!G175>0,Weightings!G175,'Preliminary SO66'!AB172)","v":3929425},3741062,null,{"$f":"Weightings!E175","v":0},{"$f":"Weightings!F175","v":0},0,3741062,{"$f":"MAX(ROUND(((AR175-AO175-AN175)*Weightings!$M$12)+AP175,0),ROUND(((AR175-AO175-AN175)*Weightings!$M$12)+Weightings!B175,0))","v":4383304},0.3,1314991,1352676,1314991,0.3,0,false,0,0,0,true,277.81880000000001,0.40791300000000003,214,0,402,0.72,{"$f":"IF(ROUND((Weightings!$P$5*BY175^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY175^Weightings!$P$6*Weightings!$P$8 ),2))","v":1145.9100000000001},{"$f":"ROUND(BZ175/Weightings!$M$5,4)","v":0.29749999999999999},86,0,0,0,0,{"$f":"AS175*Weightings!$M$5*CF175","v":0},0,0.24399999999999999,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W172,VLOOKUP($CZ175,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW175>0,Weightings!$M$11*AR175,0)","v":0},0,"D0380"]
[381,"Ford","Spearville ",344.5,0,344.5,339.5,0,339.5,338.5,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":338.5},340.8,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},340.8,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C173,IF(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},338.5,338.5,338.5,340.8,0,160.30000000000001,160.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":100.5},{"$f":"ROUND((X176/6)*Weightings!$M$6,1)","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":31.2},{"$f":"ROUND((Z176/6)*Weightings!$M$7,1)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":85},{"$f":"ROUND(AB176*Weightings!$M$8,1)","v":38.799999999999997},0,0,{"$f":"AE176*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":79.5},{"$f":"ROUND(AG176*Weightings!$M$10,1)","v":19.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":58},20.7,{"$f":"CC176/Weightings!$M$5","v":0},{"$f":"CD176/Weightings!$M$5","v":0},{"$f":"CH176/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},247078,{"$f":"AP176/Weightings!$M$5","v":64.099999999999994},591,655.1,655.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H176>0,VLOOKUP($CZ176,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H176),Weightings!H176,VLOOKUP($CZ176,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ176,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G176=\"\",\"\",IF(Weightings!I176=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR176*Weightings!$M$5+AU176","v":2276532},{"$f":"AT176*Weightings!$M$5+AU176","v":2523445},{"$f":"IF(Weightings!G176>0,Weightings!G176,'Preliminary SO66'!AB173)","v":2628990},2523445,null,{"$f":"Weightings!E176","v":0},{"$f":"Weightings!F176","v":0},0,2523445,{"$f":"MAX(ROUND(((AR176-AO176-AN176)*Weightings!$M$12)+AP176,0),ROUND(((AR176-AO176-AN176)*Weightings!$M$12)+Weightings!B176,0))","v":2947716},0.3,884315,904201,884315,0.3,0,false,0,0,0,true,50.49,0.47032499999999999,160.30000000000001,0,182,0.32,{"$f":"IF(ROUND((Weightings!$P$5*BY176^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY176^Weightings!$P$6*Weightings!$P$8 ),2))","v":1376.63},{"$f":"ROUND(BZ176/Weightings!$M$5,4)","v":0.3574},20.7,0,0,0,0,{"$f":"AS176*Weightings!$M$5*CF176","v":0},0,0.249,1.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W173,VLOOKUP($CZ176,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW176>0,Weightings!$M$11*AR176,0)","v":0},0,"D0381"]
[382,"Pratt","Pratt ",1137.0999999999999,0,1137.0999999999999,1163.2,0,1163.2,1160.7,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1160.7},1163.2,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1163.2,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C174,IF(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":10},1170.7,1170.7,1170.7,1173.2,0,220,220,0,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":122.4},{"$f":"ROUND((X177/6)*Weightings!$M$6,1)","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":336.3},{"$f":"ROUND((Z177/6)*Weightings!$M$7,1)","v":22.1},{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":432},{"$f":"ROUND(AB177*Weightings!$M$8,1)","v":197},5.4,0,{"$f":"AE177*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG177*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":141},45,{"$f":"CC177/Weightings!$M$5","v":0},{"$f":"CD177/Weightings!$M$5","v":0},{"$f":"CH177/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1191225,{"$f":"AP177/Weightings!$M$5","v":309.2},1672.9,1982.1,1982.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H177>0,VLOOKUP($CZ177,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H177),Weightings!H177,VLOOKUP($CZ177,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ177,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G177=\"\",\"\",IF(Weightings!I177=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR177*Weightings!$M$5+AU177","v":6444011},{"$f":"AT177*Weightings!$M$5+AU177","v":7635049},{"$f":"IF(Weightings!G177>0,Weightings!G177,'Preliminary SO66'!AB174)","v":7801070},7635049,null,{"$f":"Weightings!E177","v":0},{"$f":"Weightings!F177","v":0},0,7635049,{"$f":"MAX(ROUND(((AR177-AO177-AN177)*Weightings!$M$12)+AP177,0),ROUND(((AR177-AO177-AN177)*Weightings!$M$12)+Weightings!B177,0))","v":8702546},0.3,2610764,2660192,2610764,0.3,0,false,0,0,0,true,1080.585,0.18751799999999999,220,0,266.5,0.53,{"$f":"IF(ROUND((Weightings!$P$5*BY177^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY177^Weightings!$P$6*Weightings!$P$8 ),2))","v":1228.1500000000001},{"$f":"ROUND(BZ177/Weightings!$M$5,4)","v":0.31879999999999997},45,0,0,0,0,{"$f":"AS177*Weightings!$M$5*CF177","v":0},0,0.36799999999999999,4.4000000000000004,0,0,5.4,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W174,VLOOKUP($CZ177,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW177>0,Weightings!$M$11*AR177,0)","v":0},0,"D0382"]
[383,"Riley","Manhattan-Ogden ",5697,79,5776,5657.3,68.7,5726,5956.5,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":5832.4},5832.4,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":93.5},5925.9,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C175,IF(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":27.5},5859.9,5984,6077.5,5953.4,124.1,208.6,0,208.6,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":885.2},{"$f":"ROUND((X178/6)*Weightings!$M$6,1)","v":73.8},{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":985.4},{"$f":"ROUND((Z178/6)*Weightings!$M$7,1)","v":64.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1820},{"$f":"ROUND(AB178*Weightings!$M$8,1)","v":829.9},0,0,{"$f":"AE178*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":48.1},{"$f":"ROUND(AG178*Weightings!$M$10,1)","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2640},388.3,{"$f":"CC178/Weightings!$M$5","v":0},{"$f":"CD178/Weightings!$M$5","v":0},{"$f":"CH178/Weightings!$M$5","v":0},131.9,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},6683971,{"$f":"AP178/Weightings!$M$5","v":1735.2},7662.8,9398,9398,250000,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H178>0,VLOOKUP($CZ178,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H178),Weightings!H178,VLOOKUP($CZ178,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ178,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G178=\"\",\"\",IF(Weightings!I178=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR178*Weightings!$M$5+AU178","v":29767106},{"$f":"AT178*Weightings!$M$5+AU178","v":36451096},{"$f":"IF(Weightings!G178>0,Weightings!G178,'Preliminary SO66'!AB175)","v":36743463},36451096,null,{"$f":"Weightings!E178","v":0},{"$f":"Weightings!F178","v":0},0,36451096,{"$f":"MAX(ROUND(((AR178-AO178-AN178)*Weightings!$M$12)+AP178,0),ROUND(((AR178-AO178-AN178)*Weightings!$M$12)+Weightings!B178,0))","v":40497712},0.3,12149314,12001652,12001652,0.2964,0,false,0,0,0,false,0,0,0,208.6,163,16.2,{"$f":"IF(ROUND((Weightings!$P$5*BY178^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY178^Weightings!$P$6*Weightings!$P$8 ),2))","v":566.6},{"$f":"ROUND(BZ178/Weightings!$M$5,4)","v":0.14710000000000001},388.3,0,0,0,2.0499999999999997E-2,{"$f":"AS178*Weightings!$M$5*CF178","v":742122},0,0.30599999999999999,36.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":124.1},130.30000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":6},0.5,{"$f":"IF(ISNA(VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W175,VLOOKUP($CZ178,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":14},1.1000000000000001,131.9,250000,{"$f":"IF(CW178>0,Weightings!$M$11*AR178,0)","v":1915700},250000,"D0383"]
[384,"Riley","Blue Valley ",187.5,0,187.5,178,0,178,178,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":178},181.2,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},181.2,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C176,IF(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},180,180,180,183.2,0,145.4,145.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":42},{"$f":"ROUND((X179/6)*Weightings!$M$6,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z179/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":28},{"$f":"ROUND(AB179*Weightings!$M$8,1)","v":12.8},0,0,{"$f":"AE179*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG179*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":133},44.7,{"$f":"CC179/Weightings!$M$5","v":0},{"$f":"CD179/Weightings!$M$5","v":0},{"$f":"CH179/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},269548,{"$f":"AP179/Weightings!$M$5","v":70},389.6,459.6,459.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H179>0,VLOOKUP($CZ179,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H179),Weightings!H179,VLOOKUP($CZ179,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ179,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G179=\"\",\"\",IF(Weightings!I179=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR179*Weightings!$M$5+AU179","v":1500739},{"$f":"AT179*Weightings!$M$5+AU179","v":1770379},{"$f":"IF(Weightings!G179>0,Weightings!G179,'Preliminary SO66'!AB176)","v":1825463},1770379,null,{"$f":"Weightings!E179","v":0},{"$f":"Weightings!F179","v":0},0,1770379,{"$f":"MAX(ROUND(((AR179-AO179-AN179)*Weightings!$M$12)+AP179,0),ROUND(((AR179-AO179-AN179)*Weightings!$M$12)+Weightings!B179,0))","v":2035257},0.3,610577,622424,610577,0.3,0,true,803.29600000000005,0.79379100000000002,145.4,false,0,0,0,0,319,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY179^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY179^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ179/Weightings!$M$5,4)","v":0.33610000000000001},44.7,0,0,0,0,{"$f":"AS179*Weightings!$M$5*CF179","v":0},0,0.153,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W176,VLOOKUP($CZ179,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW179>0,Weightings!$M$11*AR179,0)","v":0},0,"D0384"]
[385,"Butler","Andover ",4818.6000000000004,0,4818.6000000000004,4800.2,0,4800.2,5633.6,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":4924.5},4924.5,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},4924.5,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C177,IF(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":22.5},4947,5656.1,5656.1,4947,709.1,173.3,0,173.3,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":505.1},{"$f":"ROUND((X180/6)*Weightings!$M$6,1)","v":42.1},{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":284.8},{"$f":"ROUND((Z180/6)*Weightings!$M$7,1)","v":18.7},{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":678},{"$f":"ROUND(AB180*Weightings!$M$8,1)","v":309.2},0,0,{"$f":"AE180*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG180*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1602},234.5,{"$f":"CC180/Weightings!$M$5","v":0},{"$f":"CD180/Weightings!$M$5","v":0},{"$f":"CH180/Weightings!$M$5","v":0},744.6,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4145406,{"$f":"AP180/Weightings!$M$5","v":1076.2},6469.4,7545.6,7545.6,600000,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H180>0,VLOOKUP($CZ180,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H180),Weightings!H180,VLOOKUP($CZ180,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ180,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G180=\"\",\"\",IF(Weightings!I180=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR180*Weightings!$M$5+AU180","v":25520129},{"$f":"AT180*Weightings!$M$5+AU180","v":29665651},{"$f":"IF(Weightings!G180>0,Weightings!G180,'Preliminary SO66'!AB177)","v":30223806},29665651,null,{"$f":"Weightings!E180","v":-585},{"$f":"Weightings!F180","v":0},-585,29665066,{"$f":"MAX(ROUND(((AR180-AO180-AN180)*Weightings!$M$12)+AP180,0),ROUND(((AR180-AO180-AN180)*Weightings!$M$12)+Weightings!B180,0))","v":29849758},0.33,9850420,9754385,9754385,0.32679999999999998,0,false,0,0,0,false,0,0,0,173.3,46.8,34.229999999999997,{"$f":"IF(ROUND((Weightings!$P$5*BY180^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY180^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ180/Weightings!$M$5,4)","v":0.1464},234.5,0,0,0,0.05,{"$f":"AS180*Weightings!$M$5*CF180","v":1453283},0,0.13700000000000001,105.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":709.1},744.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W177,VLOOKUP($CZ180,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,744.6,600000,{"$f":"IF(CW180>0,Weightings!$M$11*AR180,0)","v":1617350},600000,"D0385"]
[386,"Greenwood","Madison-Virgil ",228,0,228,240,0,240,225.5,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":225.5},240,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},240,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C178,IF(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},228.5,228.5,228.5,243,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":4.2},{"$f":"ROUND((X181/6)*Weightings!$M$6,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z181/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":97},{"$f":"ROUND(AB181*Weightings!$M$8,1)","v":44.2},3.3,0,{"$f":"AE181*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG181*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":71.5},26.3,{"$f":"CC181/Weightings!$M$5","v":0},{"$f":"CD181/Weightings!$M$5","v":0},{"$f":"CH181/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},324817,{"$f":"AP181/Weightings!$M$5","v":84.3},471.6,555.9,555.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H181>0,VLOOKUP($CZ181,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H181),Weightings!H181,VLOOKUP($CZ181,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":31},{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ181,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G181=\"\",\"\",IF(Weightings!I181=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR181*Weightings!$M$5+AU181","v":1816603},{"$f":"AT181*Weightings!$M$5+AU181","v":2141327},{"$f":"IF(Weightings!G181>0,Weightings!G181,'Preliminary SO66'!AB178)","v":2141327},2141327,null,{"$f":"Weightings!E181","v":0},{"$f":"Weightings!F181","v":0},0,2141327,{"$f":"MAX(ROUND(((AR181-AO181-AN181)*Weightings!$M$12)+AP181,0),ROUND(((AR181-AO181-AN181)*Weightings!$M$12)+Weightings!B181,0))","v":2442301},0.3,732690,726328,726328,0.2974,0,true,1380.665,0.63527800000000001,154.4,false,0,0,0,0,253,0.28000000000000003,{"$f":"IF(ROUND((Weightings!$P$5*BY181^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY181^Weightings!$P$6*Weightings!$P$8 ),2))","v":1418.85},{"$f":"ROUND(BZ181/Weightings!$M$5,4)","v":0.36830000000000002},26.3,0,0,0,0,{"$f":"AS181*Weightings!$M$5*CF181","v":0},0,0.39900000000000002,1,0,0,3.3,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W178,VLOOKUP($CZ181,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW181>0,Weightings!$M$11*AR181,0)","v":0},0,"D0386"]
[387,"Wilson","Altoona-Midway ",195.5,0,195.5,184.5,0,184.5,204,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":204},204,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},204,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C179,IF(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5.5},209.5,209.5,209.5,209.5,0,151.69999999999999,151.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":5.3},{"$f":"ROUND((X182/6)*Weightings!$M$6,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z182/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":115},{"$f":"ROUND(AB182*Weightings!$M$8,1)","v":52.4},12.1,0,{"$f":"AE182*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG182*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":123},37.6,{"$f":"CC182/Weightings!$M$5","v":0},{"$f":"CD182/Weightings!$M$5","v":0},{"$f":"CH182/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},220349,{"$f":"AP182/Weightings!$M$5","v":57.2},463.7,520.9,520.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H182>0,VLOOKUP($CZ182,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H182),Weightings!H182,VLOOKUP($CZ182,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ182,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G182=\"\",\"\",IF(Weightings!I182=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR182*Weightings!$M$5+AU182","v":1786172},{"$f":"AT182*Weightings!$M$5+AU182","v":2006507},{"$f":"IF(Weightings!G182>0,Weightings!G182,'Preliminary SO66'!AB179)","v":2025382},2006507,null,{"$f":"Weightings!E182","v":0},{"$f":"Weightings!F182","v":0},0,2006507,{"$f":"MAX(ROUND(((AR182-AO182-AN182)*Weightings!$M$12)+AP182,0),ROUND(((AR182-AO182-AN182)*Weightings!$M$12)+Weightings!B182,0))","v":2348179},0.3,704454,584130,584130,0.24879999999999999,0,true,1057.223,0.72407699999999997,151.69999999999999,false,0,0,0,0,192,0.64,{"$f":"IF(ROUND((Weightings!$P$5*BY182^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY182^Weightings!$P$6*Weightings!$P$8 ),2))","v":1176.8499999999999},{"$f":"ROUND(BZ182/Weightings!$M$5,4)","v":0.30549999999999999},37.6,0,0,0,0,{"$f":"AS182*Weightings!$M$5*CF182","v":0},0,0.54900000000000004,1.1000000000000001,12.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W179,VLOOKUP($CZ182,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW182>0,Weightings!$M$11*AR182,0)","v":0},0,"D0387"]
[388,"Ellis","Ellis ",410.9,0,410.9,412,0,412,411,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":411},412,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},412,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C180,IF(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},411,411,411,412,0,183.8,183.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":182.4},{"$f":"ROUND((X183/6)*Weightings!$M$6,1)","v":15.2},{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z183/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":84},{"$f":"ROUND(AB183*Weightings!$M$8,1)","v":38.299999999999997},0,0,{"$f":"AE183*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG183*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":36.4},16,{"$f":"CC183/Weightings!$M$5","v":0},{"$f":"CD183/Weightings!$M$5","v":0},{"$f":"CH183/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},316443,{"$f":"AP183/Weightings!$M$5","v":82.2},665.3,747.5,747.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H183>0,VLOOKUP($CZ183,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H183),Weightings!H183,VLOOKUP($CZ183,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ183,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G183=\"\",\"\",IF(Weightings!I183=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR183*Weightings!$M$5+AU183","v":2562736},{"$f":"AT183*Weightings!$M$5+AU183","v":2879370},{"$f":"IF(Weightings!G183>0,Weightings!G183,'Preliminary SO66'!AB180)","v":2921742},2879370,null,{"$f":"Weightings!E183","v":0},{"$f":"Weightings!F183","v":0},0,2879370,{"$f":"MAX(ROUND(((AR183-AO183-AN183)*Weightings!$M$12)+AP183,0),ROUND(((AR183-AO183-AN183)*Weightings!$M$12)+Weightings!B183,0))","v":3369679},0.3,1010904,1018043,1010904,0.3,0,false,0,0,0,true,138.6,0.44613399999999998,183.8,0,280.5,0.13,{"$f":"IF(ROUND((Weightings!$P$5*BY183^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY183^Weightings!$P$6*Weightings!$P$8 ),2))","v":1687.76},{"$f":"ROUND(BZ183/Weightings!$M$5,4)","v":0.43819999999999998},16,0,0,0,0,{"$f":"AS183*Weightings!$M$5*CF183","v":0},0,0.20399999999999999,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W180,VLOOKUP($CZ183,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT183*0.08","v":0},{"$f":"CO183+CQ183+CS183+CU183","v":0},0,{"$f":"IF(CW183>0,Weightings!$M$11*AR183,0)","v":0},0,"D0388"]
[389,"Greenwood","Eureka ",621,0,621,628,0,628,621.5,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":621.5},628,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},628,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C181,IF(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},636.5,636.5,636.5,643,0,236.4,{"$f":"MAX(BN184,BR184,BV184)","v":236.4},0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":77.2},{"$f":"ROUND((X184/6)*Weightings!$M$6,1)","v":6.4},{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z184/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":357},{"$f":"ROUND(AB184*Weightings!$M$8,1)","v":162.80000000000001},37.5,0,{"$f":"AE184*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG184*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":194},68.900000000000006,{"$f":"CC184/Weightings!$M$5","v":0},{"$f":"CD184/Weightings!$M$5","v":0},{"$f":"CH184/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},542230,{"$f":"AP184/Weightings!$M$5","v":140.80000000000001},1155,1295.8,1295.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H184>0,VLOOKUP($CZ184,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H184),Weightings!H184,VLOOKUP($CZ184,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":26},{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ184,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G184=\"\",\"\",IF(Weightings!I184=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR184*Weightings!$M$5+AU184","v":4449060},{"$f":"AT184*Weightings!$M$5+AU184","v":4991422},{"$f":"IF(Weightings!G184>0,Weightings!G184,'Preliminary SO66'!AB181)","v":5071928},4991422,null,{"$f":"Weightings!E184","v":0},{"$f":"Weightings!F184","v":0},0,4991422,{"$f":"MAX(ROUND(((AR184-AO184-AN184)*Weightings!$M$12)+AP184,0),ROUND(((AR184-AO184-AN184)*Weightings!$M$12)+Weightings!B184,0))","v":5748460},0.3,1724538,1697294,1697294,0.29530000000000001,0,false,0,0,0,true,424.46249999999998,0.36765300000000001,236.4,0,580,0.33,{"$f":"IF(ROUND((Weightings!$P$5*BY184^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY184^Weightings!$P$6*Weightings!$P$8 ),2))","v":1367.08},{"$f":"ROUND(BZ184/Weightings!$M$5,4)","v":0.35489999999999999},68.900000000000006,0,0,0,0,{"$f":"AS184*Weightings!$M$5*CF184","v":0},0,0.55500000000000005,1.1000000000000001,37.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W181,VLOOKUP($CZ184,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW184>0,Weightings!$M$11*AR184,0)","v":0},0,"D0389"]
[390,"Greenwood","Hamilton ",82.5,0,82.5,82,0,82,86.5,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":86.5},86.5,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},86.5,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C182,IF(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1.5},88,88,88,88,0,89.3,89.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X185/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z185/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":59},{"$f":"ROUND(AB185*Weightings!$M$8,1)","v":26.9},6.2,0,{"$f":"AE185*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG185*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":23},10.5,{"$f":"CC185/Weightings!$M$5","v":0},{"$f":"CD185/Weightings!$M$5","v":0},{"$f":"CH185/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},148478,{"$f":"AP185/Weightings!$M$5","v":38.5},220.9,259.39999999999998,259.39999999999998,0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H185>0,VLOOKUP($CZ185,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H185),Weightings!H185,VLOOKUP($CZ185,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ185,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G185=\"\",\"\",IF(Weightings!I185=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR185*Weightings!$M$5+AU185","v":850907},{"$f":"AT185*Weightings!$M$5+AU185","v":999209},{"$f":"IF(Weightings!G185>0,Weightings!G185,'Preliminary SO66'!AB182)","v":1108220},999209,null,{"$f":"Weightings!E185","v":0},{"$f":"Weightings!F185","v":0},0,999209,{"$f":"MAX(ROUND(((AR185-AO185-AN185)*Weightings!$M$12)+AP185,0),ROUND(((AR185-AO185-AN185)*Weightings!$M$12)+Weightings!B185,0))","v":1140319},0.3,{"$f":"BH185*BI185","v":342096},320000,320000,0.28060000000000002,89.3,false,0,0,0,false,0,0,0,0,210,0.11,{"$f":"IF(ROUND((Weightings!$P$5*BY185^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY185^Weightings!$P$6*Weightings!$P$8 ),2))","v":1752.76},{"$f":"ROUND(BZ185/Weightings!$M$5,4)","v":0.45500000000000002},10.5,0,0,0,0,{"$f":"AS185*Weightings!$M$5*CF185","v":0},0,0.67,0.4,6.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W182,VLOOKUP($CZ185,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW185>0,Weightings!$M$11*AR185,0)","v":0},0,"D0390"]
[392,"Osborne","Osborne County ",297,0,297,285.60000000000002,0,285.60000000000002,280.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":280.10000000000002},287.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},287.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C183,IF(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},280.10000000000002,280.10000000000002,280.10000000000002,287.60000000000002,0,148.69999999999999,148.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":52},{"$f":"ROUND((X186/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z186/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":130},{"$f":"ROUND(AB186*Weightings!$M$8,1)","v":59.3},9.3000000000000007,0,{"$f":"AE186*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG186*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":70.5},30.4,{"$f":"CC186/Weightings!$M$5","v":0},{"$f":"CD186/Weightings!$M$5","v":0},{"$f":"CH186/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},361926,{"$f":"AP186/Weightings!$M$5","v":94},539.6,633.6,633.6,3360,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H186>0,VLOOKUP($CZ186,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H186),Weightings!H186,VLOOKUP($CZ186,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ186,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G186=\"\",\"\",IF(Weightings!I186=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR186*Weightings!$M$5+AU186","v":2081899},{"$f":"AT186*Weightings!$M$5+AU186","v":2443987},{"$f":"IF(Weightings!G186>0,Weightings!G186,'Preliminary SO66'!AB183)","v":2549639},2443987,null,{"$f":"Weightings!E186","v":0},{"$f":"Weightings!F186","v":0},0,2443987,{"$f":"MAX(ROUND(((AR186-AO186-AN186)*Weightings!$M$12)+AP186,0),ROUND(((AR186-AO186-AN186)*Weightings!$M$12)+Weightings!B186,0))","v":2818692},0.3,845608,874164,845608,0.3,0,true,1811.278,0.51705500000000004,148.69999999999999,false,0,0,0,0,511,0.14000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY186^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY186^Weightings!$P$6*Weightings!$P$8 ),2))","v":1659.71},{"$f":"ROUND(BZ186/Weightings!$M$5,4)","v":0.43090000000000001},30.4,0,0,0,0,{"$f":"AS186*Weightings!$M$5*CF186","v":0},0,0.45200000000000001,0.6,0,0,9.3000000000000007,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W183,VLOOKUP($CZ186,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW186>0,Weightings!$M$11*AR186,0)","v":0},0,"D0392"]
[393,"Dickinson","Solomon ",336.2,4,340.2,324.2,0,324.2,322,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":307},324.2,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":4},328.2,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C184,IF(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},307,322,326,328.2,15,155.80000000000001,155.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":70.599999999999994},{"$f":"ROUND((X187/6)*Weightings!$M$6,1)","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z187/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":111},{"$f":"ROUND(AB187*Weightings!$M$8,1)","v":50.6},0,0,{"$f":"AE187*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG187*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":86},28.3,{"$f":"CC187/Weightings!$M$5","v":0},{"$f":"CD187/Weightings!$M$5","v":0},{"$f":"CH187/Weightings!$M$5","v":0},15.8,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},313846,{"$f":"AP187/Weightings!$M$5","v":81.5},584.6,666.1,666.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H187>0,VLOOKUP($CZ187,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H187),Weightings!H187,VLOOKUP($CZ187,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ187,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G187=\"\",\"\",IF(Weightings!I187=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR187*Weightings!$M$5+AU187","v":2251879},{"$f":"AT187*Weightings!$M$5+AU187","v":2565817},{"$f":"IF(Weightings!G187>0,Weightings!G187,'Preliminary SO66'!AB184)","v":2625523},2565817,null,{"$f":"Weightings!E187","v":0},{"$f":"Weightings!F187","v":0},0,2565817,{"$f":"MAX(ROUND(((AR187-AO187-AN187)*Weightings!$M$12)+AP187,0),ROUND(((AR187-AO187-AN187)*Weightings!$M$12)+Weightings!B187,0))","v":2917860},0.3,875358,909168,875358,0.3,0,false,0,0,0,true,34.897500000000001,0.474605,155.80000000000001,0,187.5,0.46,{"$f":"IF(ROUND((Weightings!$P$5*BY187^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY187^Weightings!$P$6*Weightings!$P$8 ),2))","v":1268.1400000000001},{"$f":"ROUND(BZ187/Weightings!$M$5,4)","v":0.32919999999999999},28.3,0,0,0,0,{"$f":"AS187*Weightings!$M$5*CF187","v":0},0,0.33800000000000002,1.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":15},15.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W184,VLOOKUP($CZ187,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,15.8,0,{"$f":"IF(CW187>0,Weightings!$M$11*AR187,0)","v":0},0,"D0393"]
[394,"Butler","Rose Hill Public Schools ",1624.1,0,1624.1,1583.7,0,1583.7,1591.1,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1562.8},1590.2,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1590.2,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C185,IF(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},1574.8,1603.1,1603.1,1602.2,28.3,66.900000000000006,66.900000000000006,0,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":400.1},{"$f":"ROUND((X188/6)*Weightings!$M$6,1)","v":33.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":37.9},{"$f":"ROUND((Z188/6)*Weightings!$M$7,1)","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":405},{"$f":"ROUND(AB188*Weightings!$M$8,1)","v":184.7},0,0,{"$f":"AE188*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG188*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":612.5},98.1,{"$f":"CC188/Weightings!$M$5","v":0},{"$f":"CD188/Weightings!$M$5","v":0},{"$f":"CH188/Weightings!$M$5","v":0},29.7,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1373917,{"$f":"AP188/Weightings!$M$5","v":356.7},2017.4,2374.1,2374.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H188>0,VLOOKUP($CZ188,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H188),Weightings!H188,VLOOKUP($CZ188,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ188,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G188=\"\",\"\",IF(Weightings!I188=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR188*Weightings!$M$5+AU188","v":7771025},{"$f":"AT188*Weightings!$M$5+AU188","v":9145033},{"$f":"IF(Weightings!G188>0,Weightings!G188,'Preliminary SO66'!AB185)","v":9430466},9145033,null,{"$f":"Weightings!E188","v":0},{"$f":"Weightings!F188","v":0},0,9145033,{"$f":"MAX(ROUND(((AR188-AO188-AN188)*Weightings!$M$12)+AP188,0),ROUND(((AR188-AO188-AN188)*Weightings!$M$12)+Weightings!B188,0))","v":10298690},0.3,3089607,3180066,3089607,0.3,0,false,0,0,0,true,1611.4725000000001,4.1765999999999998E-2,66.900000000000006,0,55,11.14,{"$f":"IF(ROUND((Weightings!$P$5*BY188^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY188^Weightings!$P$6*Weightings!$P$8 ),2))","v":616.69000000000005},{"$f":"ROUND(BZ188/Weightings!$M$5,4)","v":0.16009999999999999},98.1,0,0,0,0,{"$f":"AS188*Weightings!$M$5*CF188","v":0},0,0.253,29.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":28.3},29.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W185,VLOOKUP($CZ188,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,29.7,0,{"$f":"IF(CW188>0,Weightings!$M$11*AR188,0)","v":0},0,"D0394"]
[395,"Rush","LaCrosse ",277.5,0,277.5,272,0,272,291,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":291},291,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},291,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C186,IF(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},291,291,291,291,0,147.80000000000001,147.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":118.5},{"$f":"ROUND((X189/6)*Weightings!$M$6,1)","v":9.9},{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z189/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":113},{"$f":"ROUND(AB189*Weightings!$M$8,1)","v":51.5},3,0,{"$f":"AE189*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG189*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":96},38.200000000000003,{"$f":"CC189/Weightings!$M$5","v":0},{"$f":"CD189/Weightings!$M$5","v":0},{"$f":"CH189/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},241590,{"$f":"AP189/Weightings!$M$5","v":62.7},541.4,604.1,604.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H189>0,VLOOKUP($CZ189,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H189),Weightings!H189,VLOOKUP($CZ189,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ189,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G189=\"\",\"\",IF(Weightings!I189=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR189*Weightings!$M$5+AU189","v":2085473},{"$f":"AT189*Weightings!$M$5+AU189","v":2326993},{"$f":"IF(Weightings!G189>0,Weightings!G189,'Preliminary SO66'!AB186)","v":2342786},2326993,null,{"$f":"Weightings!E189","v":0},{"$f":"Weightings!F189","v":0},0,2326993,{"$f":"MAX(ROUND(((AR189-AO189-AN189)*Weightings!$M$12)+AP189,0),ROUND(((AR189-AO189-AN189)*Weightings!$M$12)+Weightings!B189,0))","v":2796806},0.3,839042,804693,804693,0.28770000000000001,0,true,1844.105,0.50804300000000002,147.80000000000001,false,0,0,0,0,486,0.2,{"$f":"IF(ROUND((Weightings!$P$5*BY189^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY189^Weightings!$P$6*Weightings!$P$8 ),2))","v":1531.06},{"$f":"ROUND(BZ189/Weightings!$M$5,4)","v":0.39750000000000002},38.200000000000003,0,0,0,0,{"$f":"AS189*Weightings!$M$5*CF189","v":0},0,0.38800000000000001,0.6,0,0,3,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W186,VLOOKUP($CZ189,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW189>0,Weightings!$M$11*AR189,0)","v":0},0,"D0395"]
[396,"Butler","Douglass Public Schools ",683.8,0,683.8,664.3,0,664.3,680.5,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":654.20000000000005},667.4,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},667.4,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C187,IF(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},657.7,684,684,670.9,26.3,240.3,240.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":224.6},{"$f":"ROUND((X190/6)*Weightings!$M$6,1)","v":18.7},{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":9.1},{"$f":"ROUND((Z190/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":190},{"$f":"ROUND(AB190*Weightings!$M$8,1)","v":86.6},0,0,{"$f":"AE190*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG190*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":203},50.3,{"$f":"CC190/Weightings!$M$5","v":0},{"$f":"CD190/Weightings!$M$5","v":0},{"$f":"CH190/Weightings!$M$5","v":0},27.6,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},681547,{"$f":"AP190/Weightings!$M$5","v":176.9},1095,1271.9000000000001,1271.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H190>0,VLOOKUP($CZ190,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H190),Weightings!H190,VLOOKUP($CZ190,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ190,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G190=\"\",\"\",IF(Weightings!I190=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR190*Weightings!$M$5+AU190","v":4217940},{"$f":"AT190*Weightings!$M$5+AU190","v":4899359},{"$f":"IF(Weightings!G190>0,Weightings!G190,'Preliminary SO66'!AB187)","v":5025704},4899359,null,{"$f":"Weightings!E190","v":0},{"$f":"Weightings!F190","v":0},0,4899359,{"$f":"MAX(ROUND(((AR190-AO190-AN190)*Weightings!$M$12)+AP190,0),ROUND(((AR190-AO190-AN190)*Weightings!$M$12)+Weightings!B190,0))","v":5538225},0.3,1661468,1688273,{"$f":"MIN(BJ190,BK190)","v":1661468},0.3,0,false,0,{"$f":"IF(BO190=TRUE,ROUND(((7337-BP190)/3642.4)-1,6),0)","v":0},0,true,458.98880000000003,{"$f":"IF(BS190=TRUE,ROUND(((5406-BT190)/3642.4)-1,6),0)","v":0.35817399999999999},240.3,0,125,1.62,{"$f":"IF(ROUND((Weightings!$P$5*BY190^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY190^Weightings!$P$6*Weightings!$P$8 ),2))","v":953.86},{"$f":"ROUND(BZ190/Weightings!$M$5,4)","v":0.24759999999999999},50.3,0,0,0,0,{"$f":"AS190*Weightings!$M$5*CF190","v":0},0,0.28299999999999997,5.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":26.3},27.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W187,VLOOKUP($CZ190,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,27.6,0,{"$f":"IF(CW190>0,Weightings!$M$11*AR190,0)","v":0},0,"D0396"]
[397,"Marion","Centre ",230.5,0,230.5,226.3,0,226.3,482.8,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":213.5},226.3,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},226.3,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C188,IF(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},213.5,482.8,482.8,226.3,269.3,153.80000000000001,153.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":98.1},{"$f":"ROUND((X191/6)*Weightings!$M$6,1)","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z191/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":66},{"$f":"ROUND(AB191*Weightings!$M$8,1)","v":30.1},{"$f":"MAX(CK191,CL191,CM191)","v":0},0,{"$f":"AE191*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG191*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":167},56.1,{"$f":"CC191/Weightings!$M$5","v":0},{"$f":"CD191/Weightings!$M$5","v":0},{"$f":"CH191/Weightings!$M$5","v":0},282.8,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},416630,{"$f":"AP191/Weightings!$M$5","v":108.2},757.3,865.5,865.5,10000,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H191>0,VLOOKUP($CZ191,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H191),Weightings!H191,VLOOKUP($CZ191,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ191,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G191=\"\",\"\",IF(Weightings!I191=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR191*Weightings!$M$5+AU191","v":2927120},{"$f":"AT191*Weightings!$M$5+AU191","v":3343906},{"$f":"IF(Weightings!G191>0,Weightings!G191,'Preliminary SO66'!AB188)","v":3344154},3343906,null,{"$f":"Weightings!E191","v":0},{"$f":"Weightings!F191","v":0},0,3343906,{"$f":"MAX(ROUND(((AR191-AO191-AN191)*Weightings!$M$12)+AP191,0),ROUND(((AR191-AO191-AN191)*Weightings!$M$12)+Weightings!B191,0))","v":2547135},0.3,764141,771880,764141,0.3,0,true,1219.4269999999999,0.67954499999999995,153.80000000000001,false,0,0,0,0,400,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY191^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY191^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ191/Weightings!$M$5,4)","v":0.33610000000000001},56.1,0,0,0,0,{"$f":"AS191*Weightings!$M$5*CF191","v":0},{"$f":"IF(CE191>CG191,CG191,CE191)","v":0},0.29199999999999998,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":269.3},282.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W188,VLOOKUP($CZ191,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,282.8,100000,{"$f":"IF(CW191>0,Weightings!$M$11*AR191,0)","v":189325},100000,"D0397"]
[398,"Marion","Peabody-Burns ",271.10000000000002,0,271.10000000000002,255.5,0,255.5,247.5,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":246.5},257.7,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},257.7,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C189,IF(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6.5},253,254,254,264.2,1,153,153,0,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":141.9},{"$f":"ROUND((X192/6)*Weightings!$M$6,1)","v":11.8},{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z192/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":114},{"$f":"ROUND(AB192*Weightings!$M$8,1)","v":52},6.5,0,{"$f":"AE192*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG192*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":81},28.6,{"$f":"CC192/Weightings!$M$5","v":0},{"$f":"CD192/Weightings!$M$5","v":0},{"$f":"CH192/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},383205,{"$f":"AP192/Weightings!$M$5","v":99.5},517.20000000000005,616.70000000000005,616.70000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H192>0,VLOOKUP($CZ192,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H192),Weightings!H192,VLOOKUP($CZ192,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ192,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G192=\"\",\"\",IF(Weightings!I192=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR192*Weightings!$M$5+AU192","v":1992254},{"$f":"AT192*Weightings!$M$5+AU192","v":2375528},{"$f":"IF(Weightings!G192>0,Weightings!G192,'Preliminary SO66'!AB189)","v":2479918},2375528,null,{"$f":"Weightings!E192","v":0},{"$f":"Weightings!F192","v":0},0,2375528,{"$f":"MAX(ROUND(((AR192-AO192-AN192)*Weightings!$M$12)+AP192,0),ROUND(((AR192-AO192-AN192)*Weightings!$M$12)+Weightings!B192,0))","v":2746780},0.3,824034,839183,824034,0.3,0,true,1585.3510000000001,0.57908199999999999,153,false,0,0,0,0,235,0.34,{"$f":"IF(ROUND((Weightings!$P$5*BY192^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY192^Weightings!$P$6*Weightings!$P$8 ),2))","v":1357.88},{"$f":"ROUND(BZ192/Weightings!$M$5,4)","v":0.35249999999999998},28.6,0,0,0,0,{"$f":"AS192*Weightings!$M$5*CF192","v":0},0,0.43099999999999999,1.1000000000000001,0,0,6.5,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W189,VLOOKUP($CZ192,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW192>0,Weightings!$M$11*AR192,0)","v":0},0,"D0398"]
[399,"Russell","Paradise ",139.5,0,139.5,127.1,0,127.1,116.8,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":116.8},127.8,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},127.8,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C190,IF(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1},117.8,117.8,117.8,128.80000000000001,0,120.8,{"$f":"MAX(BN193,BR193,BV193)","v":120.8},{"$f":"BW193","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":47.2},{"$f":"ROUND((X193/6)*Weightings!$M$6,1)","v":3.9},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z193/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":46},{"$f":"ROUND(AB193*Weightings!$M$8,1)","v":21},0.2,0,{"$f":"AE193*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG193*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":38},18.100000000000001,{"$f":"CC193/Weightings!$M$5","v":0},{"$f":"CD193/Weightings!$M$5","v":0},{"$f":"CH193/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},145647,{"$f":"AP193/Weightings!$M$5","v":37.799999999999997},292.8,330.6,330.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H193>0,VLOOKUP($CZ193,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H193),Weightings!H193,VLOOKUP($CZ193,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ193,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G193=\"\",\"\",IF(Weightings!I193=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR193*Weightings!$M$5+AU193","v":1127866},{"$f":"AT193*Weightings!$M$5+AU193","v":1273471},{"$f":"IF(Weightings!G193>0,Weightings!G193,'Preliminary SO66'!AB190)","v":1389802},1273471,null,{"$f":"Weightings!E193","v":0},{"$f":"Weightings!F193","v":0},0,1273471,{"$f":"MAX(ROUND(((AR193-AO193-AN193)*Weightings!$M$12)+AP193,0),ROUND(((AR193-AO193-AN193)*Weightings!$M$12)+Weightings!B193,0))","v":1488242},0.3,446473,478127,446473,0.3,0,true,278.06400000000002,0.93798999999999999,120.8,false,0,0,0,0,439,0.09,{"$f":"IF(ROUND((Weightings!$P$5*BY193^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY193^Weightings!$P$6*Weightings!$P$8 ),2))","v":1834.16},{"$f":"ROUND(BZ193/Weightings!$M$5,4)","v":0.47620000000000001},18.100000000000001,0,0,0,0,{"$f":"AS193*Weightings!$M$5*CF193","v":0},0,0.35699999999999998,0.3,0,0,0.2,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W190,VLOOKUP($CZ193,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW193>0,Weightings!$M$11*AR193,0)","v":0},0,"D0399"]
[400,"McPherson","Smoky Valley ",861.7,0,861.7,857.2,0,857.2,905.3,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":823.1},857.2,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},857.2,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C191,IF(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":11},834.1,916.3,916.3,868.2,82.2,252.8,252.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":305.60000000000002},{"$f":"ROUND((X194/6)*Weightings!$M$6,1)","v":25.5},{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":8.3000000000000007},{"$f":"ROUND((Z194/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":208},{"$f":"ROUND(AB194*Weightings!$M$8,1)","v":94.8},0,0,{"$f":"AE194*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG194*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":303},88.8,{"$f":"CC194/Weightings!$M$5","v":0},{"$f":"CD194/Weightings!$M$5","v":0},{"$f":"CH194/Weightings!$M$5","v":0},86.3,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1091145,{"$f":"AP194/Weightings!$M$5","v":283.3},1416.9,1700.2,1700.2,60500,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H194>0,VLOOKUP($CZ194,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H194),Weightings!H194,VLOOKUP($CZ194,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ194,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G194=\"\",\"\",IF(Weightings!I194=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR194*Weightings!$M$5+AU194","v":5518399},{"$f":"AT194*Weightings!$M$5+AU194","v":6609670},{"$f":"IF(Weightings!G194>0,Weightings!G194,'Preliminary SO66'!AB191)","v":6758545},6609670,null,{"$f":"Weightings!E194","v":0},{"$f":"Weightings!F194","v":0},0,6609670,{"$f":"MAX(ROUND(((AR194-AO194-AN194)*Weightings!$M$12)+AP194,0),ROUND(((AR194-AO194-AN194)*Weightings!$M$12)+Weightings!B194,0))","v":7065539},0.33,2331628,2347036,2331628,0.33,0,false,0,0,0,true,703.14750000000004,0.29114099999999998,252.8,0,395.5,0.77,{"$f":"IF(ROUND((Weightings!$P$5*BY194^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY194^Weightings!$P$6*Weightings!$P$8 ),2))","v":1128.6400000000001},{"$f":"ROUND(BZ194/Weightings!$M$5,4)","v":0.29299999999999998},88.8,0,0,0,0,{"$f":"AS194*Weightings!$M$5*CF194","v":0},0,0.24,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":82.2},86.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W191,VLOOKUP($CZ194,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,86.3,61073,{"$f":"IF(CW194>0,Weightings!$M$11*AR194,0)","v":354225},61073,"D0400"]
[401,"Rice","Chase-Raymond ",146,0,146,158,0,158,160.5,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":160.5},160.5,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},160.5,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C192,IF(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4},164.5,164.5,164.5,164.5,0,138.69999999999999,138.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":79.099999999999994},{"$f":"ROUND((X195/6)*Weightings!$M$6,1)","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":6},{"$f":"ROUND((Z195/6)*Weightings!$M$7,1)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":112},{"$f":"ROUND(AB195*Weightings!$M$8,1)","v":51.1},11.8,0,{"$f":"AE195*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG195*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":35},14.2,{"$f":"CC195/Weightings!$M$5","v":0},{"$f":"CD195/Weightings!$M$5","v":0},{"$f":"CH195/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},191243,{"$f":"AP195/Weightings!$M$5","v":49.6},387.3,436.9,436.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H195>0,VLOOKUP($CZ195,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H195),Weightings!H195,VLOOKUP($CZ195,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ195,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G195=\"\",\"\",IF(Weightings!I195=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR195*Weightings!$M$5+AU195","v":1491880},{"$f":"AT195*Weightings!$M$5+AU195","v":1682939},{"$f":"IF(Weightings!G195>0,Weightings!G195,'Preliminary SO66'!AB192)","v":1693339},1682939,null,{"$f":"Weightings!E195","v":0},{"$f":"Weightings!F195","v":0},0,1682939,{"$f":"MAX(ROUND(((AR195-AO195-AN195)*Weightings!$M$12)+AP195,0),ROUND(((AR195-AO195-AN195)*Weightings!$M$12)+Weightings!B195,0))","v":1930220},0.3,579066,569468,569468,0.29499999999999998,0,true,622.74800000000005,0.84335899999999997,138.69999999999999,false,0,0,0,0,196,0.18,{"$f":"IF(ROUND((Weightings!$P$5*BY195^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY195^Weightings!$P$6*Weightings!$P$8 ),2))","v":1567.98},{"$f":"ROUND(BZ195/Weightings!$M$5,4)","v":0.40710000000000002},14.2,0,0,0,0,{"$f":"AS195*Weightings!$M$5*CF195","v":0},0,0.68100000000000005,0.8,11.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W192,VLOOKUP($CZ195,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW195>0,Weightings!$M$11*AR195,0)","v":0},0,"D0401"]
[402,"Butler","Augusta ",2131.8000000000002,0,2131.8000000000002,2160.1999999999998,0,2160.1999999999998,2158.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2158.6999999999998},2160.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2160.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C193,IF(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},2173.6999999999998,2173.6999999999998,2173.6999999999998,2175.1999999999998,0,76.2,0,76.2,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":500.5},{"$f":"ROUND((X196/6)*Weightings!$M$6,1)","v":41.7},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":31.4},{"$f":"ROUND((Z196/6)*Weightings!$M$7,1)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":760},{"$f":"ROUND(AB196*Weightings!$M$8,1)","v":346.6},0,0,{"$f":"AE196*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":315},{"$f":"ROUND(AG196*Weightings!$M$10,1)","v":78.8},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":413.2},76.2,{"$f":"CC196/Weightings!$M$5","v":0},{"$f":"CD196/Weightings!$M$5","v":0},{"$f":"CH196/Weightings!$M$5","v":0},{"$f":"CV196","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1659965,{"$f":"AP196/Weightings!$M$5","v":430.9},2796.8,3227.7,3227.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H196>0,VLOOKUP($CZ196,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H196),Weightings!H196,VLOOKUP($CZ196,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ196,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G196=\"\",\"\",IF(Weightings!I196=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR196*Weightings!$M$5+AU196","v":10773274},{"$f":"AT196*Weightings!$M$5+AU196","v":12433100},{"$f":"IF(Weightings!G196>0,Weightings!G196,'Preliminary SO66'!AB193)","v":13149187},12433100,null,{"$f":"Weightings!E196","v":0},{"$f":"Weightings!F196","v":0},0,12433100,{"$f":"MAX(ROUND(((AR196-AO196-AN196)*Weightings!$M$12)+AP196,0),ROUND(((AR196-AO196-AN196)*Weightings!$M$12)+Weightings!B196,0))","v":14217597},0.3,4265279,4505441,4265279,0.3,0,false,0,0,0,false,0,0,0,76.2,69.5,5.95,{"$f":"IF(ROUND((Weightings!$P$5*BY196^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY196^Weightings!$P$6*Weightings!$P$8 ),2))","v":710.69},{"$f":"ROUND(BZ196/Weightings!$M$5,4)","v":0.1845},76.2,0,0,0,0,{"$f":"AS196*Weightings!$M$5*CF196","v":0},0,0.34899999999999998,31.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN196*1.05","v":0},0,{"$f":"CP196*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR196*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W193,VLOOKUP($CZ196,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW196>0,Weightings!$M$11*AR196,0)","v":0},0,"D0402"]
[403,"Rush","Otis-Bison ",187.5,0,187.5,205.5,0,{"$f":"G197+H197","v":205.5},{"$f":"K197+T197","v":230.5},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":222.9},{"$f":"MAX(K197, I197,AVERAGE(F197, I197, K197))","v":222.9},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},{"$f":"L197+M197","v":222.9},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C194,IF(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},{"$f":"K197+O197","v":222.9},{"$f":"J197+O197","v":230.5},{"$f":"J197+O197+M197","v":230.5},{"$f":"L197+M197+O197","v":222.9},7.6,{"$f":"IF(L197>0,MAX(BN197,BR197,BV197,BW197),0)","v":153.5},153.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":23},{"$f":"ROUND((X197/6)*Weightings!$M$6,1)","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z197/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":90},{"$f":"ROUND(AB197*Weightings!$M$8,1)","v":41},3.4,0,{"$f":"AE197*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG197*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":112},{"$f":"CB197","v":39.700000000000003},{"$f":"CC197/Weightings!$M$5","v":0},{"$f":"CD197/Weightings!$M$5","v":0},{"$f":"CH197/Weightings!$M$5","v":0},8,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},279301,{"$f":"AP197/Weightings!$M$5","v":72.5},{"$f":"SUM(S197+ U197+ Y197+ AA197+ AC197+ AH197+ AJ197+ AK197+ AL197+ AD197+AF197+AM197+AN197+AO197)","v":470.4},{"$f":"SUM(S197+U197+Y197+AA197+AC197+AH197+AJ197+AK197+AL197+AD197+AF197+AQ197+AN197+AO197)","v":542.9},{"$f":"SUM(S197+U197+Y197+AA197+AC197+AH197+AJ197+AK197+AL197+AQ197+AD197+AF197+AM197+AN197+AO197)","v":542.9},9246,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H197>0,VLOOKUP($CZ197,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H197),Weightings!H197,VLOOKUP($CZ197,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ197,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G197=\"\",\"\",IF(Weightings!I197=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR197*Weightings!$M$5+AU197","v":1821227},{"$f":"AT197*Weightings!$M$5+AU197","v":2100497},{"$f":"IF(Weightings!G197>0,Weightings!G197,'Preliminary SO66'!AB194)","v":2118985},{"$f":"MIN(AZ197,BA197)","v":2100497},null,{"$f":"Weightings!E197","v":0},{"$f":"Weightings!F197","v":0},{"$f":"SUM(BC197:BE197)","v":0},{"$f":"BB197+BF197","v":2100497},{"$f":"MAX(ROUND(((AR197-AO197-AN197)*Weightings!$M$12)+AP197,0),ROUND(((AR197-AO197-AN197)*Weightings!$M$12)+Weightings!B197,0))","v":2355477},0.3,706643,664548,664548,0.28210000000000002,{"$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(BO197=TRUE,ROUND((S197-100)*9.655,3),0)","v":1186.5999999999999},0.68855699999999997,{"$f":"ROUND(S197*BQ197,1)","v":153.5},{"$f":"AND(S197>299.9,S197<=1621.9)","v":false},{"$f":"IF(BS197=TRUE,ROUND((S197-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BU197*S197,1)","v":0},{"$f":"ROUND(IF(S197>=1622,(S197*0.03504),0),1)","v":0},339.5,0.33,{"$f":"IF(ROUND((Weightings!$P$5*BY197^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY197^Weightings!$P$6*Weightings!$P$8 ),2))","v":1367.08},{"$f":"ROUND(BZ197/Weightings!$M$5,4)","v":0.35489999999999999},39.700000000000003,0,0,0,0,{"$f":"AS197*Weightings!$M$5*CF197","v":0},0,{"$f":"ROUND(AB197/S197,3)","v":0.40400000000000003},{"$f":"ROUND(S197/BX197,1)","v":0.7},0,0,3.4,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":7.6},8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W194,VLOOKUP($CZ197,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,8,0,{"$f":"IF(CW197>0,Weightings!$M$11*AR197,0)","v":0},0,"D0403"]
[404,"Cherokee","Riverton ",745,0,745,725.7,0,725.7,726.4,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":726.4},732.4,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},732.4,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C195,IF(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},730.9,730.9,730.9,736.9,0,247.4,247.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":150},{"$f":"ROUND((X198/6)*Weightings!$M$6,1)","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z198/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":342},{"$f":"ROUND(AB198*Weightings!$M$8,1)","v":156},27.3,0,{"$f":"AE198*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG198*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":270},53.1,{"$f":"CC198/Weightings!$M$5","v":0},{"$f":"CD198/Weightings!$M$5","v":0},{"$f":"CH198/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},641988,{"$f":"AP198/Weightings!$M$5","v":166.7},1233.2,1399.9,1399.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H198>0,VLOOKUP($CZ198,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H198),Weightings!H198,VLOOKUP($CZ198,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ198,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G198=\"\",\"\",IF(Weightings!I198=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR198*Weightings!$M$5+AU198","v":4750286},{"$f":"AT198*Weightings!$M$5+AU198","v":5392415},{"$f":"IF(Weightings!G198>0,Weightings!G198,'Preliminary SO66'!AB195)","v":5467529},5392415,null,{"$f":"Weightings!E198","v":0},{"$f":"Weightings!F198","v":0},0,5392415,{"$f":"MAX(ROUND(((AR198-AO198-AN198)*Weightings!$M$12)+AP198,0),ROUND(((AR198-AO198-AN198)*Weightings!$M$12)+Weightings!B198,0))","v":6212071},0.3,1863621,1874038,1863621,{"$f":"BL198/BH198","v":0.3},0,false,0,0,0,true,540.66380000000004,0.33574999999999999,247.4,0,60,{"$f":"AI198/BX198","v":4.5},{"$f":"IF(ROUND((Weightings!$P$5*BY198^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY198^Weightings!$P$6*Weightings!$P$8 ),2))","v":757.04},{"$f":"ROUND(BZ198/Weightings!$M$5,4)","v":0.19650000000000001},{"$f":"ROUND(IF(AI198>0,CA198*AI198,0),1)","v":53.1},0,0,0,0,{"$f":"AS198*Weightings!$M$5*CF198","v":0},0,0.46400000000000002,12.3,{"$f":"IF(CI198>=50%,AB198*10.5%,0)","v":0},{"$f":"IF(AND(CI198>=35.1%,CJ198>212),AB198*0.105,0)","v":0},{"$f":"IF(AND((CI198-0.35)>0,CI198<0.5),AB198*(CI198-0.35)*0.7,0)","v":27.3},{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W195,VLOOKUP($CZ198,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW198>0,Weightings!$M$11*AR198,0)","v":0},{"$f":"MIN(CW198,CX198)","v":0},"D0404"]
[405,"Rice","Lyons ",744.5,0,744.5,727.5,0,727.5,778.4,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":753.4},753.4,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},753.4,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C196,IF(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15.5},768.9,793.9,793.9,768.9,25,249.8,249.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":124.6},{"$f":"ROUND((X199/6)*Weightings!$M$6,1)","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":670.6},{"$f":"ROUND((Z199/6)*Weightings!$M$7,1)","v":44.1},{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":445},{"$f":"ROUND(AB199*Weightings!$M$8,1)","v":202.9},46.7,0,{"$f":"AE199*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG199*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":38},13.5,{"$f":"CC199/Weightings!$M$5","v":0},{"$f":"CD199/Weightings!$M$5","v":0},{"$f":"CH199/Weightings!$M$5","v":0},26.3,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},841386,{"$f":"AP199/Weightings!$M$5","v":218.4},1363.6,1582,1582,0,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H199>0,VLOOKUP($CZ199,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H199),Weightings!H199,VLOOKUP($CZ199,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ199,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G199=\"\",\"\",IF(Weightings!I199=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR199*Weightings!$M$5+AU199","v":5252587},{"$f":"AT199*Weightings!$M$5+AU199","v":6093864},{"$f":"IF(Weightings!G199>0,Weightings!G199,'Preliminary SO66'!AB196)","v":6536074},6093864,null,{"$f":"Weightings!E199","v":0},{"$f":"Weightings!F199","v":0},0,6093864,{"$f":"MAX(ROUND(((AR199-AO199-AN199)*Weightings!$M$12)+AP199,0),ROUND(((AR199-AO199-AN199)*Weightings!$M$12)+Weightings!B199,0))","v":6845074},0.3,2053522,1900000,1900000,0.27760000000000001,0,false,0,0,0,true,580.26379999999995,0.324878,249.8,0,116,0.33,{"$f":"IF(ROUND((Weightings!$P$5*BY199^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY199^Weightings!$P$6*Weightings!$P$8 ),2))","v":1367.08},{"$f":"ROUND(BZ199/Weightings!$M$5,4)","v":0.35489999999999999},13.5,0,0,0,0,{"$f":"AS199*Weightings!$M$5*CF199","v":0},0,0.57899999999999996,6.6,46.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":25},26.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W196,VLOOKUP($CZ199,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,26.3,0,{"$f":"IF(CW199>0,Weightings!$M$11*AR199,0)","v":0},0,"D0405"]
[407,"Russell","Russell County ",772.5,0,772.5,778.5,0,778.5,762.7,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":762.7},778.5,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},778.5,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C197,IF(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},762.7,762.7,762.7,778.5,0,250.4,250.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":145.6},{"$f":"ROUND((X200/6)*Weightings!$M$6,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z200/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":316},{"$f":"ROUND(AB200*Weightings!$M$8,1)","v":144.1},12.4,0,{"$f":"AE200*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG200*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":108},42,{"$f":"CC200/Weightings!$M$5","v":0},{"$f":"CD200/Weightings!$M$5","v":0},{"$f":"CH200/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},765667,{"$f":"AP200/Weightings!$M$5","v":198.8},1240.5,1439.3,1439.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H200>0,VLOOKUP($CZ200,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H200),Weightings!H200,VLOOKUP($CZ200,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ200,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G200=\"\",\"\",IF(Weightings!I200=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR200*Weightings!$M$5+AU200","v":4778406},{"$f":"AT200*Weightings!$M$5+AU200","v":5544184},{"$f":"IF(Weightings!G200>0,Weightings!G200,'Preliminary SO66'!AB197)","v":5576155},5544184,null,{"$f":"Weightings!E200","v":0},{"$f":"Weightings!F200","v":0},0,5544184,{"$f":"MAX(ROUND(((AR200-AO200-AN200)*Weightings!$M$12)+AP200,0),ROUND(((AR200-AO200-AN200)*Weightings!$M$12)+Weightings!B200,0))","v":6398486},0.33,2111500,2083941,2083941,0.32569999999999999,0,false,0,0,0,true,592.14380000000006,0.32161699999999999,250.4,0,489,0.22,{"$f":"IF(ROUND((Weightings!$P$5*BY200^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY200^Weightings!$P$6*Weightings!$P$8 ),2))","v":1498.4},{"$f":"ROUND(BZ200/Weightings!$M$5,4)","v":0.38900000000000001},42,0,0,0,0,{"$f":"AS200*Weightings!$M$5*CF200","v":0},0,0.40600000000000003,1.6,0,0,12.4,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W197,VLOOKUP($CZ200,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT200*0.08","v":0},{"$f":"CO200+CQ200+CS200+CU200","v":0},0,{"$f":"IF(CW200>0,Weightings!$M$11*AR200,0)","v":0},0,"D0407"]
[408,"Marion","Marion-Florence ",534.1,0,534.1,500.4,0,500.4,486,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":486},506.8,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},506.8,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C198,IF(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},486,486,486,506.8,0,209.8,209.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":197.8},{"$f":"ROUND((X201/6)*Weightings!$M$6,1)","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z201/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":143},{"$f":"ROUND(AB201*Weightings!$M$8,1)","v":65.2},0,0,{"$f":"AE201*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG201*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":128},40.6,{"$f":"CC201/Weightings!$M$5","v":0},{"$f":"CD201/Weightings!$M$5","v":0},{"$f":"CH201/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},685987,{"$f":"AP201/Weightings!$M$5","v":178.1},838.9,1017,1017,0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H201>0,VLOOKUP($CZ201,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H201),Weightings!H201,VLOOKUP($CZ201,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ201,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G201=\"\",\"\",IF(Weightings!I201=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR201*Weightings!$M$5+AU201","v":3231443},{"$f":"AT201*Weightings!$M$5+AU201","v":3917484},{"$f":"IF(Weightings!G201>0,Weightings!G201,'Preliminary SO66'!AB198)","v":4245674},3917484,null,{"$f":"Weightings!E201","v":0},{"$f":"Weightings!F201","v":0},0,3917484,{"$f":"MAX(ROUND(((AR201-AO201-AN201)*Weightings!$M$12)+AP201,0),ROUND(((AR201-AO201-AN201)*Weightings!$M$12)+Weightings!B201,0))","v":4499923},0.3,1349977,1350000,1349977,0.3,0,false,0,0,0,true,255.91499999999999,0.41392600000000002,209.8,0,237,0.54,{"$f":"IF(ROUND((Weightings!$P$5*BY201^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY201^Weightings!$P$6*Weightings!$P$8 ),2))","v":1222.96},{"$f":"ROUND(BZ201/Weightings!$M$5,4)","v":0.3175},40.6,0,0,0,0,{"$f":"AS201*Weightings!$M$5*CF201","v":0},0,0.28199999999999997,2.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W198,VLOOKUP($CZ201,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW201>0,Weightings!$M$11*AR201,0)","v":0},0,"D0408"]
[409,"Atchison","Atchison Public Schools ",1584,0,1584,1546.4,0,1546.4,1564.5,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1564.5},1565,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1565,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C199,IF(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":18},1582.5,1582.5,1582.5,1583,0,76.400000000000006,76.400000000000006,0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":135.1},{"$f":"ROUND((X202/6)*Weightings!$M$6,1)","v":11.3},{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2.8},{"$f":"ROUND((Z202/6)*Weightings!$M$7,1)","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":928},{"$f":"ROUND(AB202*Weightings!$M$8,1)","v":423.2},97.4,0,{"$f":"AE202*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":102.9},{"$f":"ROUND(AG202*Weightings!$M$10,1)","v":25.7},{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":230},45.5,{"$f":"CC202/Weightings!$M$5","v":0},{"$f":"CD202/Weightings!$M$5","v":0},{"$f":"CH202/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1768685,{"$f":"AP202/Weightings!$M$5","v":459.2},2262.6999999999998,2721.9,2721.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H202>0,VLOOKUP($CZ202,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H202),Weightings!H202,VLOOKUP($CZ202,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ202,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G202=\"\",\"\",IF(Weightings!I202=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR202*Weightings!$M$5+AU202","v":8715920},{"$f":"AT202*Weightings!$M$5+AU202","v":10484759},{"$f":"IF(Weightings!G202>0,Weightings!G202,'Preliminary SO66'!AB199)","v":10610719},10484759,null,{"$f":"Weightings!E202","v":0},{"$f":"Weightings!F202","v":0},0,10484759,{"$f":"MAX(ROUND(((AR202-AO202-AN202)*Weightings!$M$12)+AP202,0),ROUND(((AR202-AO202-AN202)*Weightings!$M$12)+Weightings!B202,0))","v":11928208},0.3,3578462,3601866,3578462,0.3,0,false,0,0,0,true,1587.7125000000001,4.8288999999999999E-2,76.400000000000006,0,52.7,4.3600000000000003,{"$f":"IF(ROUND((Weightings!$P$5*BY202^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY202^Weightings!$P$6*Weightings!$P$8 ),2))","v":762.47},{"$f":"ROUND(BZ202/Weightings!$M$5,4)","v":0.19789999999999999},45.5,0,0,0,0,{"$f":"AS202*Weightings!$M$5*CF202","v":0},0,0.58599999999999997,30,97.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W199,VLOOKUP($CZ202,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW202>0,Weightings!$M$11*AR202,0)","v":0},0,"D0409"]
[410,"Marion","Durham-Hillsboro-Lehigh ",577.4,0,577.4,528.1,0,528.1,541.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":534.29999999999995},546.6,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},546.6,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C200,IF(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4.5},538.79999999999995,545.70000000000005,545.70000000000005,551.1,6.9,219.8,219.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":404.3},{"$f":"ROUND((X203/6)*Weightings!$M$6,1)","v":33.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":3.9},{"$f":"ROUND((Z203/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":152},{"$f":"ROUND(AB203*Weightings!$M$8,1)","v":69.3},0,0,{"$f":"AE203*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG203*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":148},45.2,{"$f":"CC203/Weightings!$M$5","v":0},{"$f":"CD203/Weightings!$M$5","v":0},{"$f":"CH203/Weightings!$M$5","v":0},7.2,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},743005,{"$f":"AP203/Weightings!$M$5","v":192.9},926.6,1119.5,1119.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H203>0,VLOOKUP($CZ203,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H203),Weightings!H203,VLOOKUP($CZ203,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ203,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G203=\"\",\"\",IF(Weightings!I203=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR203*Weightings!$M$5+AU203","v":3569263},{"$f":"AT203*Weightings!$M$5+AU203","v":4312314},{"$f":"IF(Weightings!G203>0,Weightings!G203,'Preliminary SO66'!AB200)","v":4403606},4312314,null,{"$f":"Weightings!E203","v":0},{"$f":"Weightings!F203","v":0},0,4312314,{"$f":"MAX(ROUND(((AR203-AO203-AN203)*Weightings!$M$12)+AP203,0),ROUND(((AR203-AO203-AN203)*Weightings!$M$12)+Weightings!B203,0))","v":4913629},0.33,1621498,1638202,1621498,0.33,0,false,0,0,0,true,310.73630000000003,0.39887499999999998,219.8,0,231.8,0.64,{"$f":"IF(ROUND((Weightings!$P$5*BY203^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY203^Weightings!$P$6*Weightings!$P$8 ),2))","v":1176.8499999999999},{"$f":"ROUND(BZ203/Weightings!$M$5,4)","v":0.30549999999999999},45.2,0,0,0,0,{"$f":"AS203*Weightings!$M$5*CF203","v":0},0,0.27600000000000002,2.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":6.9},7.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W200,VLOOKUP($CZ203,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,7.2,0,{"$f":"IF(CW203>0,Weightings!$M$11*AR203,0)","v":0},0,"D0410"]
[411,"Marion","Goessel ",254,0,254,273,0,273,276.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":276.10000000000002},276.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},276.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C201,IF(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},276.10000000000002,276.10000000000002,276.10000000000002,276.10000000000002,0,151.19999999999999,151.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":116},{"$f":"ROUND((X204/6)*Weightings!$M$6,1)","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z204/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":67},{"$f":"ROUND(AB204*Weightings!$M$8,1)","v":30.6},0,0,{"$f":"AE204*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG204*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":110},30.4,{"$f":"CC204/Weightings!$M$5","v":0},{"$f":"CD204/Weightings!$M$5","v":0},{"$f":"CH204/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},381250,{"$f":"AP204/Weightings!$M$5","v":99},498,597,597,0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H204>0,VLOOKUP($CZ204,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H204),Weightings!H204,VLOOKUP($CZ204,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ204,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G204=\"\",\"\",IF(Weightings!I204=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR204*Weightings!$M$5+AU204","v":1918296},{"$f":"AT204*Weightings!$M$5+AU204","v":2299644},{"$f":"IF(Weightings!G204>0,Weightings!G204,'Preliminary SO66'!AB201)","v":2335082},2299644,null,{"$f":"Weightings!E204","v":0},{"$f":"Weightings!F204","v":0},0,2299644,{"$f":"MAX(ROUND(((AR204-AO204-AN204)*Weightings!$M$12)+AP204,0),ROUND(((AR204-AO204-AN204)*Weightings!$M$12)+Weightings!B204,0))","v":2617270},0.3,785181,782862,782862,0.29909999999999998,0,true,1700.2460000000001,0.54753799999999997,151.19999999999999,false,0,0,0,0,111.2,0.99,{"$f":"IF(ROUND((Weightings!$P$5*BY204^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY204^Weightings!$P$6*Weightings!$P$8 ),2))","v":1066.27},{"$f":"ROUND(BZ204/Weightings!$M$5,4)","v":0.27679999999999999},30.4,0,0,0,0,{"$f":"AS204*Weightings!$M$5*CF204","v":0},0,0.24299999999999999,2.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W201,VLOOKUP($CZ204,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW204>0,Weightings!$M$11*AR204,0)","v":0},0,"D0411"]
[412,"Sheridan","Hoxie Community Schools ",326.5,0,326.5,335.5,0,335.5,339,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":339},339,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},339,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C202,IF(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},339,339,339,339,0,159.6,159.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":52.6},{"$f":"ROUND((X205/6)*Weightings!$M$6,1)","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z205/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":73},{"$f":"ROUND(AB205*Weightings!$M$8,1)","v":33.299999999999997},0,0,{"$f":"AE205*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG205*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":90.5},39.700000000000003,{"$f":"CC205/Weightings!$M$5","v":0},{"$f":"CD205/Weightings!$M$5","v":0},{"$f":"CH205/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},258935,{"$f":"AP205/Weightings!$M$5","v":67.2},576,643.20000000000005,643.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H205>0,VLOOKUP($CZ205,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H205),Weightings!H205,VLOOKUP($CZ205,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ205,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G205=\"\",\"\",IF(Weightings!I205=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR205*Weightings!$M$5+AU205","v":2218752},{"$f":"AT205*Weightings!$M$5+AU205","v":2477606},{"$f":"IF(Weightings!G205>0,Weightings!G205,'Preliminary SO66'!AB202)","v":2626679},2477606,null,{"$f":"Weightings!E205","v":0},{"$f":"Weightings!F205","v":0},0,2477606,{"$f":"MAX(ROUND(((AR205-AO205-AN205)*Weightings!$M$12)+AP205,0),ROUND(((AR205-AO205-AN205)*Weightings!$M$12)+Weightings!B205,0))","v":2959928},0.3,887978,912494,887978,0.3,0,false,0,0,0,true,48.262500000000003,0.47093600000000002,159.6,0,674,0.13,{"$f":"IF(ROUND((Weightings!$P$5*BY205^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY205^Weightings!$P$6*Weightings!$P$8 ),2))","v":1687.76},{"$f":"ROUND(BZ205/Weightings!$M$5,4)","v":0.43819999999999998},39.700000000000003,0,0,0,0,{"$f":"AS205*Weightings!$M$5*CF205","v":0},0,0.215,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W202,VLOOKUP($CZ205,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW205>0,Weightings!$M$11*AR205,0)","v":0},0,"D0412"]
[413,"Neosho","Chanute Public Schools ",1780.7,0,1780.7,1790.9,0,1790.9,1766.8,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1750.7},1790.9,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1790.9,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C203,IF(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":16},1766.7,1782.8,1782.8,1806.9,16.100000000000001,63.3,0,63.3,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":393.6},{"$f":"ROUND((X206/6)*Weightings!$M$6,1)","v":32.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":91.4},{"$f":"ROUND((Z206/6)*Weightings!$M$7,1)","v":6},{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":952},{"$f":"ROUND(AB206*Weightings!$M$8,1)","v":434.1},100,0,{"$f":"AE206*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG206*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":586},114.1,{"$f":"CC206/Weightings!$M$5","v":0},{"$f":"CD206/Weightings!$M$5","v":0},{"$f":"CH206/Weightings!$M$5","v":0},16.899999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2152844,{"$f":"AP206/Weightings!$M$5","v":558.9},2574.1,3133,3133,0,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H206>0,VLOOKUP($CZ206,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H206),Weightings!H206,VLOOKUP($CZ206,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ206,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G206=\"\",\"\",IF(Weightings!I206=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR206*Weightings!$M$5+AU206","v":9915433},{"$f":"AT206*Weightings!$M$5+AU206","v":12068316},{"$f":"IF(Weightings!G206>0,Weightings!G206,'Preliminary SO66'!AB203)","v":12451590},12068316,null,{"$f":"Weightings!E206","v":-4176},{"$f":"Weightings!F206","v":0},-4176,12064140,{"$f":"MAX(ROUND(((AR206-AO206-AN206)*Weightings!$M$12)+AP206,0),ROUND(((AR206-AO206-AN206)*Weightings!$M$12)+Weightings!B206,0))","v":13634672},0.3,4090402,4233850,4090402,0.3,0,false,0,0,0,false,0,0,0,63.3,125,4.6900000000000004,{"$f":"IF(ROUND((Weightings!$P$5*BY206^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY206^Weightings!$P$6*Weightings!$P$8 ),2))","v":749.99},{"$f":"ROUND(BZ206/Weightings!$M$5,4)","v":0.19470000000000001},114.1,0,0,0,0,{"$f":"AS206*Weightings!$M$5*CF206","v":0},0,0.52700000000000002,14.5,100,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":16.100000000000001},16.899999999999999,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W203,VLOOKUP($CZ206,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,16.899999999999999,0,{"$f":"IF(CW206>0,Weightings!$M$11*AR206,0)","v":0},0,"D0413"]
[415,"Brown","Hiawatha ",847.1,0,847.1,813.7,0,813.7,837.2,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":837.2},837.2,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},837.2,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C204,IF(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},837.2,837.2,837.2,837.2,{"$f":"CN207","v":0},252.6,252.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":137.6},{"$f":"ROUND((X207/6)*Weightings!$M$6,1)","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z207/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":375},{"$f":"ROUND(AB207*Weightings!$M$8,1)","v":171},25.7,0,{"$f":"AE207*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG207*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":261},76,{"$f":"CC207/Weightings!$M$5","v":0},{"$f":"CD207/Weightings!$M$5","v":0},{"$f":"CH207/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":2},951561,{"$f":"AP207/Weightings!$M$5","v":247},1376,1623,1623,0,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H207>0,VLOOKUP($CZ207,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H207),Weightings!H207,VLOOKUP($CZ207,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ207,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G207=\"\",\"\",IF(Weightings!I207=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR207*Weightings!$M$5+AU207","v":5300352},{"$f":"AT207*Weightings!$M$5+AU207","v":6251796},{"$f":"IF(Weightings!G207>0,Weightings!G207,'Preliminary SO66'!AB204)","v":6301872},6251796,null,{"$f":"Weightings!E207","v":0},{"$f":"Weightings!F207","v":0},0,6251796,{"$f":"MAX(ROUND(((AR207-AO207-AN207)*Weightings!$M$12)+AP207,0),ROUND(((AR207-AO207-AN207)*Weightings!$M$12)+Weightings!B207,0))","v":7146035},0.3,2143811,2151317,2143811,0.3,0,false,0,0,0,true,664.78499999999997,0.30167300000000002,252.6,0,331,0.79,{"$f":"IF(ROUND((Weightings!$P$5*BY207^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY207^Weightings!$P$6*Weightings!$P$8 ),2))","v":1122.1099999999999},{"$f":"ROUND(BZ207/Weightings!$M$5,4)","v":0.2913},76,0,0,0,0,{"$f":"AS207*Weightings!$M$5*CF207","v":0},0,0.44800000000000001,2.5,0,0,25.7,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W204,VLOOKUP($CZ207,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW207>0,Weightings!$M$11*AR207,0)","v":0},0,"D0415"]
[416,"Miami","Louisburg ",1706.7,0,1706.7,1691.1,0,1691.1,1661.5,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1661.5},1691.1,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1691.1,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C205,IF(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1661.5,1661.5,1661.5,1691.1,0,59.3,0,59.3,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":375.7},{"$f":"ROUND((X208/6)*Weightings!$M$6,1)","v":31.3},{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":38.799999999999997},{"$f":"ROUND((Z208/6)*Weightings!$M$7,1)","v":2.6},{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":321},{"$f":"ROUND(AB208*Weightings!$M$8,1)","v":146.4},0,0,{"$f":"AE208*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG208*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":702},137.9,{"$f":"CC208/Weightings!$M$5","v":0},{"$f":"CD208/Weightings!$M$5","v":0},{"$f":"CH208/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1404397,{"$f":"AP208/Weightings!$M$5","v":364.6},2068.6,2433.1999999999998,2433.1999999999998,0,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H208>0,VLOOKUP($CZ208,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H208),Weightings!H208,VLOOKUP($CZ208,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ208,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G208=\"\",\"\",IF(Weightings!I208=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR208*Weightings!$M$5+AU208","v":7968247},{"$f":"AT208*Weightings!$M$5+AU208","v":9372686},{"$f":"IF(Weightings!G208>0,Weightings!G208,'Preliminary SO66'!AB205)","v":9639245},9372686,null,{"$f":"Weightings!E208","v":0},{"$f":"Weightings!F208","v":0},0,9372686,{"$f":"MAX(ROUND(((AR208-AO208-AN208)*Weightings!$M$12)+AP208,0),ROUND(((AR208-AO208-AN208)*Weightings!$M$12)+Weightings!B208,0))","v":10692411},0.33,3528496,3614932,3528496,0.33,0,false,0,0,0,false,0,0,0,59.3,156,4.5,{"$f":"IF(ROUND((Weightings!$P$5*BY208^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY208^Weightings!$P$6*Weightings!$P$8 ),2))","v":757.04},{"$f":"ROUND(BZ208/Weightings!$M$5,4)","v":0.19650000000000001},137.9,0,0,0,2.6099999999999998E-2,{"$f":"AS208*Weightings!$M$5*CF208","v":244627},0,0.19,10.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W205,VLOOKUP($CZ208,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW208>0,Weightings!$M$11*AR208,0)","v":0},0,"D0416"]
[417,"Morris","Morris County ",703.8,0,703.8,701,0,701,703.3,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":703.3},703.3,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},703.3,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C206,IF(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7.5},710.8,710.8,710.8,710.8,0,245,245,0,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":199.5},{"$f":"ROUND((X209/6)*Weightings!$M$6,1)","v":16.600000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":26.7},{"$f":"ROUND((Z209/6)*Weightings!$M$7,1)","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":245},{"$f":"ROUND(AB209*Weightings!$M$8,1)","v":111.7},0,0,{"$f":"AE209*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG209*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":270.2},87.3,{"$f":"CC209/Weightings!$M$5","v":0},{"$f":"CD209/Weightings!$M$5","v":0},{"$f":"CH209/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},582344,{"$f":"AP209/Weightings!$M$5","v":151.19999999999999},1173.2,1324.4,1324.4,18840,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H209>0,VLOOKUP($CZ209,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H209),Weightings!H209,VLOOKUP($CZ209,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ209,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G209=\"\",\"\",IF(Weightings!I209=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR209*Weightings!$M$5+AU209","v":4538006},{"$f":"AT209*Weightings!$M$5+AU209","v":5120429},{"$f":"IF(Weightings!G209>0,Weightings!G209,'Preliminary SO66'!AB206)","v":5206328},5120429,null,{"$f":"Weightings!E209","v":0},{"$f":"Weightings!F209","v":0},0,5120429,{"$f":"MAX(ROUND(((AR209-AO209-AN209)*Weightings!$M$12)+AP209,0),ROUND(((AR209-AO209-AN209)*Weightings!$M$12)+Weightings!B209,0))","v":5940241},0.3,1782072,1796351,1782072,0.3,0,false,0,0,0,true,508.36500000000001,0.34461799999999998,245,0,537,0.5,{"$f":"IF(ROUND((Weightings!$P$5*BY209^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY209^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.44},{"$f":"ROUND(BZ209/Weightings!$M$5,4)","v":0.3231},87.3,0,0,0,0,{"$f":"AS209*Weightings!$M$5*CF209","v":0},0,0.34499999999999997,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W206,VLOOKUP($CZ209,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,18840,{"$f":"IF(CW209>0,Weightings!$M$11*AR209,0)","v":293300},18840,"D0417"]
[418,"McPherson","McPherson ",2254.1999999999998,0,2254.1999999999998,2225.9,0,2225.9,2267.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2267.8000000000002},2267.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2267.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C207,IF(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14},2281.8000000000002,2281.8000000000002,2281.8000000000002,2281.8000000000002,0,80,0,80,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":441.7},{"$f":"ROUND((X210/6)*Weightings!$M$6,1)","v":36.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":95.6},{"$f":"ROUND((Z210/6)*Weightings!$M$7,1)","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":703},{"$f":"ROUND(AB210*Weightings!$M$8,1)","v":320.60000000000002},0,0,{"$f":"AE210*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":173},{"$f":"ROUND(AG210*Weightings!$M$10,1)","v":43.3},{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":137},38.9,{"$f":"CC210/Weightings!$M$5","v":0},{"$f":"CD210/Weightings!$M$5","v":0},{"$f":"CH210/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2631651,{"$f":"AP210/Weightings!$M$5","v":683.2},2807.7,3490.9,3490.9,110000,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H210>0,VLOOKUP($CZ210,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H210),Weightings!H210,VLOOKUP($CZ210,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ210,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G210=\"\",\"\",IF(Weightings!I210=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR210*Weightings!$M$5+AU210","v":10925260},{"$f":"AT210*Weightings!$M$5+AU210","v":13556947},{"$f":"IF(Weightings!G210>0,Weightings!G210,'Preliminary SO66'!AB207)","v":14464093},13556947,null,{"$f":"Weightings!E210","v":0},{"$f":"Weightings!F210","v":0},0,13556947,{"$f":"MAX(ROUND(((AR210-AO210-AN210)*Weightings!$M$12)+AP210,0),ROUND(((AR210-AO210-AN210)*Weightings!$M$12)+Weightings!B210,0))","v":15238224},0.3,4571467,4864901,4571467,0.3,0,false,0,0,0,false,0,0,0,80,156.30000000000001,0.88,{"$f":"IF(ROUND((Weightings!$P$5*BY210^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY210^Weightings!$P$6*Weightings!$P$8 ),2))","v":1095.06},{"$f":"ROUND(BZ210/Weightings!$M$5,4)","v":0.2843},38.9,0,0,0,0,{"$f":"AS210*Weightings!$M$5*CF210","v":0},0,0.308,14.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W207,VLOOKUP($CZ210,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,110000,{"$f":"IF(CW210>0,Weightings!$M$11*AR210,0)","v":701925},110000,"D0418"]
[419,"McPherson","Canton-Galva ",372.5,0,{"$f":"D211+E211","v":372.5},374.5,0,374.5,356.5,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":356.5},374.5,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},374.5,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C208,IF(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1},357.5,357.5,357.5,375.5,0,172.2,172.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":84.8},{"$f":"ROUND((X211/6)*Weightings!$M$6,1)","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z211/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":115},{"$f":"ROUND(AB211*Weightings!$M$8,1)","v":52.4},0,0,{"$f":"AE211*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":83.3},{"$f":"ROUND(AG211*Weightings!$M$10,1)","v":20.8},{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":187},50.3,{"$f":"CC211/Weightings!$M$5","v":0},{"$f":"CD211/Weightings!$M$5","v":0},{"$f":"CH211/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},442379,{"$f":"AP211/Weightings!$M$5","v":114.8},678.3,793.1,793.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H211>0,VLOOKUP($CZ211,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H211),Weightings!H211,VLOOKUP($CZ211,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ211,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G211=\"\",\"\",IF(Weightings!I211=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR211*Weightings!$M$5+AU211","v":2612812},{"$f":"AT211*Weightings!$M$5+AU211","v":3055021},{"$f":"IF(Weightings!G211>0,Weightings!G211,'Preliminary SO66'!AB208)","v":3195234},3055021,null,{"$f":"Weightings!E211","v":0},{"$f":"Weightings!F211","v":0},0,3055021,{"$f":"MAX(ROUND(((AR211-AO211-AN211)*Weightings!$M$12)+AP211,0),ROUND(((AR211-AO211-AN211)*Weightings!$M$12)+Weightings!B211,0))","v":3487946},0.33,1151022,1201551,1151022,0.33,0,false,0,0,0,true,93.431299999999993,0.45853500000000003,172.2,0,167.5,1.1200000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY211^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY211^Weightings!$P$6*Weightings!$P$8 ),2))","v":1036.92},{"$f":"ROUND(BZ211/Weightings!$M$5,4)","v":0.26919999999999999},50.3,0,0,0,0,{"$f":"AS211*Weightings!$M$5*CF211","v":0},0,0.30599999999999999,2.2000000000000002,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W208,VLOOKUP($CZ211,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW211>0,Weightings!$M$11*AR211,0)","v":0},0,"D0419"]
[420,"Osage","Osage City ",607.29999999999995,0,607.29999999999995,619.70000000000005,0,619.70000000000005,631,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":631},631,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},631,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C209,IF(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},631,631,631,631,0,234.6,234.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":95.1},{"$f":"ROUND((X212/6)*Weightings!$M$6,1)","v":7.9},{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z212/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":253},{"$f":"ROUND(AB212*Weightings!$M$8,1)","v":115.4},9,0,{"$f":"AE212*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":8.3000000000000007},{"$f":"ROUND(AG212*Weightings!$M$10,1)","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":71},22.4,{"$f":"CC212/Weightings!$M$5","v":0},{"$f":"CD212/Weightings!$M$5","v":0},{"$f":"CH212/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},688414,{"$f":"AP212/Weightings!$M$5","v":178.7},1022.4,1201.0999999999999,1201.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H212>0,VLOOKUP($CZ212,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H212),Weightings!H212,VLOOKUP($CZ212,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ212,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G212=\"\",\"\",IF(Weightings!I212=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR212*Weightings!$M$5+AU212","v":3938285},{"$f":"AT212*Weightings!$M$5+AU212","v":4626637},{"$f":"IF(Weightings!G212>0,Weightings!G212,'Preliminary SO66'!AB209)","v":4669780},4626637,null,{"$f":"Weightings!E212","v":0},{"$f":"Weightings!F212","v":0},0,4626637,{"$f":"MAX(ROUND(((AR212-AO212-AN212)*Weightings!$M$12)+AP212,0),ROUND(((AR212-AO212-AN212)*Weightings!$M$12)+Weightings!B212,0))","v":5412692},0.3,1623808,1628657,1623808,0.3,0,false,0,0,0,true,409.61250000000001,0.37172899999999998,234.6,0,127.3,0.56000000000000005,{"$f":"IF(ROUND((Weightings!$P$5*BY212^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY212^Weightings!$P$6*Weightings!$P$8 ),2))","v":1212.94},{"$f":"ROUND(BZ212/Weightings!$M$5,4)","v":0.31490000000000001},22.4,0,0,0,0,{"$f":"AS212*Weightings!$M$5*CF212","v":0},0,0.40100000000000002,5,0,0,9,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W209,VLOOKUP($CZ212,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW212>0,Weightings!$M$11*AR212,0)","v":0},0,"D0420"]
[421,"Osage","Lyndon ",421,0,421,428.5,0,428.5,399.5,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":399.5},428.5,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},428.5,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C210,IF(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},399.5,399.5,399.5,428.5,0,188.8,188.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":29.5},{"$f":"ROUND((X213/6)*Weightings!$M$6,1)","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z213/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":101},{"$f":"ROUND(AB213*Weightings!$M$8,1)","v":46.1},0,0,{"$f":"AE213*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG213*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":166},41.7,{"$f":"CC213/Weightings!$M$5","v":0},{"$f":"CD213/Weightings!$M$5","v":0},{"$f":"CH213/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},474045,{"$f":"AP213/Weightings!$M$5","v":123.1},708.6,831.7,831.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H213>0,VLOOKUP($CZ213,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H213),Weightings!H213,VLOOKUP($CZ213,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ213,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G213=\"\",\"\",IF(Weightings!I213=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR213*Weightings!$M$5+AU213","v":2729527},{"$f":"AT213*Weightings!$M$5+AU213","v":3203708},{"$f":"IF(Weightings!G213>0,Weightings!G213,'Preliminary SO66'!AB210)","v":3234524},3203708,null,{"$f":"Weightings!E213","v":-3588},{"$f":"Weightings!F213","v":0},-3588,3200120,{"$f":"MAX(ROUND(((AR213-AO213-AN213)*Weightings!$M$12)+AP213,0),ROUND(((AR213-AO213-AN213)*Weightings!$M$12)+Weightings!B213,0))","v":3706161},0.3,1111848,1113599,1111848,0.3,0,false,0,0,0,true,159.0188,0.440529,188.8,0,109,1.52,{"$f":"IF(ROUND((Weightings!$P$5*BY213^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY213^Weightings!$P$6*Weightings!$P$8 ),2))","v":967.71},{"$f":"ROUND(BZ213/Weightings!$M$5,4)","v":0.25119999999999998},41.7,0,0,0,0,{"$f":"AS213*Weightings!$M$5*CF213","v":0},0,0.23599999999999999,3.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W210,VLOOKUP($CZ213,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW213>0,Weightings!$M$11*AR213,0)","v":0},0,"D0421"]
[422,"Kiowa","Kiowa County ",240.5,0,240.5,232.5,0,232.5,333.8,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":229},234,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},234,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C211,IF(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},229,333.8,333.8,234,104.8,154.19999999999999,154.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":51.2},{"$f":"ROUND((X214/6)*Weightings!$M$6,1)","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z214/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":79},{"$f":"ROUND(AB214*Weightings!$M$8,1)","v":36},0,0,{"$f":"AE214*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG214*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":87},35,{"$f":"CC214/Weightings!$M$5","v":0},{"$f":"CD214/Weightings!$M$5","v":0},{"$f":"CH214/Weightings!$M$5","v":0},110,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},283484,{"$f":"AP214/Weightings!$M$5","v":73.599999999999994},573.5,647.1,647.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H214>0,VLOOKUP($CZ214,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H214),Weightings!H214,VLOOKUP($CZ214,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ214,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G214=\"\",\"\",IF(Weightings!I214=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"Exceptions!E76+AU214","v":3146455},{"$f":"Exceptions!E78+AU214","v":3429962},{"$f":"IF(Weightings!G214>0,Weightings!G214,'Preliminary SO66'!AB211)","v":3500069},3429962,null,{"$f":"Weightings!E214","v":0},{"$f":"Weightings!F214","v":0},0,3429962,{"$f":"MAX(ROUND(((AR214-AO214-AN214)*Weightings!$M$12)+AP214,0),ROUND(((AR214-AO214-AN214)*Weightings!$M$12)+Weightings!B214,0))","v":2370658},0.3,711197,784160,711197,0.3,0,true,1293.77,0.659134,154.19999999999999,false,0,0,0,0,459.8,0.19,{"$f":"IF(ROUND((Weightings!$P$5*BY214^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY214^Weightings!$P$6*Weightings!$P$8 ),2))","v":1548.92},{"$f":"ROUND(BZ214/Weightings!$M$5,4)","v":0.40210000000000001},35,0,0,0,0,{"$f":"AS214*Weightings!$M$5*CF214","v":0},0,0.33800000000000002,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":104.8},110,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W211,VLOOKUP($CZ214,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,110,0,{"$f":"IF(CW214>0,Weightings!$M$11*AR214,0)","v":0},0,"D0422"]
[423,"McPherson","Moundridge ",395,0,395,391,0,391,401.2,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":401.2},401.2,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},401.2,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C212,IF(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5},406.2,406.2,406.2,406.2,0,182,182,0,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":77.5},{"$f":"ROUND((X215/6)*Weightings!$M$6,1)","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z215/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":102},{"$f":"ROUND(AB215*Weightings!$M$8,1)","v":46.5},0,0,{"$f":"AE215*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG215*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":85},27,{"$f":"CC215/Weightings!$M$5","v":0},{"$f":"CD215/Weightings!$M$5","v":0},{"$f":"CH215/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},496130,{"$f":"AP215/Weightings!$M$5","v":128.80000000000001},668.2,797,797,11000,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H215>0,VLOOKUP($CZ215,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H215),Weightings!H215,VLOOKUP($CZ215,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ215,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G215=\"\",\"\",IF(Weightings!I215=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR215*Weightings!$M$5+AU215","v":2584906},{"$f":"AT215*Weightings!$M$5+AU215","v":3081044},{"$f":"IF(Weightings!G215>0,Weightings!G215,'Preliminary SO66'!AB212)","v":3184663},3081044,null,{"$f":"Weightings!E215","v":0},{"$f":"Weightings!F215","v":0},0,3081044,{"$f":"MAX(ROUND(((AR215-AO215-AN215)*Weightings!$M$12)+AP215,0),ROUND(((AR215-AO215-AN215)*Weightings!$M$12)+Weightings!B215,0))","v":3496348},0.33,1153795,1190749,1153795,0.33,0,false,0,0,0,true,131.42250000000001,0.44810499999999998,182,0,156,0.54,{"$f":"IF(ROUND((Weightings!$P$5*BY215^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY215^Weightings!$P$6*Weightings!$P$8 ),2))","v":1222.96},{"$f":"ROUND(BZ215/Weightings!$M$5,4)","v":0.3175},27,0,0,0,0,{"$f":"AS215*Weightings!$M$5*CF215","v":0},0,0.251,2.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W212,VLOOKUP($CZ215,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,11000,{"$f":"IF(CW215>0,Weightings!$M$11*AR215,0)","v":167050},11000,"D0423"]
[426,"Republic","Pike Valley ",221.5,0,221.5,212,0,212,205.5,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":205.5},213,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},213,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C213,IF(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},205.5,205.5,205.5,213,0,152.30000000000001,152.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":23.4},{"$f":"ROUND((X216/6)*Weightings!$M$6,1)","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.7},{"$f":"ROUND((Z216/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":93},{"$f":"ROUND(AB216*Weightings!$M$8,1)","v":42.4},5.7,0,{"$f":"AE216*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG216*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":88},29.1,{"$f":"CC216/Weightings!$M$5","v":0},{"$f":"CD216/Weightings!$M$5","v":0},{"$f":"CH216/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},197074,{"$f":"AP216/Weightings!$M$5","v":51.2},444.5,495.7,495.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H216>0,VLOOKUP($CZ216,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H216),Weightings!H216,VLOOKUP($CZ216,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ216,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G216=\"\",\"\",IF(Weightings!I216=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR216*Weightings!$M$5+AU216","v":1712214},{"$f":"AT216*Weightings!$M$5+AU216","v":1909436},{"$f":"IF(Weightings!G216>0,Weightings!G216,'Preliminary SO66'!AB213)","v":1936786},1909436,null,{"$f":"Weightings!E216","v":0},{"$f":"Weightings!F216","v":0},0,1909436,{"$f":"MAX(ROUND(((AR216-AO216-AN216)*Weightings!$M$12)+AP216,0),ROUND(((AR216-AO216-AN216)*Weightings!$M$12)+Weightings!B216,0))","v":2287163},0.3,{"$f":"BH216*BI216","v":686149},684263,684263,0.29920000000000002,0,true,1091.0150000000001,0.71479899999999996,152.30000000000001,false,0,0,0,0,194.8,0.45,{"$f":"IF(ROUND((Weightings!$P$5*BY216^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY216^Weightings!$P$6*Weightings!$P$8 ),2))","v":1274.46},{"$f":"ROUND(BZ216/Weightings!$M$5,4)","v":0.33090000000000003},29.1,0,0,0,0,{"$f":"AS216*Weightings!$M$5*CF216","v":0},0,0.437,1.1000000000000001,0,0,5.7,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W213,VLOOKUP($CZ216,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT216*0.08","v":0},{"$f":"CO216+CQ216+CS216+CU216","v":0},0,{"$f":"IF(CW216>0,Weightings!$M$11*AR216,0)","v":0},0,"D0426"]
[428,"Barton","Great Bend ",3019.3,0,3019.3,2984.1,0,2984.1,3004,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3004},3004,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3004,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C214,IF(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14.5},3018.5,3018.5,3018.5,3018.5,0,105.8,0,105.8,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":612.9},{"$f":"ROUND((X217/6)*Weightings!$M$6,1)","v":51.1},{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2274.8000000000002},{"$f":"ROUND((Z217/6)*Weightings!$M$7,1)","v":149.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1717},{"$f":"ROUND(AB217*Weightings!$M$8,1)","v":783},180.3,0,{"$f":"AE217*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG217*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":191},52.6,{"$f":"CC217/Weightings!$M$5","v":0},{"$f":"CD217/Weightings!$M$5","v":0},{"$f":"CH217/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2173694,{"$f":"AP217/Weightings!$M$5","v":564.29999999999995},4341.1000000000004,4905.3999999999996,4905.3999999999996,0,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H217>0,VLOOKUP($CZ217,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H217),Weightings!H217,VLOOKUP($CZ217,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ217,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G217=\"\",\"\",IF(Weightings!I217=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR217*Weightings!$M$5+AU217","v":16721917},{"$f":"AT217*Weightings!$M$5+AU217","v":18895601},{"$f":"IF(Weightings!G217>0,Weightings!G217,'Preliminary SO66'!AB214)","v":19449518},18895601,null,{"$f":"Weightings!E217","v":0},{"$f":"Weightings!F217","v":0},0,18895601,{"$f":"MAX(ROUND(((AR217-AO217-AN217)*Weightings!$M$12)+AP217,0),ROUND(((AR217-AO217-AN217)*Weightings!$M$12)+Weightings!B217,0))","v":21665233},0.3,6499570,6676393,6499570,0.3,0,false,0,0,0,false,0,0,0,105.8,190,1.01,{"$f":"IF(ROUND((Weightings!$P$5*BY217^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY217^Weightings!$P$6*Weightings!$P$8 ),2))","v":1061.46},{"$f":"ROUND(BZ217/Weightings!$M$5,4)","v":0.27560000000000001},52.6,0,0,0,0,{"$f":"AS217*Weightings!$M$5*CF217","v":0},0,0.56899999999999995,15.9,180.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W214,VLOOKUP($CZ217,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW217>0,Weightings!$M$11*AR217,0)","v":0},0,"D0428"]
[429,"Doniphan","Troy Public Schools ",337,0,337,324,0,324,317,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":317},326,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},326,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C215,IF(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},317,317,317,326,0,155,155,0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":97.1},{"$f":"ROUND((X218/6)*Weightings!$M$6,1)","v":8.1},{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z218/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":89},{"$f":"ROUND(AB218*Weightings!$M$8,1)","v":40.6},0,0,{"$f":"AE218*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG218*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":80},23,{"$f":"CC218/Weightings!$M$5","v":0},{"$f":"CD218/Weightings!$M$5","v":0},{"$f":"CH218/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},295035,{"$f":"AP218/Weightings!$M$5","v":76.599999999999994},552.70000000000005,629.29999999999995,629.29999999999995,0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H218>0,VLOOKUP($CZ218,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H218),Weightings!H218,VLOOKUP($CZ218,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ218,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G218=\"\",\"\",IF(Weightings!I218=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR218*Weightings!$M$5+AU218","v":2129000},{"$f":"AT218*Weightings!$M$5+AU218","v":2424064},{"$f":"IF(Weightings!G218>0,Weightings!G218,'Preliminary SO66'!AB215)","v":2545787},2424064,null,{"$f":"Weightings!E218","v":0},{"$f":"Weightings!F218","v":0},0,2424064,{"$f":"MAX(ROUND(((AR218-AO218-AN218)*Weightings!$M$12)+AP218,0),ROUND(((AR218-AO218-AN218)*Weightings!$M$12)+Weightings!B218,0))","v":2820294},0.3,846088,850000,846088,0.3,0,false,0,0,0,true,32.174999999999997,0.47535300000000003,155,0,95,0.84,{"$f":"IF(ROUND((Weightings!$P$5*BY218^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY218^Weightings!$P$6*Weightings!$P$8 ),2))","v":1106.6400000000001},{"$f":"ROUND(BZ218/Weightings!$M$5,4)","v":0.2873},23,0,0,0,0,{"$f":"AS218*Weightings!$M$5*CF218","v":0},0,0.27300000000000002,3.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W215,VLOOKUP($CZ218,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW218>0,Weightings!$M$11*AR218,0)","v":0},0,"D0429"]
[430,"Brown","South Brown County ",556.5,0,556.5,563.20000000000005,0,563.20000000000005,545.5,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":545.5},563.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},563.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C216,IF(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},545.5,545.5,545.5,563.20000000000005,0,222.3,222.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":154.1},{"$f":"ROUND((X219/6)*Weightings!$M$6,1)","v":12.8},{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":53.7},{"$f":"ROUND((Z219/6)*Weightings!$M$7,1)","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":336},{"$f":"ROUND(AB219*Weightings!$M$8,1)","v":153.19999999999999},35.299999999999997,0,{"$f":"AE219*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG219*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":306.5},72.7,{"$f":"CC219/Weightings!$M$5","v":0},{"$f":"CD219/Weightings!$M$5","v":0},{"$f":"CH219/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},760803,{"$f":"AP219/Weightings!$M$5","v":197.5},1063,1260.5,1260.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H219>0,VLOOKUP($CZ219,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H219),Weightings!H219,VLOOKUP($CZ219,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ219,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G219=\"\",\"\",IF(Weightings!I219=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR219*Weightings!$M$5+AU219","v":4094676},{"$f":"AT219*Weightings!$M$5+AU219","v":4855446},{"$f":"IF(Weightings!G219>0,Weightings!G219,'Preliminary SO66'!AB216)","v":4908604},4855446,null,{"$f":"Weightings!E219","v":0},{"$f":"Weightings!F219","v":0},0,4855446,{"$f":"MAX(ROUND(((AR219-AO219-AN219)*Weightings!$M$12)+AP219,0),ROUND(((AR219-AO219-AN219)*Weightings!$M$12)+Weightings!B219,0))","v":5603263},0.3,1680979,1701588,1680979,0.3,0,false,0,0,0,true,325.70999999999998,0.394764,222.3,0,156.4,1.96,{"$f":"IF(ROUND((Weightings!$P$5*BY219^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY219^Weightings!$P$6*Weightings!$P$8 ),2))","v":913.63},{"$f":"ROUND(BZ219/Weightings!$M$5,4)","v":0.23719999999999999},72.7,0,0,0,0,{"$f":"AS219*Weightings!$M$5*CF219","v":0},0,0.59699999999999998,3.6,35.299999999999997,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W216,VLOOKUP($CZ219,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW219>0,Weightings!$M$11*AR219,0)","v":0},0,"D0430"]
[431,"Barton","Hoisington ",624.5,0,624.5,668.5,0,668.5,680,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":680},680,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},680,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C217,IF(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14},694,694,694,694,0,243.1,243.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":250.2},{"$f":"ROUND((X220/6)*Weightings!$M$6,1)","v":20.9},{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z220/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":306},{"$f":"ROUND(AB220*Weightings!$M$8,1)","v":139.5},19.5,0,{"$f":"AE220*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG220*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":82.5},30.4,{"$f":"CC220/Weightings!$M$5","v":0},{"$f":"CD220/Weightings!$M$5","v":0},{"$f":"CH220/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},660737,{"$f":"AP220/Weightings!$M$5","v":171.5},1147.4000000000001,1318.9,1318.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H220>0,VLOOKUP($CZ220,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H220),Weightings!H220,VLOOKUP($CZ220,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ220,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G220=\"\",\"\",IF(Weightings!I220=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR220*Weightings!$M$5+AU220","v":4419785},{"$f":"AT220*Weightings!$M$5+AU220","v":5080403},{"$f":"IF(Weightings!G220>0,Weightings!G220,'Preliminary SO66'!AB217)","v":5210986},5080403,null,{"$f":"Weightings!E220","v":-2636},{"$f":"Weightings!F220","v":0},-2636,5077767,{"$f":"MAX(ROUND(((AR220-AO220-AN220)*Weightings!$M$12)+AP220,0),ROUND(((AR220-AO220-AN220)*Weightings!$M$12)+Weightings!B220,0))","v":5812563},0.3,1743769,1756913,1743769,0.3,0,false,0,0,0,true,487.57499999999999,0.350325,243.1,0,292,0.28000000000000003,{"$f":"IF(ROUND((Weightings!$P$5*BY220^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY220^Weightings!$P$6*Weightings!$P$8 ),2))","v":1418.85},{"$f":"ROUND(BZ220/Weightings!$M$5,4)","v":0.36830000000000002},30.4,0,0,0,0,{"$f":"AS220*Weightings!$M$5*CF220","v":0},0,0.441,2.4,0,0,19.5,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W217,VLOOKUP($CZ220,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW220>0,Weightings!$M$11*AR220,0)","v":0},0,"D0431"]
[432,"Ellis","Victoria ",250.5,0,250.5,267,0,267,281,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":281},281,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},281,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C218,IF(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},281,281,281,281,0,150.19999999999999,150.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":90.1},{"$f":"ROUND((X221/6)*Weightings!$M$6,1)","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z221/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":56},{"$f":"ROUND(AB221*Weightings!$M$8,1)","v":25.5},0,0,{"$f":"AE221*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG221*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":71},24.6,{"$f":"CC221/Weightings!$M$5","v":0},{"$f":"CD221/Weightings!$M$5","v":0},{"$f":"CH221/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},196511,{"$f":"AP221/Weightings!$M$5","v":51},488.8,539.79999999999995,539.79999999999995,0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H221>0,VLOOKUP($CZ221,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H221),Weightings!H221,VLOOKUP($CZ221,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":28},{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ221,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G221=\"\",\"\",IF(Weightings!I221=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR221*Weightings!$M$5+AU221","v":1882858},{"$f":"AT221*Weightings!$M$5+AU221","v":2079310},{"$f":"IF(Weightings!G221>0,Weightings!G221,'Preliminary SO66'!AB218)","v":2110126},2079310,null,{"$f":"Weightings!E221","v":0},{"$f":"Weightings!F221","v":0},0,2079310,{"$f":"MAX(ROUND(((AR221-AO221-AN221)*Weightings!$M$12)+AP221,0),ROUND(((AR221-AO221-AN221)*Weightings!$M$12)+Weightings!B221,0))","v":2465379},0.3,739614,745002,739614,0.3,0,true,1747.5550000000001,0.53454999999999997,150.19999999999999,false,0,0,0,0,193.3,0.37,{"$f":"IF(ROUND((Weightings!$P$5*BY221^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY221^Weightings!$P$6*Weightings!$P$8 ),2))","v":1332.16},{"$f":"ROUND(BZ221/Weightings!$M$5,4)","v":0.3458},24.6,0,0,0,0,{"$f":"AS221*Weightings!$M$5*CF221","v":0},0,0.19900000000000001,1.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W218,VLOOKUP($CZ221,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW221>0,Weightings!$M$11*AR221,0)","v":0},0,"D0432"]
[434,"Osage","Santa Fe Trail ",1013.1,0,1013.1,968.5,0,968.5,984.3,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":982.5},988,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},988,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C219,IF(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":10.5},993,994.8,994.8,998.5,1.8,246.5,246.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X222/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z222/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":388},{"$f":"ROUND(AB222*Weightings!$M$8,1)","v":176.9},10.6,0,{"$f":"AE222*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG222*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":759.5},155.19999999999999,{"$f":"CC222/Weightings!$M$5","v":0},{"$f":"CD222/Weightings!$M$5","v":0},{"$f":"CH222/Weightings!$M$5","v":0},1.9,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1236692,{"$f":"AP222/Weightings!$M$5","v":321.10000000000002},1589.6,1910.7,1910.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H222>0,VLOOKUP($CZ222,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H222),Weightings!H222,VLOOKUP($CZ222,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ222,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G222=\"\",\"\",IF(Weightings!I222=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR222*Weightings!$M$5+AU222","v":6123139},{"$f":"AT222*Weightings!$M$5+AU222","v":7360016},{"$f":"IF(Weightings!G222>0,Weightings!G222,'Preliminary SO66'!AB219)","v":7616560},7360016,null,{"$f":"Weightings!E222","v":-459},{"$f":"Weightings!F222","v":0},-459,7359557,{"$f":"MAX(ROUND(((AR222-AO222-AN222)*Weightings!$M$12)+AP222,0),ROUND(((AR222-AO222-AN222)*Weightings!$M$12)+Weightings!B222,0))","v":8540568},0.3,{"$f":"BH222*BI222","v":2562170},2579753,2562170,0.3,0,false,0,0,0,true,864.39380000000006,0.24687200000000001,246.5,0,201,3.78,{"$f":"IF(ROUND((Weightings!$P$5*BY222^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY222^Weightings!$P$6*Weightings!$P$8 ),2))","v":787.49},{"$f":"ROUND(BZ222/Weightings!$M$5,4)","v":0.2044},155.19999999999999,0,0,0,0,{"$f":"AS222*Weightings!$M$5*CF222","v":0},0,0.38900000000000001,5,0,0,10.6,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1.8},1.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W219,VLOOKUP($CZ222,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT222*0.08","v":0},{"$f":"CO222+CQ222+CS222+CU222","v":1.9},0,{"$f":"IF(CW222>0,Weightings!$M$11*AR222,0)","v":0},0,"D0434"]
[435,"Dickinson","Abilene ",1479.8,21.5,1501.3,1524,0,1524,1570.9,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1549.2},1549.2,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1549.2,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C220,IF(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1549.2,1570.9,1570.9,1549.2,21.7,92.6,92.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":673.4},{"$f":"ROUND((X223/6)*Weightings!$M$6,1)","v":56.1},{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":43.6},{"$f":"ROUND((Z223/6)*Weightings!$M$7,1)","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":564},{"$f":"ROUND(AB223*Weightings!$M$8,1)","v":257.2},5.5,0,{"$f":"AE223*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG223*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":243.3},55.1,{"$f":"CC223/Weightings!$M$5","v":0},{"$f":"CD223/Weightings!$M$5","v":0},{"$f":"CH223/Weightings!$M$5","v":0},22.8,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1360650,{"$f":"AP223/Weightings!$M$5","v":353.2},2041.4,2394.6,2394.6,200000,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H223>0,VLOOKUP($CZ223,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H223),Weightings!H223,VLOOKUP($CZ223,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":26},{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ223,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G223=\"\",\"\",IF(Weightings!I223=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR223*Weightings!$M$5+AU223","v":8063473},{"$f":"AT223*Weightings!$M$5+AU223","v":9423999},{"$f":"IF(Weightings!G223>0,Weightings!G223,'Preliminary SO66'!AB220)","v":9565368},9423999,null,{"$f":"Weightings!E223","v":0},{"$f":"Weightings!F223","v":0},0,9423999,{"$f":"MAX(ROUND(((AR223-AO223-AN223)*Weightings!$M$12)+AP223,0),ROUND(((AR223-AO223-AN223)*Weightings!$M$12)+Weightings!B223,0))","v":10457049},0.3,3137115,3087002,3087002,0.29520000000000002,0,false,0,0,0,true,1545.885,5.9771999999999999E-2,92.6,0,101.5,2.4,{"$f":"IF(ROUND((Weightings!$P$5*BY223^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY223^Weightings!$P$6*Weightings!$P$8 ),2))","v":872.72},{"$f":"ROUND(BZ223/Weightings!$M$5,4)","v":0.2266},55.1,0,0,0,0,{"$f":"AS223*Weightings!$M$5*CF223","v":0},0,0.36399999999999999,15.3,0,0,5.5,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":21.7},22.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W220,VLOOKUP($CZ223,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,22.8,200000,{"$f":"IF(CW223>0,Weightings!$M$11*AR223,0)","v":510350},200000,"D0435"]
[436,"Montgomery","Caney Valley ",751.5,0,751.5,765.5,0,765.5,732.9,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":721.5},765.5,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},765.5,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C221,IF(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":10},731.5,742.9,742.9,775.5,11.4,250.2,250.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":172.1},{"$f":"ROUND((X224/6)*Weightings!$M$6,1)","v":14.3},{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":4.4000000000000004},{"$f":"ROUND((Z224/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":290},{"$f":"ROUND(AB224*Weightings!$M$8,1)","v":132.19999999999999},4.9000000000000004,0,{"$f":"AE224*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG224*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":314},75.3,{"$f":"CC224/Weightings!$M$5","v":0},{"$f":"CD224/Weightings!$M$5","v":0},{"$f":"CH224/Weightings!$M$5","v":0},12,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},459021,{"$f":"AP224/Weightings!$M$5","v":119.2},1264.7,1383.9,1383.9,108314,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H224>0,VLOOKUP($CZ224,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H224),Weightings!H224,VLOOKUP($CZ224,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ224,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G224=\"\",\"\",IF(Weightings!I224=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR224*Weightings!$M$5+AU224","v":4979938},{"$f":"AT224*Weightings!$M$5+AU224","v":5439097},{"$f":"IF(Weightings!G224>0,Weightings!G224,'Preliminary SO66'!AB221)","v":5623993},5439097,null,{"$f":"Weightings!E224","v":0},{"$f":"Weightings!F224","v":0},0,5439097,{"$f":"MAX(ROUND(((AR224-AO224-AN224)*Weightings!$M$12)+AP224,0),ROUND(((AR224-AO224-AN224)*Weightings!$M$12)+Weightings!B224,0))","v":6151553},0.3,1845466,1165000,1165000,0.18940000000000001,0,false,0,0,0,true,588.43129999999996,0.32263599999999998,250.2,0,168,1.87,{"$f":"IF(ROUND((Weightings!$P$5*BY224^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY224^Weightings!$P$6*Weightings!$P$8 ),2))","v":923.39},{"$f":"ROUND(BZ224/Weightings!$M$5,4)","v":0.2397},75.3,0,0,0,0,{"$f":"AS224*Weightings!$M$5*CF224","v":0},0,0.374,4.5999999999999996,0,0,4.9000000000000004,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":11.4},12,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W221,VLOOKUP($CZ224,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,12,108314,{"$f":"IF(CW224>0,Weightings!$M$11*AR224,0)","v":316175},108314,"D0436"]
[437,"Shawnee","Auburn Washburn ",5707,0,5707,5720,0,5720,5888.1,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":5874.8},5874.8,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},5874.8,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C222,IF(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":30},5904.8,5918.1,5918.1,5904.8,13.3,206.9,0,206.9,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":575.70000000000005},{"$f":"ROUND((X225/6)*Weightings!$M$6,1)","v":48},{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":235},{"$f":"ROUND((Z225/6)*Weightings!$M$7,1)","v":15.5},{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1584},{"$f":"ROUND(AB225*Weightings!$M$8,1)","v":722.3},0,0,{"$f":"AE225*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG225*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":3153},461.6,{"$f":"CC225/Weightings!$M$5","v":0},{"$f":"CD225/Weightings!$M$5","v":0},{"$f":"CH225/Weightings!$M$5","v":0},14,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},5673428,{"$f":"AP225/Weightings!$M$5","v":1472.9},7374.1,8847,8847,509650,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H225>0,VLOOKUP($CZ225,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H225),Weightings!H225,VLOOKUP($CZ225,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ225,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G225=\"\",\"\",IF(Weightings!I225=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR225*Weightings!$M$5+AU225","v":28914683},{"$f":"AT225*Weightings!$M$5+AU225","v":34588294},{"$f":"IF(Weightings!G225>0,Weightings!G225,'Preliminary SO66'!AB222)","v":34845152},34588294,null,{"$f":"Weightings!E225","v":-585},{"$f":"Weightings!F225","v":0},-585,34587709,{"$f":"MAX(ROUND(((AR225-AO225-AN225)*Weightings!$M$12)+AP225,0),ROUND(((AR225-AO225-AN225)*Weightings!$M$12)+Weightings!B225,0))","v":38715787},0.3,11614736,11366142,11366142,0.29360000000000003,0,false,0,0,0,false,0,0,0,206.9,128,24.63,{"$f":"IF(ROUND((Weightings!$P$5*BY225^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY225^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ225/Weightings!$M$5,4)","v":0.1464},461.6,0,0,0,2.63E-2,{"$f":"AS225*Weightings!$M$5*CF225","v":896268},0,0.26800000000000002,46.1,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":13.3},14,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W222,VLOOKUP($CZ225,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,14,809650,{"$f":"IF(CW225>0,Weightings!$M$11*AR225,0)","v":1843525},809650,"D0437"]
[438,"Pratt","Skyline Schools ",388.5,0,388.5,400,0,400,406,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":392},400,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},400,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C223,IF(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},392,406,406,400,14,180.1,180.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":102.8},{"$f":"ROUND((X226/6)*Weightings!$M$6,1)","v":8.6},{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":10.199999999999999},{"$f":"ROUND((Z226/6)*Weightings!$M$7,1)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":74},{"$f":"ROUND(AB226*Weightings!$M$8,1)","v":33.700000000000003},0,0,{"$f":"AE226*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG226*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":142},51.9,{"$f":"CC226/Weightings!$M$5","v":0},{"$f":"CD226/Weightings!$M$5","v":0},{"$f":"CH226/Weightings!$M$5","v":0},14.7,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},454185,{"$f":"AP226/Weightings!$M$5","v":117.9},689.7,807.6,807.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H226>0,VLOOKUP($CZ226,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H226),Weightings!H226,VLOOKUP($CZ226,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ226,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G226=\"\",\"\",IF(Weightings!I226=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR226*Weightings!$M$5+AU226","v":2656724},{"$f":"AT226*Weightings!$M$5+AU226","v":3110875},{"$f":"IF(Weightings!G226>0,Weightings!G226,'Preliminary SO66'!AB223)","v":3379360},3110875,null,{"$f":"Weightings!E226","v":0},{"$f":"Weightings!F226","v":0},0,3110875,{"$f":"MAX(ROUND(((AR226-AO226-AN226)*Weightings!$M$12)+AP226,0),ROUND(((AR226-AO226-AN226)*Weightings!$M$12)+Weightings!B226,0))","v":3484935},0.33,1150029,1232812,1150029,0.33,0,false,0,0,0,true,123.75,0.45021099999999997,180.1,0,490,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*BY226^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY226^Weightings!$P$6*Weightings!$P$8 ),2))","v":1407.63},{"$f":"ROUND(BZ226/Weightings!$M$5,4)","v":0.3654},51.9,0,0,0,0,{"$f":"AS226*Weightings!$M$5*CF226","v":0},0,0.185,0.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":14},14.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W223,VLOOKUP($CZ226,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,14.7,0,{"$f":"IF(CW226>0,Weightings!$M$11*AR226,0)","v":0},0,"D0438"]
[439,"Harvey","Sedgwick Public Schools ",496,0,496,500.4,0,500.4,483.9,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":483.9},500.4,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},500.4,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C224,IF(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},483.9,483.9,483.9,500.4,0,208.2,208.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":201.9},{"$f":"ROUND((X227/6)*Weightings!$M$6,1)","v":16.8},{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z227/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":132},{"$f":"ROUND(AB227*Weightings!$M$8,1)","v":60.2},0,0,{"$f":"AE227*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG227*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":62},15.7,{"$f":"CC227/Weightings!$M$5","v":0},{"$f":"CD227/Weightings!$M$5","v":0},{"$f":"CH227/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},466571,{"$f":"AP227/Weightings!$M$5","v":121.1},801.3,922.4,922.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H227>0,VLOOKUP($CZ227,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H227),Weightings!H227,VLOOKUP($CZ227,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ227,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G227=\"\",\"\",IF(Weightings!I227=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR227*Weightings!$M$5+AU227","v":3086608},{"$f":"AT227*Weightings!$M$5+AU227","v":3553085},{"$f":"IF(Weightings!G227>0,Weightings!G227,'Preliminary SO66'!AB224)","v":3709324},3553085,null,{"$f":"Weightings!E227","v":0},{"$f":"Weightings!F227","v":0},0,3553085,{"$f":"MAX(ROUND(((AR227-AO227-AN227)*Weightings!$M$12)+AP227,0),ROUND(((AR227-AO227-AN227)*Weightings!$M$12)+Weightings!B227,0))","v":4064408},0.3,1219322,1015000,1015000,0.24970000000000001,0,false,0,0,0,true,247.995,0.416101,208.2,0,42,1.48,{"$f":"IF(ROUND((Weightings!$P$5*BY227^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY227^Weightings!$P$6*Weightings!$P$8 ),2))","v":973.56},{"$f":"ROUND(BZ227/Weightings!$M$5,4)","v":0.25269999999999998},15.7,0,0,0,0,{"$f":"AS227*Weightings!$M$5*CF227","v":0},0,0.26400000000000001,11.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W224,VLOOKUP($CZ227,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,100000,{"$f":"IF(CW227>0,Weightings!$M$11*AR227,0)","v":200325},100000,"D0439"]
[440,"Harvey","Halstead ",744,0,744,753.5,0,753.5,753.4,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":753.4},753.5,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},753.5,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C225,IF(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8.5},761.9,761.9,761.9,762,0,249.3,{"$f":"MAX(BN228,BR228,BV228)","v":249.3},0,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":422},{"$f":"ROUND((X228/6)*Weightings!$M$6,1)","v":35.200000000000003},{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":20.9},{"$f":"ROUND((Z228/6)*Weightings!$M$7,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":269},{"$f":"ROUND(AB228*Weightings!$M$8,1)","v":122.7},0.6,0,{"$f":"AE228*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG228*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":371},80.8,{"$f":"CC228/Weightings!$M$5","v":0},{"$f":"CD228/Weightings!$M$5","v":0},{"$f":"CH228/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},651081,{"$f":"AP228/Weightings!$M$5","v":169},1252,1421,1421,0,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H228>0,VLOOKUP($CZ228,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H228),Weightings!H228,VLOOKUP($CZ228,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ228,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G228=\"\",\"\",IF(Weightings!I228=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR228*Weightings!$M$5+AU228","v":4822704},{"$f":"AT228*Weightings!$M$5+AU228","v":5473692},{"$f":"IF(Weightings!G228>0,Weightings!G228,'Preliminary SO66'!AB225)","v":5569992},5473692,null,{"$f":"Weightings!E228","v":0},{"$f":"Weightings!F228","v":0},0,5473692,{"$f":"MAX(ROUND(((AR228-AO228-AN228)*Weightings!$M$12)+AP228,0),ROUND(((AR228-AO228-AN228)*Weightings!$M$12)+Weightings!B228,0))","v":6279215},0.3,1883765,1913079,1883765,0.3,0,false,0,0,0,true,571.72500000000002,0.32722200000000001,249.3,0,130,2.85,{"$f":"IF(ROUND((Weightings!$P$5*BY228^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY228^Weightings!$P$6*Weightings!$P$8 ),2))","v":839.44},{"$f":"ROUND(BZ228/Weightings!$M$5,4)","v":0.21790000000000001},80.8,0,0,0,0,{"$f":"AS228*Weightings!$M$5*CF228","v":0},0,0.35299999999999998,5.9,0,0,0.6,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W225,VLOOKUP($CZ228,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW228>0,Weightings!$M$11*AR228,0)","v":0},0,"D0440"]
[443,"Ford","Dodge City ",6154.3,0,6154.3,6194.4,0,6194.4,6327.1,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":6326.5},6326.5,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},6326.5,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C226,IF(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":74.5},6401,6401.6,6401.6,6401,0.6,224.3,0,224.3,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1607.9},{"$f":"ROUND((X229/6)*Weightings!$M$6,1)","v":134},{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":13352.5},{"$f":"ROUND((Z229/6)*Weightings!$M$7,1)","v":879},{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":4817},{"$f":"ROUND(AB229*Weightings!$M$8,1)","v":2196.6},505.8,0,{"$f":"AE229*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG229*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2563.9},471.8,{"$f":"CC229/Weightings!$M$5","v":0},{"$f":"CD229/Weightings!$M$5","v":0},{"$f":"CH229/Weightings!$M$5","v":0},0.6,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},4729738,{"$f":"AP229/Weightings!$M$5","v":1227.9000000000001},10813.1,12041,12041,384,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H229>0,VLOOKUP($CZ229,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H229),Weightings!H229,VLOOKUP($CZ229,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ229,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G229=\"\",\"\",IF(Weightings!I229=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR229*Weightings!$M$5+AU229","v":41652445},{"$f":"AT229*Weightings!$M$5+AU229","v":46382316},{"$f":"IF(Weightings!G229>0,Weightings!G229,'Preliminary SO66'!AB226)","v":47840298},46382316,null,{"$f":"Weightings!E229","v":0},{"$f":"Weightings!F229","v":0},0,46382316,{"$f":"MAX(ROUND(((AR229-AO229-AN229)*Weightings!$M$12)+AP229,0),ROUND(((AR229-AO229-AN229)*Weightings!$M$12)+Weightings!B229,0))","v":53360336},0.3,16008101,16408181,16008101,0.3,0,false,0,0,0,false,0,0,0,224.3,425.7,6.02,{"$f":"IF(ROUND((Weightings!$P$5*BY229^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY229^Weightings!$P$6*Weightings!$P$8 ),2))","v":708.81},{"$f":"ROUND(BZ229/Weightings!$M$5,4)","v":0.184},471.8,0,0,0,0,{"$f":"AS229*Weightings!$M$5*CF229","v":0},0,0.753,15,505.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0.6},0.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W226,VLOOKUP($CZ229,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT229*0.08","v":0},{"$f":"CO229+CQ229+CS229+CU229","v":0.6},384,{"$f":"IF(CW229>0,Weightings!$M$11*AR229,0)","v":2703275},384,"D0443"]
[444,"Rice","Little River ",356.5,0,356.5,325.89999999999998,0,325.89999999999998,320.3,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":319.3},333.9,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},333.9,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C227,IF(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":1.5},320.8,321.8,321.8,335.4,1,158.4,158.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":60.9},{"$f":"ROUND((X230/6)*Weightings!$M$6,1)","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1},{"$f":"ROUND((Z230/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":73},{"$f":"ROUND(AB230*Weightings!$M$8,1)","v":33.299999999999997},0,0,{"$f":"AE230*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG230*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":160.5},48.7,{"$f":"CC230/Weightings!$M$5","v":0},{"$f":"CD230/Weightings!$M$5","v":0},{"$f":"CH230/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},428695,{"$f":"AP230/Weightings!$M$5","v":111.3},582.1,693.4,693.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H230>0,VLOOKUP($CZ230,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H230),Weightings!H230,VLOOKUP($CZ230,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ230,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G230=\"\",\"\",IF(Weightings!I230=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR230*Weightings!$M$5+AU230","v":2242249},{"$f":"AT230*Weightings!$M$5+AU230","v":2670977},{"$f":"IF(Weightings!G230>0,Weightings!G230,'Preliminary SO66'!AB227)","v":2914423},2670977,null,{"$f":"Weightings!E230","v":0},{"$f":"Weightings!F230","v":0},0,2670977,{"$f":"MAX(ROUND(((AR230-AO230-AN230)*Weightings!$M$12)+AP230,0),ROUND(((AR230-AO230-AN230)*Weightings!$M$12)+Weightings!B230,0))","v":3037385},0.3,911216,880000,880000,0.28970000000000001,0,false,0,0,0,true,43.807499999999997,0.472159,158.4,0,244.5,0.66,{"$f":"IF(ROUND((Weightings!$P$5*BY230^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY230^Weightings!$P$6*Weightings!$P$8 ),2))","v":1168.69},{"$f":"ROUND(BZ230/Weightings!$M$5,4)","v":0.3034},48.7,0,0,0,0,{"$f":"AS230*Weightings!$M$5*CF230","v":0},0,0.218,1.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W227,VLOOKUP($CZ230,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW230>0,Weightings!$M$11*AR230,0)","v":0},0,"D0444"]
[445,"Montgomery","Coffeyville ",1746.6,0,1746.6,1701.1,0,1701.1,1632,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1629.5},1701.1,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1701.1,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C228,IF(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":28},1657.5,1660,1660,1729.1,2.5,60.6,0,60.6,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":473.2},{"$f":"ROUND((X231/6)*Weightings!$M$6,1)","v":39.4},{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":312.89999999999998},{"$f":"ROUND((Z231/6)*Weightings!$M$7,1)","v":20.6},{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1162},{"$f":"ROUND(AB231*Weightings!$M$8,1)","v":529.9},122,0,{"$f":"AE231*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG231*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":395},83.3,{"$f":"CC231/Weightings!$M$5","v":0},{"$f":"CD231/Weightings!$M$5","v":0},{"$f":"CH231/Weightings!$M$5","v":0},2.6,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1340890,{"$f":"AP231/Weightings!$M$5","v":348.1},2587.5,2935.6,2935.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H231>0,VLOOKUP($CZ231,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H231),Weightings!H231,VLOOKUP($CZ231,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ231,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G231=\"\",\"\",IF(Weightings!I231=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR231*Weightings!$M$5+AU231","v":9967050},{"$f":"AT231*Weightings!$M$5+AU231","v":11307931},{"$f":"IF(Weightings!G231>0,Weightings!G231,'Preliminary SO66'!AB228)","v":11642285},11307931,null,{"$f":"Weightings!E231","v":0},{"$f":"Weightings!F231","v":0},0,11307931,{"$f":"MAX(ROUND(((AR231-AO231-AN231)*Weightings!$M$12)+AP231,0),ROUND(((AR231-AO231-AN231)*Weightings!$M$12)+Weightings!B231,0))","v":13154845},0.3,3946454,3987260,3946454,0.3,0,false,0,0,0,false,0,0,0,60.6,120,3.29,{"$f":"IF(ROUND((Weightings!$P$5*BY231^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY231^Weightings!$P$6*Weightings!$P$8 ),2))","v":812.62},{"$f":"ROUND(BZ231/Weightings!$M$5,4)","v":0.21099999999999999},83.3,0,0,0,0,{"$f":"AS231*Weightings!$M$5*CF231","v":0},0,0.67200000000000004,14.4,122,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":2.5},2.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W228,VLOOKUP($CZ231,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,2.6,0,{"$f":"IF(CW231>0,Weightings!$M$11*AR231,0)","v":0},0,"D0445"]
[446,"Montgomery","Independence ",1935.3,0,1935.3,1936.2,0,1936.2,1924.8,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1924.8},1936.2,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1936.2,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C229,IF(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14},1938.8,1938.8,1938.8,1950.2,0,68.3,0,68.3,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":267},{"$f":"ROUND((X232/6)*Weightings!$M$6,1)","v":22.3},{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":54.3},{"$f":"ROUND((Z232/6)*Weightings!$M$7,1)","v":3.6},{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1054},{"$f":"ROUND(AB232*Weightings!$M$8,1)","v":480.6},110.7,0,{"$f":"AE232*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG232*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":425.9},100.3,{"$f":"CC232/Weightings!$M$5","v":0},{"$f":"CD232/Weightings!$M$5","v":0},{"$f":"CH232/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1372892,{"$f":"AP232/Weightings!$M$5","v":356.4},2736,3092.4,3092.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H232>0,VLOOKUP($CZ232,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H232),Weightings!H232,VLOOKUP($CZ232,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ232,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G232=\"\",\"\",IF(Weightings!I232=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR232*Weightings!$M$5+AU232","v":10539072},{"$f":"AT232*Weightings!$M$5+AU232","v":11911925},{"$f":"IF(Weightings!G232>0,Weightings!G232,'Preliminary SO66'!AB229)","v":12083339},11911925,null,{"$f":"Weightings!E232","v":-2542},{"$f":"Weightings!F232","v":0},-2542,11909383,{"$f":"MAX(ROUND(((AR232-AO232-AN232)*Weightings!$M$12)+AP232,0),ROUND(((AR232-AO232-AN232)*Weightings!$M$12)+Weightings!B232,0))","v":13695489},0.3,4108647,4147751,4108647,0.3,0,false,0,0,0,false,0,0,0,68.3,210.9,2.02,{"$f":"IF(ROUND((Weightings!$P$5*BY232^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY232^Weightings!$P$6*Weightings!$P$8 ),2))","v":907.42},{"$f":"ROUND(BZ232/Weightings!$M$5,4)","v":0.2356},100.3,0,0,0,0,{"$f":"AS232*Weightings!$M$5*CF232","v":0},0,0.54,9.1999999999999993,110.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W229,VLOOKUP($CZ232,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW232>0,Weightings!$M$11*AR232,0)","v":0},0,"D0446"]
[447,"Montgomery","Cherryvale ",823.5,0,823.5,799.4,0,799.4,885.7,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":793},805.3,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},805.3,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C230,IF(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},805,897.7,897.7,817.3,92.7,252.1,252.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":134.80000000000001},{"$f":"ROUND((X233/6)*Weightings!$M$6,1)","v":11.2},{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z233/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":432},{"$f":"ROUND(AB233*Weightings!$M$8,1)","v":197},45.4,0,{"$f":"AE233*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG233*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":129},36.299999999999997,{"$f":"CC233/Weightings!$M$5","v":0},{"$f":"CD233/Weightings!$M$5","v":0},{"$f":"CH233/Weightings!$M$5","v":0},97.3,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},591423,{"$f":"AP233/Weightings!$M$5","v":153.5},1456.6,1610.1,1610.1,111000,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H233>0,VLOOKUP($CZ233,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H233),Weightings!H233,VLOOKUP($CZ233,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ233,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G233=\"\",\"\",IF(Weightings!I233=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR233*Weightings!$M$5+AU233","v":5721823},{"$f":"AT233*Weightings!$M$5+AU233","v":6313105},{"$f":"IF(Weightings!G233>0,Weightings!G233,'Preliminary SO66'!AB230)","v":6371656},6313105,null,{"$f":"Weightings!E233","v":0},{"$f":"Weightings!F233","v":0},0,6313105,{"$f":"MAX(ROUND(((AR233-AO233-AN233)*Weightings!$M$12)+AP233,0),ROUND(((AR233-AO233-AN233)*Weightings!$M$12)+Weightings!B233,0))","v":6712803},0.3,2013841,2024990,2013841,0.3,0,false,0,0,0,true,640.15880000000004,0.30843399999999999,252.1,0,140,0.92,{"$f":"IF(ROUND((Weightings!$P$5*BY233^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY233^Weightings!$P$6*Weightings!$P$8 ),2))","v":1084.0999999999999},{"$f":"ROUND(BZ233/Weightings!$M$5,4)","v":0.28139999999999998},36.299999999999997,0,0,0,0,{"$f":"AS233*Weightings!$M$5*CF233","v":0},0,0.52900000000000003,5.8,45.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":92.7},97.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W230,VLOOKUP($CZ233,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,97.3,111000,{"$f":"IF(CW233>0,Weightings!$M$11*AR233,0)","v":364150},111000,"D0447"]
[448,"McPherson","Inman ",399.3,0,399.3,404.3,0,404.3,412.3,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":412.3},412.3,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},412.3,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C231,IF(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8},420.3,420.3,420.3,420.3,0,186.3,186.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":144.9},{"$f":"ROUND((X234/6)*Weightings!$M$6,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z234/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":80},{"$f":"ROUND(AB234*Weightings!$M$8,1)","v":36.5},0,0,{"$f":"AE234*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":68},{"$f":"ROUND(AG234*Weightings!$M$10,1)","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":110},32.299999999999997,{"$f":"CC234/Weightings!$M$5","v":0},{"$f":"CD234/Weightings!$M$5","v":0},{"$f":"CH234/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},463584,{"$f":"AP234/Weightings!$M$5","v":120.3},704.5,824.8,824.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H234>0,VLOOKUP($CZ234,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H234),Weightings!H234,VLOOKUP($CZ234,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ234,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G234=\"\",\"\",IF(Weightings!I234=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR234*Weightings!$M$5+AU234","v":2713734},{"$f":"AT234*Weightings!$M$5+AU234","v":3177130},{"$f":"IF(Weightings!G234>0,Weightings!G234,'Preliminary SO66'!AB231)","v":3250318},3177130,null,{"$f":"Weightings!E234","v":0},{"$f":"Weightings!F234","v":0},0,3177130,{"$f":"MAX(ROUND(((AR234-AO234-AN234)*Weightings!$M$12)+AP234,0),ROUND(((AR234-AO234-AN234)*Weightings!$M$12)+Weightings!B234,0))","v":3626789},0.33,1196840,1221716,1196840,0.33,0,false,0,0,0,true,148.87129999999999,0.44331399999999999,186.3,0,144,0.76,{"$f":"IF(ROUND((Weightings!$P$5*BY234^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY234^Weightings!$P$6*Weightings!$P$8 ),2))","v":1131.98},{"$f":"ROUND(BZ234/Weightings!$M$5,4)","v":0.29389999999999999},32.299999999999997,0,0,0,0,{"$f":"AS234*Weightings!$M$5*CF234","v":0},0,0.19,2.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W231,VLOOKUP($CZ234,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW234>0,Weightings!$M$11*AR234,0)","v":0},0,"D0448"]
[449,"Leavenworth","Easton ",657.9,0,657.9,652.70000000000005,0,652.70000000000005,620.1,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":620.1},652.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},652.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C232,IF(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},620.1,620.1,620.1,652.70000000000005,0,237.8,237.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":169.7},{"$f":"ROUND((X235/6)*Weightings!$M$6,1)","v":14.1},{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z235/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":171},{"$f":"ROUND(AB235*Weightings!$M$8,1)","v":78},0,0,{"$f":"AE235*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":112.4},{"$f":"ROUND(AG235*Weightings!$M$10,1)","v":28.1},{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":353.5},76,{"$f":"CC235/Weightings!$M$5","v":0},{"$f":"CD235/Weightings!$M$5","v":0},{"$f":"CH235/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},744982,{"$f":"AP235/Weightings!$M$5","v":193.4},1086.7,1280.0999999999999,1280.0999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H235>0,VLOOKUP($CZ235,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H235),Weightings!H235,VLOOKUP($CZ235,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ235,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G235=\"\",\"\",IF(Weightings!I235=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR235*Weightings!$M$5+AU235","v":4185968},{"$f":"AT235*Weightings!$M$5+AU235","v":4930945},{"$f":"IF(Weightings!G235>0,Weightings!G235,'Preliminary SO66'!AB232)","v":5222542},4930945,null,{"$f":"Weightings!E235","v":0},{"$f":"Weightings!F235","v":0},0,4930945,{"$f":"MAX(ROUND(((AR235-AO235-AN235)*Weightings!$M$12)+AP235,0),ROUND(((AR235-AO235-AN235)*Weightings!$M$12)+Weightings!B235,0))","v":5624265},0.3,1687280,1787051,1687280,0.3,0,false,0,0,0,true,436.46629999999999,0.36435699999999999,237.8,0,117,3.02,{"$f":"IF(ROUND((Weightings!$P$5*BY235^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY235^Weightings!$P$6*Weightings!$P$8 ),2))","v":828.51},{"$f":"ROUND(BZ235/Weightings!$M$5,4)","v":0.21510000000000001},76,0,0,0,0,{"$f":"AS235*Weightings!$M$5*CF235","v":0},0,0.26200000000000001,5.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W232,VLOOKUP($CZ235,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW235>0,Weightings!$M$11*AR235,0)","v":0},0,"D0449"]
[450,"Shawnee","Shawnee Heights ",3435.3,0,3435.3,3464.1,0,3464.1,3500.1,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3488.5},3488.5,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3488.5,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C233,IF(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},3488.5,3500.1,3500.1,3488.5,11.6,122.2,0,122.2,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":447.2},{"$f":"ROUND((X236/6)*Weightings!$M$6,1)","v":37.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":242.8},{"$f":"ROUND((Z236/6)*Weightings!$M$7,1)","v":16},{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":995},{"$f":"ROUND(AB236*Weightings!$M$8,1)","v":453.7},0,0,{"$f":"AE236*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":48.2},{"$f":"ROUND(AG236*Weightings!$M$10,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2543},372.3,{"$f":"CC236/Weightings!$M$5","v":0},{"$f":"CD236/Weightings!$M$5","v":0},{"$f":"CH236/Weightings!$M$5","v":0},12.2,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":2},2964871,{"$f":"AP236/Weightings!$M$5","v":769.7},4516.3,5286,5286,761941,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H236>0,VLOOKUP($CZ236,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H236),Weightings!H236,VLOOKUP($CZ236,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ236,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G236=\"\",\"\",IF(Weightings!I236=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR236*Weightings!$M$5+AU236","v":18158729},{"$f":"AT236*Weightings!$M$5+AU236","v":21123613},{"$f":"IF(Weightings!G236>0,Weightings!G236,'Preliminary SO66'!AB233)","v":21354348},21123613,null,{"$f":"Weightings!E236","v":-2340},{"$f":"Weightings!F236","v":0},-2340,21121273,{"$f":"MAX(ROUND(((AR236-AO236-AN236)*Weightings!$M$12)+AP236,0),ROUND(((AR236-AO236-AN236)*Weightings!$M$12)+Weightings!B236,0))","v":23225884},0.3,6967765,7049124,6967765,0.3,0,false,0,0,0,false,0,0,0,122.2,140,18.16,{"$f":"IF(ROUND((Weightings!$P$5*BY236^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY236^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ236/Weightings!$M$5,4)","v":0.1464},372.3,0,0,0,0,{"$f":"AS236*Weightings!$M$5*CF236","v":0},0,0.28499999999999998,24.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":11.6},12.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W233,VLOOKUP($CZ236,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,12.2,761941,{"$f":"IF(CW236>0,Weightings!$M$11*AR236,0)","v":1129075},761941,"D0450"]
[452,"Stanton","Stanton County ",437.5,0,437.5,419.1,0,419.1,415.6,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":415.6},424.1,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},424.1,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C234,IF(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9.5},425.1,425.1,425.1,433.6,0,190.3,190.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":61.5},{"$f":"ROUND((X237/6)*Weightings!$M$6,1)","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":619.29999999999995},{"$f":"ROUND((Z237/6)*Weightings!$M$7,1)","v":40.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":214},{"$f":"ROUND(AB237*Weightings!$M$8,1)","v":97.6},21.6,0,{"$f":"AE237*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG237*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":112.5},47,{"$f":"CC237/Weightings!$M$5","v":0},{"$f":"CD237/Weightings!$M$5","v":0},{"$f":"CH237/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},239434,{"$f":"AP237/Weightings!$M$5","v":62.2},836,898.2,898.2,11960,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H237>0,VLOOKUP($CZ237,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H237),Weightings!H237,VLOOKUP($CZ237,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ237,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G237=\"\",\"\",IF(Weightings!I237=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR237*Weightings!$M$5+AU237","v":3232232},{"$f":"AT237*Weightings!$M$5+AU237","v":3471826},{"$f":"IF(Weightings!G237>0,Weightings!G237,'Preliminary SO66'!AB234)","v":3522673},3471826,null,{"$f":"Weightings!E237","v":0},{"$f":"Weightings!F237","v":0},0,3471826,{"$f":"MAX(ROUND(((AR237-AO237-AN237)*Weightings!$M$12)+AP237,0),ROUND(((AR237-AO237-AN237)*Weightings!$M$12)+Weightings!B237,0))","v":4042875},0.3,1212863,1227814,1212863,0.3,0,false,0,0,0,true,165.33,0.43879600000000002,190.3,0,690,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY237^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY237^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ237/Weightings!$M$5,4)","v":0.41799999999999998},47,0,0,0,0,{"$f":"AS237*Weightings!$M$5*CF237","v":0},0,0.49399999999999999,0.6,0,0,21.6,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W234,VLOOKUP($CZ237,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,11960,{"$f":"IF(CW237>0,Weightings!$M$11*AR237,0)","v":209000},11960,"D0452"]
[453,"Leavenworth","Leavenworth ",3462.6,28.8,3491.4,3444.8,27.7,3472.5,3590,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":3507.7},3507.7,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},3507.7,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C235,IF(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":52.5},3560.2,3642.5,3642.5,3560.2,82.3,124.7,0,124.7,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":602.9},{"$f":"ROUND((X238/6)*Weightings!$M$6,1)","v":50.2},{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":58.2},{"$f":"ROUND((Z238/6)*Weightings!$M$7,1)","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":2090},{"$f":"ROUND(AB238*Weightings!$M$8,1)","v":953},219.5,0,{"$f":"AE238*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG238*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":651},95.3,{"$f":"CC238/Weightings!$M$5","v":0},{"$f":"CD238/Weightings!$M$5","v":0},{"$f":"CH238/Weightings!$M$5","v":0},86.4,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},3140569,{"$f":"AP238/Weightings!$M$5","v":815.3},5093.1000000000004,5908.4,5908.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H238>0,VLOOKUP($CZ238,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H238),Weightings!H238,VLOOKUP($CZ238,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ238,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G238=\"\",\"\",IF(Weightings!I238=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR238*Weightings!$M$5+AU238","v":19618621},{"$f":"AT238*Weightings!$M$5+AU238","v":22759157},{"$f":"IF(Weightings!G238>0,Weightings!G238,'Preliminary SO66'!AB235)","v":24239268},22759157,null,{"$f":"Weightings!E238","v":-585},{"$f":"Weightings!F238","v":0},-585,22758572,{"$f":"MAX(ROUND(((AR238-AO238-AN238)*Weightings!$M$12)+AP238,0),ROUND(((AR238-AO238-AN238)*Weightings!$M$12)+Weightings!B238,0))","v":26313916},0.3,7894175,7998123,7894175,0.3,0,false,0,0,0,false,0,0,0,124.7,17,38.29,{"$f":"IF(ROUND((Weightings!$P$5*BY238^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY238^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ238/Weightings!$M$5,4)","v":0.1464},95.3,0,0,0,0,{"$f":"AS238*Weightings!$M$5*CF238","v":0},0,0.58699999999999997,209.4,219.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":82.3},86.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W235,VLOOKUP($CZ238,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,86.4,353786,{"$f":"IF(CW238>0,Weightings!$M$11*AR238,0)","v":1273275},353786,"D0453"]
[454,"Osage","Burlingame Public School ",310.5,0,310.5,306.5,0,306.5,298.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":298.10000000000002},306.5,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},306.5,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C236,IF(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3},301.10000000000002,301.10000000000002,301.10000000000002,309.5,0,148.9,148.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":62.6},{"$f":"ROUND((X239/6)*Weightings!$M$6,1)","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z239/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":122},{"$f":"ROUND(AB239*Weightings!$M$8,1)","v":55.6},3.8,0,{"$f":"AE239*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG239*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":61},17.600000000000001,{"$f":"CC239/Weightings!$M$5","v":0},{"$f":"CD239/Weightings!$M$5","v":0},{"$f":"CH239/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},350881,{"$f":"AP239/Weightings!$M$5","v":91.1},540.6,631.70000000000005,631.70000000000005,20000,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H239>0,VLOOKUP($CZ239,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H239),Weightings!H239,VLOOKUP($CZ239,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ239,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G239=\"\",\"\",IF(Weightings!I239=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR239*Weightings!$M$5+AU239","v":2102391},{"$f":"AT239*Weightings!$M$5+AU239","v":2453308},{"$f":"IF(Weightings!G239>0,Weightings!G239,'Preliminary SO66'!AB236)","v":2481428},2453308,null,{"$f":"Weightings!E239","v":0},{"$f":"Weightings!F239","v":0},0,2453308,{"$f":"MAX(ROUND(((AR239-AO239-AN239)*Weightings!$M$12)+AP239,0),ROUND(((AR239-AO239-AN239)*Weightings!$M$12)+Weightings!B239,0))","v":2813829},0.3,844149,800000,800000,0.2843,0,false,0,0,0,true,11.7563,0.48095900000000003,148.9,0,74,0.82,{"$f":"IF(ROUND((Weightings!$P$5*BY239^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY239^Weightings!$P$6*Weightings!$P$8 ),2))","v":1112.69},{"$f":"ROUND(BZ239/Weightings!$M$5,4)","v":0.28889999999999999},17.600000000000001,0,0,0,0,{"$f":"AS239*Weightings!$M$5*CF239","v":0},0,0.39400000000000002,4.2,0,0,3.8,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W236,VLOOKUP($CZ239,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,20000,{"$f":"IF(CW239>0,Weightings!$M$11*AR239,0)","v":135150},20000,"D0454"]
[456,"Osage","Marais Des Cygnes Valley ",289.8,0,289.8,278,0,278,254.5,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":254.5},278,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},278,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C237,IF(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},254.5,254.5,254.5,278,0,150.80000000000001,150.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":72.5},{"$f":"ROUND((X240/6)*Weightings!$M$6,1)","v":6},{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z240/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":142},{"$f":"ROUND(AB240*Weightings!$M$8,1)","v":64.8},14.9,0,{"$f":"AE240*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG240*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":142},38.6,{"$f":"CC240/Weightings!$M$5","v":0},{"$f":"CD240/Weightings!$M$5","v":0},{"$f":"CH240/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},312793,{"$f":"AP240/Weightings!$M$5","v":81.2},553.1,634.29999999999995,634.29999999999995,27355,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H240>0,VLOOKUP($CZ240,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H240),Weightings!H240,VLOOKUP($CZ240,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ240,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G240=\"\",\"\",IF(Weightings!I240=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR240*Weightings!$M$5+AU240","v":2157896},{"$f":"AT240*Weightings!$M$5+AU240","v":2470679},{"$f":"IF(Weightings!G240>0,Weightings!G240,'Preliminary SO66'!AB237)","v":2588544},2470679,null,{"$f":"Weightings!E240","v":-982},{"$f":"Weightings!F240","v":0},-982,2469697,{"$f":"MAX(ROUND(((AR240-AO240-AN240)*Weightings!$M$12)+AP240,0),ROUND(((AR240-AO240-AN240)*Weightings!$M$12)+Weightings!B240,0))","v":2824867},0.3,847460,664000,664000,0.2351,0,true,1718.59,0.54250200000000004,150.80000000000001,false,0,0,0,0,133,1.07,{"$f":"IF(ROUND((Weightings!$P$5*BY240^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY240^Weightings!$P$6*Weightings!$P$8 ),2))","v":1047.69},{"$f":"ROUND(BZ240/Weightings!$M$5,4)","v":0.27200000000000002},38.6,0,0,0,0,{"$f":"AS240*Weightings!$M$5*CF240","v":0},0,0.51100000000000001,2.1,14.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W237,VLOOKUP($CZ240,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW240>0,Weightings!$M$11*AR240,0)","v":0},0,"D0456"]
[457,"Finney","Garden City ",7003.7,0,7003.7,6981.1,0,6981.1,7117.4,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":7055.2},7055.2,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},7055.2,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C238,IF(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":96},7151.2,7213.4,7213.4,7151.2,62.2,250.6,0,250.6,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1614.9},{"$f":"ROUND((X241/6)*Weightings!$M$6,1)","v":134.6},{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":9392.1},{"$f":"ROUND((Z241/6)*Weightings!$M$7,1)","v":618.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":4445},{"$f":"ROUND(AB241*Weightings!$M$8,1)","v":2026.9},466.7,0,{"$f":"AE241*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG241*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2286},515,{"$f":"CC241/Weightings!$M$5","v":0},{"$f":"CD241/Weightings!$M$5","v":0},{"$f":"CH241/Weightings!$M$5","v":0},65.3,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},5465983,{"$f":"AP241/Weightings!$M$5","v":1419},11229.6,12648.6,12648.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H241>0,VLOOKUP($CZ241,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H241),Weightings!H241,VLOOKUP($CZ241,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":31},{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ241,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G241=\"\",\"\",IF(Weightings!I241=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR241*Weightings!$M$5+AU241","v":43256419},{"$f":"AT241*Weightings!$M$5+AU241","v":48722407},{"$f":"IF(Weightings!G241>0,Weightings!G241,'Preliminary SO66'!AB238)","v":48722407},48722407,null,{"$f":"Weightings!E241","v":0},{"$f":"Weightings!F241","v":0},0,48722407,{"$f":"MAX(ROUND(((AR241-AO241-AN241)*Weightings!$M$12)+AP241,0),ROUND(((AR241-AO241-AN241)*Weightings!$M$12)+Weightings!B241,0))","v":55589200},0.3,16676760,15900000,15900000,0.28599999999999998,0,false,0,0,0,false,0,0,0,250.6,928,2.46,{"$f":"IF(ROUND((Weightings!$P$5*BY241^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY241^Weightings!$P$6*Weightings!$P$8 ),2))","v":867.85},{"$f":"ROUND(BZ241/Weightings!$M$5,4)","v":0.2253},515,0,0,0,0,{"$f":"AS241*Weightings!$M$5*CF241","v":0},0,0.622,7.7,466.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":62.2},65.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W238,VLOOKUP($CZ241,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,65.3,0,{"$f":"IF(CW241>0,Weightings!$M$11*AR241,0)","v":0},0,"D0457"]
[458,"Leavenworth","Basehor-Linwood ",1948.8,0,1948.8,2030.2,0,2030.2,2320,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2081.5},2081.5,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2081.5,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C239,IF(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},2081.5,2320,2320,2081.5,238.5,72.900000000000006,0,72.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":513.4},{"$f":"ROUND((X242/6)*Weightings!$M$6,1)","v":42.8},{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":40},{"$f":"ROUND((Z242/6)*Weightings!$M$7,1)","v":2.6},{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":311},{"$f":"ROUND(AB242*Weightings!$M$8,1)","v":141.80000000000001},0,0,{"$f":"AE242*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG242*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1136},176.6,{"$f":"CC242/Weightings!$M$5","v":0},{"$f":"CD242/Weightings!$M$5","v":0},{"$f":"CH242/Weightings!$M$5","v":0},250.4,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1635178,{"$f":"AP242/Weightings!$M$5","v":424.5},2768.6,3193.1,3193.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H242>0,VLOOKUP($CZ242,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H242),Weightings!H242,VLOOKUP($CZ242,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ242,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G242=\"\",\"\",IF(Weightings!I242=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR242*Weightings!$M$5+AU242","v":10664647},{"$f":"AT242*Weightings!$M$5+AU242","v":12299821},{"$f":"IF(Weightings!G242>0,Weightings!G242,'Preliminary SO66'!AB239)","v":12338726},12299821,null,{"$f":"Weightings!E242","v":0},{"$f":"Weightings!F242","v":0},0,12299821,{"$f":"MAX(ROUND(((AR242-AO242-AN242)*Weightings!$M$12)+AP242,0),ROUND(((AR242-AO242-AN242)*Weightings!$M$12)+Weightings!B242,0))","v":12941896},0.3,3882569,3901133,3882569,0.3,0,false,0,0,0,false,0,0,0,72.900000000000006,89.6,12.68,{"$f":"IF(ROUND((Weightings!$P$5*BY242^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY242^Weightings!$P$6*Weightings!$P$8 ),2))","v":598.89},{"$f":"ROUND(BZ242/Weightings!$M$5,4)","v":0.1555},176.6,0,0,0,2.7000000000000003E-2,{"$f":"AS242*Weightings!$M$5*CF242","v":332095},0,0.14899999999999999,23.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":238.5},250.4,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W239,VLOOKUP($CZ242,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,250.4,0,{"$f":"IF(CW242>0,Weightings!$M$11*AR242,0)","v":0},0,"D0458"]
[459,"Ford","Bucklin ",241.9,0,241.9,225.7,0,225.7,220.1,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":220.1},229.2,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},229.2,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C240,IF(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":4},224.1,224.1,224.1,233.2,0,154.19999999999999,154.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":26.8},{"$f":"ROUND((X243/6)*Weightings!$M$6,1)","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":9.8000000000000007},{"$f":"ROUND((Z243/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":104},{"$f":"ROUND(AB243*Weightings!$M$8,1)","v":47.4},7,0,{"$f":"AE243*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG243*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":71},28.2,{"$f":"CC243/Weightings!$M$5","v":0},{"$f":"CD243/Weightings!$M$5","v":0},{"$f":"CH243/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},158505,{"$f":"AP243/Weightings!$M$5","v":41.1},472.8,513.9,513.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H243>0,VLOOKUP($CZ243,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H243),Weightings!H243,VLOOKUP($CZ243,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ243,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G243=\"\",\"\",IF(Weightings!I243=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR243*Weightings!$M$5+AU243","v":1821226},{"$f":"AT243*Weightings!$M$5+AU243","v":1979543},{"$f":"IF(Weightings!G243>0,Weightings!G243,'Preliminary SO66'!AB240)","v":2059279},1979543,null,{"$f":"Weightings!E243","v":0},{"$f":"Weightings!F243","v":0},0,1979543,{"$f":"MAX(ROUND(((AR243-AO243-AN243)*Weightings!$M$12)+AP243,0),ROUND(((AR243-AO243-AN243)*Weightings!$M$12)+Weightings!B243,0))","v":2320799},0.3,696240,625000,625000,0.26929999999999998,0,true,1286.046,0.66125500000000004,154.19999999999999,false,0,0,0,0,358.2,0.2,{"$f":"IF(ROUND((Weightings!$P$5*BY243^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY243^Weightings!$P$6*Weightings!$P$8 ),2))","v":1531.06},{"$f":"ROUND(BZ243/Weightings!$M$5,4)","v":0.39750000000000002},28.2,0,0,0,0,{"$f":"AS243*Weightings!$M$5*CF243","v":0},0,0.44600000000000001,0.7,0,0,7,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W240,VLOOKUP($CZ243,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW243>0,Weightings!$M$11*AR243,0)","v":0},0,"D0459"]
[460,"Harvey","Hesston ",817.8,0,817.8,794,0,794,798,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":798},803.3,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},803.3,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C241,IF(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},798,798,798,803.3,0,251.6,251.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":303.8},{"$f":"ROUND((X244/6)*Weightings!$M$6,1)","v":25.3},{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":61.1},{"$f":"ROUND((Z244/6)*Weightings!$M$7,1)","v":4},{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":148},{"$f":"ROUND(AB244*Weightings!$M$8,1)","v":67.5},0,0,{"$f":"AE244*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG244*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":81.5},21,{"$f":"CC244/Weightings!$M$5","v":0},{"$f":"CD244/Weightings!$M$5","v":0},{"$f":"CH244/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},656121,{"$f":"AP244/Weightings!$M$5","v":170.3},1172.7,1343,1343,0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H244>0,VLOOKUP($CZ244,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H244),Weightings!H244,VLOOKUP($CZ244,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ244,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G244=\"\",\"\",IF(Weightings!I244=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR244*Weightings!$M$5+AU244","v":4517240},{"$f":"AT244*Weightings!$M$5+AU244","v":5173236},{"$f":"IF(Weightings!G244>0,Weightings!G244,'Preliminary SO66'!AB241)","v":5196348},5173236,null,{"$f":"Weightings!E244","v":0},{"$f":"Weightings!F244","v":0},0,5173236,{"$f":"MAX(ROUND(((AR244-AO244-AN244)*Weightings!$M$12)+AP244,0),ROUND(((AR244-AO244-AN244)*Weightings!$M$12)+Weightings!B244,0))","v":5921544},0.33,1954110,1957265,1954110,0.33,0,false,0,0,0,true,622.8338,0.313191,251.6,0,60,1.36,{"$f":"IF(ROUND((Weightings!$P$5*BY244^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY244^Weightings!$P$6*Weightings!$P$8 ),2))","v":992.37},{"$f":"ROUND(BZ244/Weightings!$M$5,4)","v":0.2576},21,0,0,0,0,{"$f":"AS244*Weightings!$M$5*CF244","v":0},0,0.184,13.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W241,VLOOKUP($CZ244,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW244>0,Weightings!$M$11*AR244,0)","v":0},0,"D0460"]
[461,"Wilson","Neodesha ",687.5,0,687.5,663.5,0,663.5,670,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":670},673.7,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},673.7,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C242,IF(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8},678,678,678,681.7,0,241.7,{"$f":"MAX(BN245,BR245,BV245)","v":241.7},0,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":155.19999999999999},{"$f":"ROUND((X245/6)*Weightings!$M$6,1)","v":12.9},{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z245/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":333},{"$f":"ROUND(AB245*Weightings!$M$8,1)","v":151.80000000000001},32.200000000000003,0,{"$f":"AE245*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG245*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":84.5},25.2,{"$f":"CC245/Weightings!$M$5","v":0},{"$f":"CD245/Weightings!$M$5","v":0},{"$f":"CH245/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},539844,{"$f":"AP245/Weightings!$M$5","v":140.1},1145.5,1285.5999999999999,1285.5999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H245>0,VLOOKUP($CZ245,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H245),Weightings!H245,VLOOKUP($CZ245,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ245,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G245=\"\",\"\",IF(Weightings!I245=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR245*Weightings!$M$5+AU245","v":4412466},{"$f":"AT245*Weightings!$M$5+AU245","v":4952131},{"$f":"IF(Weightings!G245>0,Weightings!G245,'Preliminary SO66'!AB242)","v":5064224},4952131,null,{"$f":"Weightings!E245","v":-913},{"$f":"Weightings!F245","v":0},-913,4951218,{"$f":"MAX(ROUND(((AR245-AO245-AN245)*Weightings!$M$12)+AP245,0),ROUND(((AR245-AO245-AN245)*Weightings!$M$12)+Weightings!B245,0))","v":5732792},0.3,1719838,1740462,{"$f":"MIN(BJ245,BK245)","v":1719838},0.3,0,false,0,0,0,true,472.35379999999998,0.35450399999999999,241.7,0,119,0.71,{"$f":"IF(ROUND((Weightings!$P$5*BY245^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY245^Weightings!$P$6*Weightings!$P$8 ),2))","v":1149.54},{"$f":"ROUND(BZ245/Weightings!$M$5,4)","v":0.2984},25.2,0,0,0,0,{"$f":"AS245*Weightings!$M$5*CF245","v":0},0,0.48799999999999999,5.7,0,0,32.200000000000003,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W242,VLOOKUP($CZ245,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW245>0,Weightings!$M$11*AR245,0)","v":0},0,"D0461"]
[462,"Cowley","Central ",324.89999999999998,0,324.89999999999998,313,0,313,310.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":310.39999999999998},316.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},316.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C243,IF(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},310.39999999999998,310.39999999999998,310.39999999999998,316.10000000000002,0,151.30000000000001,151.30000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":80.099999999999994},{"$f":"ROUND((X246/6)*Weightings!$M$6,1)","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z246/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":156},{"$f":"ROUND(AB246*Weightings!$M$8,1)","v":71.099999999999994},{"$f":"MAX(CK246,CL246,CM246)","v":15.7},0,{"$f":"AE246*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG246*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":129.5},43.5,{"$f":"CC246/Weightings!$M$5","v":0},{"$f":"CD246/Weightings!$M$5","v":0},{"$f":"CH246/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},310502,{"$f":"AP246/Weightings!$M$5","v":80.599999999999994},604.4,685,685,0,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H246>0,VLOOKUP($CZ246,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H246),Weightings!H246,VLOOKUP($CZ246,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ246,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G246=\"\",\"\",IF(Weightings!I246=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR246*Weightings!$M$5+AU246","v":2328149},{"$f":"AT246*Weightings!$M$5+AU246","v":2638620},{"$f":"IF(Weightings!G246>0,Weightings!G246,'Preliminary SO66'!AB243)","v":2712578},2638620,null,{"$f":"Weightings!E246","v":0},{"$f":"Weightings!F246","v":0},0,2638620,{"$f":"MAX(ROUND(((AR246-AO246-AN246)*Weightings!$M$12)+AP246,0),ROUND(((AR246-AO246-AN246)*Weightings!$M$12)+Weightings!B246,0))","v":3024258},0.3,907277,930768,907277,0.3,0,false,0,0,0,true,19.9238,0.47871599999999997,151.30000000000001,0,308.89999999999998,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY246^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY246^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ246/Weightings!$M$5,4)","v":0.33610000000000001},43.5,0,0,0,0,{"$f":"AS246*Weightings!$M$5*CF246","v":0},{"$f":"IF(CE246>CG246,CG246,CE246)","v":0},0.49399999999999999,1,0,0,15.7,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W243,VLOOKUP($CZ246,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW246>0,Weightings!$M$11*AR246,0)","v":0},0,"D0462"]
[463,"Cowley","Udall ",356,0,356,340,0,340,331,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":331},342.3,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},342.3,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C244,IF(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},331,331,331,342.3,0,160.80000000000001,160.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":106.3},{"$f":"ROUND((X247/6)*Weightings!$M$6,1)","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z247/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":129},{"$f":"ROUND(AB247*Weightings!$M$8,1)","v":58.8},2.4,0,{"$f":"AE247*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG247*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":114},33,{"$f":"CC247/Weightings!$M$5","v":0},{"$f":"CD247/Weightings!$M$5","v":0},{"$f":"CH247/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},336589,{"$f":"AP247/Weightings!$M$5","v":87.4},606.20000000000005,693.6,693.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H247>0,VLOOKUP($CZ247,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H247),Weightings!H247,VLOOKUP($CZ247,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ247,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G247=\"\",\"\",IF(Weightings!I247=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR247*Weightings!$M$5+AU247","v":2335082},{"$f":"AT247*Weightings!$M$5+AU247","v":2671747},{"$f":"IF(Weightings!G247>0,Weightings!G247,'Preliminary SO66'!AB244)","v":2798478},2671747,null,{"$f":"Weightings!E247","v":0},{"$f":"Weightings!F247","v":0},0,2671747,{"$f":"MAX(ROUND(((AR247-AO247-AN247)*Weightings!$M$12)+AP247,0),ROUND(((AR247-AO247-AN247)*Weightings!$M$12)+Weightings!B247,0))","v":3093431},0.3,928029,958839,928029,0.3,0,false,0,{"$f":"IF(BO247=TRUE,ROUND(((7337-BP247)/3642.4)-1,6),0)","v":0},0,true,52.346299999999999,{"$f":"IF(BS247=TRUE,ROUND(((5406-BT247)/3642.4)-1,6),0)","v":0.46981499999999998},160.80000000000001,0,140,0.81,{"$f":"IF(ROUND((Weightings!$P$5*BY247^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY247^Weightings!$P$6*Weightings!$P$8 ),2))","v":1115.78},{"$f":"ROUND(BZ247/Weightings!$M$5,4)","v":0.28970000000000001},33,0,0,0,0,{"$f":"AS247*Weightings!$M$5*CF247","v":0},0,0.377,2.4,0,0,2.4,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W244,VLOOKUP($CZ247,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW247>0,Weightings!$M$11*AR247,0)","v":0},0,"D0463"]
[464,"Leavenworth","Tonganoxie ",1851.6,0,1851.6,1861.6,0,1861.6,1907.5,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1906.5},1906.5,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1906.5,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C245,IF(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1906.5,1907.5,1907.5,1906.5,1,66.8,{"$f":"MAX(BN248,BR248,BV248)","v":0},{"$f":"BW248","v":66.8},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":528.6},{"$f":"ROUND((X248/6)*Weightings!$M$6,1)","v":44.1},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z248/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":484},{"$f":"ROUND(AB248*Weightings!$M$8,1)","v":220.7},0,0,{"$f":"AE248*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG248*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":814},151.5,{"$f":"CC248/Weightings!$M$5","v":0},{"$f":"CD248/Weightings!$M$5","v":0},{"$f":"CH248/Weightings!$M$5","v":0},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1552721,{"$f":"AP248/Weightings!$M$5","v":403.1},2390.6999999999998,2793.8,2793.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H248>0,VLOOKUP($CZ248,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H248),Weightings!H248,VLOOKUP($CZ248,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ248,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G248=\"\",\"\",IF(Weightings!I248=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR248*Weightings!$M$5+AU248","v":9208976},{"$f":"AT248*Weightings!$M$5+AU248","v":10761718},{"$f":"IF(Weightings!G248>0,Weightings!G248,'Preliminary SO66'!AB245)","v":10852625},10761718,null,{"$f":"Weightings!E248","v":-670},{"$f":"Weightings!F248","v":0},-670,10761048,{"$f":"MAX(ROUND(((AR248-AO248-AN248)*Weightings!$M$12)+AP248,0),ROUND(((AR248-AO248-AN248)*Weightings!$M$12)+Weightings!B248,0))","v":12282025},0.3,3684608,3711991,3684608,0.3,0,false,0,0,0,false,0,0,0,66.8,142,5.73,{"$f":"IF(ROUND((Weightings!$P$5*BY248^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY248^Weightings!$P$6*Weightings!$P$8 ),2))","v":716.77},{"$f":"ROUND(BZ248/Weightings!$M$5,4)","v":0.18609999999999999},151.5,0,0,0,4.0000000000000001E-3,{"$f":"AS248*Weightings!$M$5*CF248","v":43047},0,0.254,13.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1},1.1000000000000001,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W245,VLOOKUP($CZ248,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.1000000000000001,0,{"$f":"IF(CW248>0,Weightings!$M$11*AR248,0)","v":0},0,"D0464"]
[465,"Cowley","Winfield ",2287.6999999999998,0,2287.6999999999998,2208.6999999999998,0,2208.6999999999998,2177.9,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2177.9},2224.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2224.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C246,IF(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14.5},2192.4,2192.4,2192.4,2239.3000000000002,0,78.5,0,78.5,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":637.70000000000005},{"$f":"ROUND((X249/6)*Weightings!$M$6,1)","v":53.1},{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":109.3},{"$f":"ROUND((Z249/6)*Weightings!$M$7,1)","v":7.2},{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1037},{"$f":"ROUND(AB249*Weightings!$M$8,1)","v":472.9},82,0,{"$f":"AE249*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG249*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":588.5},135.30000000000001,{"$f":"CC249/Weightings!$M$5","v":0},{"$f":"CD249/Weightings!$M$5","v":0},{"$f":"CH249/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2294230,{"$f":"AP249/Weightings!$M$5","v":595.6},3068.3,3663.9,3663.9,4500,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H249>0,VLOOKUP($CZ249,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H249),Weightings!H249,VLOOKUP($CZ249,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ249,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G249=\"\",\"\",IF(Weightings!I249=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR249*Weightings!$M$5+AU249","v":11823592},{"$f":"AT249*Weightings!$M$5+AU249","v":14117843},{"$f":"IF(Weightings!G249>0,Weightings!G249,'Preliminary SO66'!AB246)","v":14789246},14117843,null,{"$f":"Weightings!E249","v":0},{"$f":"Weightings!F249","v":0},0,14117843,{"$f":"MAX(ROUND(((AR249-AO249-AN249)*Weightings!$M$12)+AP249,0),ROUND(((AR249-AO249-AN249)*Weightings!$M$12)+Weightings!B249,0))","v":16070897},0.3,4821269,5039196,4821269,0.3,0,false,0,0,0,false,0,0,0,78.5,262,2.25,{"$f":"IF(ROUND((Weightings!$P$5*BY249^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY249^Weightings!$P$6*Weightings!$P$8 ),2))","v":885.55},{"$f":"ROUND(BZ249/Weightings!$M$5,4)","v":0.22989999999999999},135.30000000000001,0,0,0,0,{"$f":"AS249*Weightings!$M$5*CF249","v":0},0,0.46300000000000002,8.5,0,0,82,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W246,VLOOKUP($CZ249,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,4500,{"$f":"IF(CW249>0,Weightings!$M$11*AR249,0)","v":767075},4500,"D0465"]
[466,"Scott","Scott County ",853.4,0,853.4,871.5,0,871.5,897,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":874},874,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},874,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C247,IF(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":13},887,910,910,887,23,252.6,252.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":246.6},{"$f":"ROUND((X250/6)*Weightings!$M$6,1)","v":20.6},{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":627},{"$f":"ROUND((Z250/6)*Weightings!$M$7,1)","v":41.3},{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":359},{"$f":"ROUND(AB250*Weightings!$M$8,1)","v":163.69999999999999},13.8,0,{"$f":"AE250*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG250*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":145},58.3,{"$f":"CC250/Weightings!$M$5","v":0},{"$f":"CD250/Weightings!$M$5","v":0},{"$f":"CH250/Weightings!$M$5","v":0},24.2,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},465651,{"$f":"AP250/Weightings!$M$5","v":120.9},1461.5,1582.4,1582.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H250>0,VLOOKUP($CZ250,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H250),Weightings!H250,VLOOKUP($CZ250,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ250,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G250=\"\",\"\",IF(Weightings!I250=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR250*Weightings!$M$5+AU250","v":5629698},{"$f":"AT250*Weightings!$M$5+AU250","v":6095405},{"$f":"IF(Weightings!G250>0,Weightings!G250,'Preliminary SO66'!AB247)","v":6121984},6095405,null,{"$f":"Weightings!E250","v":0},{"$f":"Weightings!F250","v":0},0,6095405,{"$f":"MAX(ROUND(((AR250-AO250-AN250)*Weightings!$M$12)+AP250,0),ROUND(((AR250-AO250-AN250)*Weightings!$M$12)+Weightings!B250,0))","v":6988906},0.3,2096672,2082124,2082124,0.2979,0,false,0,0,0,true,726.41250000000002,0.28475400000000001,252.6,0,756,0.19,{"$f":"IF(ROUND((Weightings!$P$5*BY250^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY250^Weightings!$P$6*Weightings!$P$8 ),2))","v":1548.92},{"$f":"ROUND(BZ250/Weightings!$M$5,4)","v":0.40210000000000001},58.3,0,0,0,0,{"$f":"AS250*Weightings!$M$5*CF250","v":0},0,0.40500000000000003,1.2,0,0,13.8,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":23},24.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W247,VLOOKUP($CZ250,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,24.2,0,{"$f":"IF(CW250>0,Weightings!$M$11*AR250,0)","v":0},0,"D0466"]
[467,"Wichita","Leoti ",378,0,378,391,0,391,398,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":398},398,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},398,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C248,IF(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":7},405,405,405,405,0,181.6,181.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":101.6},{"$f":"ROUND((X251/6)*Weightings!$M$6,1)","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":774.4},{"$f":"ROUND((Z251/6)*Weightings!$M$7,1)","v":51},{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":190},{"$f":"ROUND(AB251*Weightings!$M$8,1)","v":86.6},15.8,0,{"$f":"AE251*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG251*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":79.5},37,{"$f":"CC251/Weightings!$M$5","v":0},{"$f":"CD251/Weightings!$M$5","v":0},{"$f":"CH251/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},220507,{"$f":"AP251/Weightings!$M$5","v":57.2},785.5,842.7,842.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H251>0,VLOOKUP($CZ251,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H251),Weightings!H251,VLOOKUP($CZ251,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ251,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G251=\"\",\"\",IF(Weightings!I251=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR251*Weightings!$M$5+AU251","v":3025746},{"$f":"AT251*Weightings!$M$5+AU251","v":3246080},{"$f":"IF(Weightings!G251>0,Weightings!G251,'Preliminary SO66'!AB248)","v":3270348},3246080,null,{"$f":"Weightings!E251","v":0},{"$f":"Weightings!F251","v":0},0,3246080,{"$f":"MAX(ROUND(((AR251-AO251-AN251)*Weightings!$M$12)+AP251,0),ROUND(((AR251-AO251-AN251)*Weightings!$M$12)+Weightings!B251,0))","v":3805801},0.3,1141740,1124633,1124633,0.29549999999999998,0,false,0,0,0,true,129.9375,0.448513,181.6,0,775.3,0.1,{"$f":"IF(ROUND((Weightings!$P$5*BY251^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY251^Weightings!$P$6*Weightings!$P$8 ),2))","v":1790.96},{"$f":"ROUND(BZ251/Weightings!$M$5,4)","v":0.46489999999999998},37,0,0,0,0,{"$f":"AS251*Weightings!$M$5*CF251","v":0},0,0.46899999999999997,0.5,0,0,15.8,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W248,VLOOKUP($CZ251,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW251>0,Weightings!$M$11*AR251,0)","v":0},0,"D0467"]
[468,"Lane","Healy Public Schools ",71,1.5,72.5,79.5,0,79.5,67.8,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":67.8},79.5,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},79.5,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C249,IF(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},67.8,67.8,67.8,79.5,0,80.599999999999994,80.599999999999994,0,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X252/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":5.3},{"$f":"ROUND((Z252/6)*Weightings!$M$7,1)","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":35},{"$f":"ROUND(AB252*Weightings!$M$8,1)","v":16},2.2000000000000002,0,{"$f":"AE252*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG252*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":4},2.7,{"$f":"CC252/Weightings!$M$5","v":0},{"$f":"CD252/Weightings!$M$5","v":0},{"$f":"CH252/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},95713,{"$f":"AP252/Weightings!$M$5","v":24.8},181.3,206.1,206.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H252>0,VLOOKUP($CZ252,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H252),Weightings!H252,VLOOKUP($CZ252,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ252,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G252=\"\",\"\",IF(Weightings!I252=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR252*Weightings!$M$5+AU252","v":698368},{"$f":"AT252*Weightings!$M$5+AU252","v":793897},{"$f":"IF(Weightings!G252>0,Weightings!G252,'Preliminary SO66'!AB249)","v":890197},793897,null,{"$f":"Weightings!E252","v":0},{"$f":"Weightings!F252","v":0},0,793897,{"$f":"MAX(ROUND(((AR252-AO252-AN252)*Weightings!$M$12)+AP252,0),ROUND(((AR252-AO252-AN252)*Weightings!$M$12)+Weightings!B252,0))","v":929162},0.33,306623,335160,306623,0.33,80.599999999999994,false,0,0,0,false,0,0,0,0,203.3,0.02,{"$f":"IF(ROUND((Weightings!$P$5*BY252^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY252^Weightings!$P$6*Weightings!$P$8 ),2))","v":2577.5},{"$f":"ROUND(BZ252/Weightings!$M$5,4)","v":0.66910000000000003},2.7,0,0,0,0,{"$f":"AS252*Weightings!$M$5*CF252","v":0},0,0.44,0.4,0,0,2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W249,VLOOKUP($CZ252,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW252>0,Weightings!$M$11*AR252,0)","v":0},0,"D0468"]
[469,"Leavenworth","Lansing ",2576,0,2576,2557.1,0,2557.1,2534.6,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2534.6},2557.1,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2557.1,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C250,IF(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},2534.6,2534.6,2534.6,2557.1,0,89.6,0,89.6,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":224.8},{"$f":"ROUND((X253/6)*Weightings!$M$6,1)","v":18.7},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":41.6},{"$f":"ROUND((Z253/6)*Weightings!$M$7,1)","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":528},{"$f":"ROUND(AB253*Weightings!$M$8,1)","v":240.8},0,0,{"$f":"AE253*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG253*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":524},84.7,{"$f":"CC253/Weightings!$M$5","v":0},{"$f":"CD253/Weightings!$M$5","v":0},{"$f":"CH253/Weightings!$M$5","v":0},{"$f":"CV253","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2839176,{"$f":"AP253/Weightings!$M$5","v":737.1},2993.6,3730.7,3730.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H253>0,VLOOKUP($CZ253,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H253),Weightings!H253,VLOOKUP($CZ253,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ253,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G253=\"\",\"\",IF(Weightings!I253=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR253*Weightings!$M$5+AU253","v":11531347},{"$f":"AT253*Weightings!$M$5+AU253","v":14370656},{"$f":"IF(Weightings!G253>0,Weightings!G253,'Preliminary SO66'!AB250)","v":14825192},14370656,null,null,-4524,-4524,14366132,{"$f":"MAX(ROUND(((AR253-AO253-AN253)*Weightings!$M$12)+AP253,0),ROUND(((AR253-AO253-AN253)*Weightings!$M$12)+Weightings!B253,0))","v":16280440},0.3,4884132,5030784,4884132,0.3,0,false,0,0,0,false,0,0,0,89.6,49,10.69,{"$f":"IF(ROUND((Weightings!$P$5*BY253^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY253^Weightings!$P$6*Weightings!$P$8 ),2))","v":622.47},{"$f":"ROUND(BZ253/Weightings!$M$5,4)","v":0.16159999999999999},84.7,0,0,0,1.8200000000000001E-2,{"$f":"AS253*Weightings!$M$5*CF253","v":261546},0,0.20599999999999999,52.2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},{"$f":"CN253*1.05","v":0},0,{"$f":"CP253*0.25","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},{"$f":"CR253*0.08","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W250,VLOOKUP($CZ253,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW253>0,Weightings!$M$11*AR253,0)","v":0},0,"D0469"]
[470,"Cowley","Arkansas City ",2582.8000000000002,0,2582.8000000000002,2590.5,0,2590.5,2715.6,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2715.6},2715.6,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2715.6,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C251,IF(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":52.5},2768.1,2768.1,2768.1,2768.1,0,97,0,97,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":810.2},{"$f":"ROUND((X254/6)*Weightings!$M$6,1)","v":67.5},{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1003.5},{"$f":"ROUND((Z254/6)*Weightings!$M$7,1)","v":66.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":1792},{"$f":"ROUND(AB254*Weightings!$M$8,1)","v":817.2},188.2,0,{"$f":"AE254*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG254*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":812},163.4,{"$f":"CC254/Weightings!$M$5","v":0},{"$f":"CD254/Weightings!$M$5","v":0},{"$f":"CH254/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2477617,{"$f":"AP254/Weightings!$M$5","v":643.20000000000005},4167.5,4810.7,4810.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H254>0,VLOOKUP($CZ254,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H254),Weightings!H254,VLOOKUP($CZ254,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ254,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G254=\"\",\"\",IF(Weightings!I254=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR254*Weightings!$M$5+AU254","v":16053210},{"$f":"AT254*Weightings!$M$5+AU254","v":18530816},{"$f":"IF(Weightings!G254>0,Weightings!G254,'Preliminary SO66'!AB251)","v":18988052},18530816,null,{"$f":"Weightings!E254","v":0},{"$f":"Weightings!F254","v":0},0,18530816,{"$f":"MAX(ROUND(((AR254-AO254-AN254)*Weightings!$M$12)+AP254,0),ROUND(((AR254-AO254-AN254)*Weightings!$M$12)+Weightings!B254,0))","v":21189692},0.3,6356908,6249163,6249163,0.2949,0,false,0,0,0,false,0,0,0,97,200,4.0599999999999996,{"$f":"IF(ROUND((Weightings!$P$5*BY254^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY254^Weightings!$P$6*Weightings!$P$8 ),2))","v":774.87},{"$f":"ROUND(BZ254/Weightings!$M$5,4)","v":0.20119999999999999},163.4,0,0,0,0,{"$f":"AS254*Weightings!$M$5*CF254","v":0},0,0.64700000000000002,13.8,188.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W251,VLOOKUP($CZ254,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,195300,{"$f":"IF(CW254>0,Weightings!$M$11*AR254,0)","v":1041875},195300,"D0470"]
[471,"Cowley","Dexter ",157.19999999999999,0,157.19999999999999,146.80000000000001,0,146.80000000000001,145,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":145},149.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},149.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C252,IF(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},145,145,145,149.69999999999999,0,132.1,132.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X255/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z255/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":59},{"$f":"ROUND(AB255*Weightings!$M$8,1)","v":26.9},1.8,0,{"$f":"AE255*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG255*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":41},16.5,{"$f":"CC255/Weightings!$M$5","v":0},{"$f":"CD255/Weightings!$M$5","v":0},{"$f":"CH255/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},145124,{"$f":"AP255/Weightings!$M$5","v":37.700000000000003},327,364.7,364.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H255>0,VLOOKUP($CZ255,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H255),Weightings!H255,VLOOKUP($CZ255,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ255,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G255=\"\",\"\",IF(Weightings!I255=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR255*Weightings!$M$5+AU255","v":1259604},{"$f":"AT255*Weightings!$M$5+AU255","v":1404824},{"$f":"IF(Weightings!G255>0,Weightings!G255,'Preliminary SO66'!AB252)","v":1541185},1404824,null,{"$f":"Weightings!E255","v":0},{"$f":"Weightings!F255","v":0},0,1404824,{"$f":"MAX(ROUND(((AR255-AO255-AN255)*Weightings!$M$12)+AP255,0),ROUND(((AR255-AO255-AN255)*Weightings!$M$12)+Weightings!B255,0))","v":1650244},0.3,495073,418800,418800,0.25380000000000003,0,true,479.85399999999998,0.88258999999999999,132.1,false,0,0,0,0,213,0.19,{"$f":"IF(ROUND((Weightings!$P$5*BY255^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY255^Weightings!$P$6*Weightings!$P$8 ),2))","v":1548.92},{"$f":"ROUND(BZ255/Weightings!$M$5,4)","v":0.40210000000000001},16.5,0,0,0,0,{"$f":"AS255*Weightings!$M$5*CF255","v":0},0,0.39400000000000002,0.7,0,0,1.8,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W252,VLOOKUP($CZ255,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW255>0,Weightings!$M$11*AR255,0)","v":0},0,"D0471"]
[473,"Dickinson","Chapman ",1024,14,1038,1020,30,1050,1025,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1024.5},1050,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":23},1073,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C253,IF(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1024.5,1025,1048,1073,0.5,237.7,237.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":338.4},{"$f":"ROUND((X256/6)*Weightings!$M$6,1)","v":28.2},{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1.5},{"$f":"ROUND((Z256/6)*Weightings!$M$7,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":361},{"$f":"ROUND(AB256*Weightings!$M$8,1)","v":164.6},0,0,{"$f":"AE256*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG256*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":450},130,{"$f":"CC256/Weightings!$M$5","v":0},{"$f":"CD256/Weightings!$M$5","v":0},{"$f":"CH256/Weightings!$M$5","v":0},0.5,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},917504,{"$f":"AP256/Weightings!$M$5","v":238.2},1635.1,1873.3,1873.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H256>0,VLOOKUP($CZ256,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H256),Weightings!H256,VLOOKUP($CZ256,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ256,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G256=\"\",\"\",IF(Weightings!I256=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR256*Weightings!$M$5+AU256","v":6298405},{"$f":"AT256*Weightings!$M$5+AU256","v":7215952},{"$f":"IF(Weightings!G256>0,Weightings!G256,'Preliminary SO66'!AB253)","v":7370802},7215952,null,{"$f":"Weightings!E256","v":0},{"$f":"Weightings!F256","v":0},0,7215952,{"$f":"MAX(ROUND(((AR256-AO256-AN256)*Weightings!$M$12)+AP256,0),ROUND(((AR256-AO256-AN256)*Weightings!$M$12)+Weightings!B256,0))","v":8252368},0.3,2475710,2523830,2475710,0.3,0,false,0,0,0,true,956.58749999999998,0.22156100000000001,237.7,0,550,0.82,{"$f":"IF(ROUND((Weightings!$P$5*BY256^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY256^Weightings!$P$6*Weightings!$P$8 ),2))","v":1112.69},{"$f":"ROUND(BZ256/Weightings!$M$5,4)","v":0.28889999999999999},130,0,0,0,0,{"$f":"AS256*Weightings!$M$5*CF256","v":0},0,0.33600000000000002,2,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0.5},0.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W253,VLOOKUP($CZ256,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0.5,0,{"$f":"IF(CW256>0,Weightings!$M$11*AR256,0)","v":0},0,"D0473"]
[474,"Kiowa","Haviland ",118,0,118,105,0,105,101.3,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":101.3},108.1,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},108.1,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C254,IF(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},101.3,101.3,101.3,108.1,0,107.3,107.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":22.7},{"$f":"ROUND((X257/6)*Weightings!$M$6,1)","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z257/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":21},{"$f":"ROUND(AB257*Weightings!$M$8,1)","v":9.6},0,0,{"$f":"AE257*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG257*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":47},18.7,{"$f":"CC257/Weightings!$M$5","v":0},{"$f":"CD257/Weightings!$M$5","v":0},{"$f":"CH257/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},125519,{"$f":"AP257/Weightings!$M$5","v":32.6},245.6,278.2,278.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H257>0,VLOOKUP($CZ257,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H257),Weightings!H257,VLOOKUP($CZ257,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ257,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G257=\"\",\"\",IF(Weightings!I257=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR257*Weightings!$M$5+AU257","v":946051},{"$f":"AT257*Weightings!$M$5+AU257","v":1071626},{"$f":"IF(Weightings!G257>0,Weightings!G257,'Preliminary SO66'!AB254)","v":1185260},1071626,null,{"$f":"Weightings!E257","v":0},{"$f":"Weightings!F257","v":0},0,1071626,{"$f":"MAX(ROUND(((AR257-AO257-AN257)*Weightings!$M$12)+AP257,0),ROUND(((AR257-AO257-AN257)*Weightings!$M$12)+Weightings!B257,0))","v":1266489},0.3,379947,413218,379947,0.3,0,true,78.204999999999998,0.99285999999999996,107.3,false,0,0,0,0,234.9,0.2,{"$f":"IF(ROUND((Weightings!$P$5*BY257^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY257^Weightings!$P$6*Weightings!$P$8 ),2))","v":1531.06},{"$f":"ROUND(BZ257/Weightings!$M$5,4)","v":0.39750000000000002},18.7,0,0,0,0,{"$f":"AS257*Weightings!$M$5*CF257","v":0},0,0.19400000000000001,0.5,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W254,VLOOKUP($CZ257,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW257>0,Weightings!$M$11*AR257,0)","v":0},0,"D0474"]
[475,"Geary","Geary County Schools ",7505.5,502.2,8007.7,7570.6,502,{"$f":"G258+H258","v":8072.6},7706.3,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":7706.3},8072.6,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":384.4},8457,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C255,IF(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":24},7730.3,7730.3,8114.7,8481,0,297.2,0,297.2,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":791.6},{"$f":"ROUND((X258/6)*Weightings!$M$6,1)","v":66},{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1833.7},{"$f":"ROUND((Z258/6)*Weightings!$M$7,1)","v":120.7},{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":3448},{"$f":"ROUND(AB258*Weightings!$M$8,1)","v":1572.3},137.6,0,{"$f":"AE258*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":759},{"$f":"ROUND(AG258*Weightings!$M$10,1)","v":189.8},{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2550},421,{"$f":"CC258/Weightings!$M$5","v":0},{"$f":"CD258/Weightings!$M$5","v":0},{"$f":"CH258/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},7816038,{"$f":"AP258/Weightings!$M$5","v":2029.1},11285.6,13314.7,13314.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H258>0,VLOOKUP($CZ258,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H258),Weightings!H258,VLOOKUP($CZ258,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":31},{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ258,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G258=\"\",\"\",IF(Weightings!I258=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR258*Weightings!$M$5+AU258","v":43472131},{"$f":"AT258*Weightings!$M$5+AU258","v":51288224},{"$f":"IF(Weightings!G258>0,Weightings!G258,'Preliminary SO66'!AB255)","v":51288224},51288224,null,{"$f":"Weightings!E258","v":-10983},{"$f":"Weightings!F258","v":0},-10983,51277241,{"$f":"MAX(ROUND(((AR258-AO258-AN258)*Weightings!$M$12)+AP258,0),ROUND(((AR258-AO258-AN258)*Weightings!$M$12)+Weightings!B258,0))","v":58488382},0.3,17546515,17513417,17513417,0.2994,0,false,0,0,0,false,0,0,0,297.2,262,9.73,{"$f":"IF(ROUND((Weightings!$P$5*BY258^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY258^Weightings!$P$6*Weightings!$P$8 ),2))","v":635.86},{"$f":"ROUND(BZ258/Weightings!$M$5,4)","v":0.1651},421,0,0,0,0,{"$f":"AS258*Weightings!$M$5*CF258","v":0},0,0.40699999999999997,32.4,0,0,137.6,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W255,VLOOKUP($CZ258,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW258>0,Weightings!$M$11*AR258,0)","v":0},0,"D0475"]
[476,"Gray","Copeland ",137.69999999999999,0,137.69999999999999,106.5,0,106.5,103,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":103},115.7,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},115.7,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C256,IF(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},103,103,103,115.7,0,112.5,112.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":29.2},{"$f":"ROUND((X259/6)*Weightings!$M$6,1)","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":315.2},{"$f":"ROUND((Z259/6)*Weightings!$M$7,1)","v":20.8},{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":38},{"$f":"ROUND(AB259*Weightings!$M$8,1)","v":17.3},0,0,{"$f":"AE259*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG259*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":51},19.100000000000001,{"$f":"CC259/Weightings!$M$5","v":0},{"$f":"CD259/Weightings!$M$5","v":0},{"$f":"CH259/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},78136,{"$f":"AP259/Weightings!$M$5","v":20.3},287.8,308.10000000000002,308.10000000000002,0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H259>0,VLOOKUP($CZ259,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H259),Weightings!H259,VLOOKUP($CZ259,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ259,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G259=\"\",\"\",IF(Weightings!I259=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR259*Weightings!$M$5+AU259","v":1108606},{"$f":"AT259*Weightings!$M$5+AU259","v":1186801},{"$f":"IF(Weightings!G259>0,Weightings!G259,'Preliminary SO66'!AB256)","v":1270390},1186801,null,{"$f":"Weightings!E259","v":0},{"$f":"Weightings!F259","v":0},0,1186801,{"$f":"MAX(ROUND(((AR259-AO259-AN259)*Weightings!$M$12)+AP259,0),ROUND(((AR259-AO259-AN259)*Weightings!$M$12)+Weightings!B259,0))","v":1394372},0.3,418312,438422,418312,{"$f":"BL259/BH259","v":0.3},0,true,151.584,0.972715,112.5,false,0,0,0,0,200,0.26,{"$f":"IF(ROUND((Weightings!$P$5*BY259^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY259^Weightings!$P$6*Weightings!$P$8 ),2))","v":1442.83},{"$f":"ROUND(BZ259/Weightings!$M$5,4)","v":0.37459999999999999},19.100000000000001,0,0,0,0,{"$f":"AS259*Weightings!$M$5*CF259","v":0},0,0.32800000000000001,0.6,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W256,VLOOKUP($CZ259,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW259>0,Weightings!$M$11*AR259,0)","v":0},0,"D0476"]
[477,"Gray","Ingalls ",235,0,235,221,0,221,224.5,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":224.5},226.8,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},226.8,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C257,IF(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2.5},227,227,227,229.3,0,154,154,0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X260/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":150.19999999999999},{"$f":"ROUND((Z260/6)*Weightings!$M$7,1)","v":9.9},{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":80},{"$f":"ROUND(AB260*Weightings!$M$8,1)","v":36.5},0,0,{"$f":"AE260*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG260*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":64},24.4,{"$f":"CC260/Weightings!$M$5","v":0},{"$f":"CD260/Weightings!$M$5","v":0},{"$f":"CH260/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},155624,{"$f":"AP260/Weightings!$M$5","v":40.4},454.1,494.5,494.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H260>0,VLOOKUP($CZ260,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H260),Weightings!H260,VLOOKUP($CZ260,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ260,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G260=\"\",\"\",IF(Weightings!I260=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR260*Weightings!$M$5+AU260","v":1749193},{"$f":"AT260*Weightings!$M$5+AU260","v":1904814},{"$f":"IF(Weightings!G260>0,Weightings!G260,'Preliminary SO66'!AB257)","v":1937171},1904814,null,{"$f":"Weightings!E260","v":0},{"$f":"Weightings!F260","v":0},0,1904814,{"$f":"MAX(ROUND(((AR260-AO260-AN260)*Weightings!$M$12)+AP260,0),ROUND(((AR260-AO260-AN260)*Weightings!$M$12)+Weightings!B260,0))","v":2246868},0.3,674060,677428,674060,0.3,0,true,1248.3920000000001,0.67159199999999997,154,false,0,0,0,0,267,0.24,{"$f":"IF(ROUND((Weightings!$P$5*BY260^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY260^Weightings!$P$6*Weightings!$P$8 ),2))","v":1469.2},{"$f":"ROUND(BZ260/Weightings!$M$5,4)","v":0.38140000000000002},24.4,0,0,0,0,{"$f":"AS260*Weightings!$M$5*CF260","v":0},0,0.34899999999999998,0.9,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W257,VLOOKUP($CZ260,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW260>0,Weightings!$M$11*AR260,0)","v":0},0,"D0477"]
[479,"Anderson","Crest ",201,0,201,204.5,0,204.5,{"$f":"K261+T261","v":195},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":195},{"$f":"MAX(K261, I261,AVERAGE(F261, I261, K261))","v":204.5},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},{"$f":"L261+M261","v":204.5},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C258,IF(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2.5},{"$f":"K261+O261","v":197.5},{"$f":"J261+O261","v":197.5},{"$f":"J261+O261+M261","v":197.5},{"$f":"L261+M261+O261","v":207},0,{"$f":"IF(L261>0,MAX(BN261,BR261,BV261,BW261),0)","v":151.30000000000001},{"$f":"MAX(BN261,BR261,BV261)","v":151.30000000000001},0,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":84},{"$f":"ROUND((X261/6)*Weightings!$M$6,1)","v":7},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z261/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":82},{"$f":"ROUND(AB261*Weightings!$M$8,1)","v":37.4},2.6,0,{"$f":"AE261*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG261*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":86},{"$f":"CB261","v":27.9},{"$f":"CC261/Weightings!$M$5","v":0},{"$f":"CD261/Weightings!$M$5","v":0},{"$f":"CH261/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},267916,{"$f":"AP261/Weightings!$M$5","v":69.599999999999994},{"$f":"SUM(S261+ U261+ Y261+ AA261+ AC261+ AH261+ AJ261+ AK261+ AL261+ AD261+AF261+AM261+AN261+AO261)","v":433.2},{"$f":"SUM(S261+U261+Y261+AA261+AC261+AH261+AJ261+AK261+AL261+AD261+AF261+AQ261+AN261+AO261)","v":502.8},{"$f":"SUM(S261+U261+Y261+AA261+AC261+AH261+AJ261+AK261+AL261+AQ261+AD261+AF261+AM261+AN261+AO261)","v":502.8},0,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H261>0,VLOOKUP($CZ261,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H261),Weightings!H261,VLOOKUP($CZ261,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ261,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G261=\"\",\"\",IF(Weightings!I261=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR261*Weightings!$M$5+AU261","v":1668686},{"$f":"AT261*Weightings!$M$5+AU261","v":1936786},{"$f":"IF(Weightings!G261>0,Weightings!G261,'Preliminary SO66'!AB258)","v":2155964},{"$f":"MIN(AZ261,BA261)","v":1936786},null,{"$f":"Weightings!E261","v":0},{"$f":"Weightings!F261","v":0},{"$f":"SUM(BC261:BE261)","v":0},{"$f":"BB261+BF261","v":1936786},{"$f":"MAX(ROUND(((AR261-AO261-AN261)*Weightings!$M$12)+AP261,0),ROUND(((AR261-AO261-AN261)*Weightings!$M$12)+Weightings!B261,0))","v":2253705},0.3,676112,440000,440000,0.19520000000000001,{"$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(BO261=TRUE,ROUND((S261-100)*9.655,3),0)","v":1033.085},0.73070400000000002,{"$f":"ROUND(S261*BQ261,1)","v":151.30000000000001},{"$f":"AND(S261>299.9,S261<=1621.9)","v":false},{"$f":"IF(BS261=TRUE,ROUND((S261-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BU261*S261,1)","v":0},{"$f":"ROUND(IF(S261>=1622,(S261*0.03504),0),1)","v":0},177,0.49,{"$f":"IF(ROUND((Weightings!$P$5*BY261^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY261^Weightings!$P$6*Weightings!$P$8 ),2))","v":1250.1400000000001},{"$f":"ROUND(BZ261/Weightings!$M$5,4)","v":0.32450000000000001},27.9,0,0,0,0,{"$f":"AS261*Weightings!$M$5*CF261","v":0},0,{"$f":"ROUND(AB261/S261,3)","v":0.39600000000000002},{"$f":"ROUND(S261/BX261,1)","v":1.2},0,0,2.6,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W258,VLOOKUP($CZ261,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW261>0,Weightings!$M$11*AR261,0)","v":0},0,"D0479"]
[480,"Seward","Liberal ",4512.3,0,4512.3,4536.1000000000004,0,4536.1000000000004,4639.5,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":4639.5},4639.5,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},4639.5,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C259,IF(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":82},4721.5,4721.5,4721.5,4721.5,0,165.4,0,165.4,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":486.2},{"$f":"ROUND((X262/6)*Weightings!$M$6,1)","v":40.5},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":10206.799999999999},{"$f":"ROUND((Z262/6)*Weightings!$M$7,1)","v":671.9},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":3362},{"$f":"ROUND(AB262*Weightings!$M$8,1)","v":1533.1},353,0,{"$f":"AE262*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG262*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":237},63.3,{"$f":"CC262/Weightings!$M$5","v":0},{"$f":"CD262/Weightings!$M$5","v":0},{"$f":"CH262/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2561371,{"$f":"AP262/Weightings!$M$5","v":664.9},7548.7,8213.6,8213.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H262>0,VLOOKUP($CZ262,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H262),Weightings!H262,VLOOKUP($CZ262,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ262,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G262=\"\",\"\",IF(Weightings!I262=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR262*Weightings!$M$5+AU262","v":29077592},{"$f":"AT262*Weightings!$M$5+AU262","v":31638787},{"$f":"IF(Weightings!G262>0,Weightings!G262,'Preliminary SO66'!AB259)","v":31953344},31638787,null,{"$f":"Weightings!E262","v":-3296},{"$f":"Weightings!F262","v":0},-3296,31635491,{"$f":"MAX(ROUND(((AR262-AO262-AN262)*Weightings!$M$12)+AP262,0),ROUND(((AR262-AO262-AN262)*Weightings!$M$12)+Weightings!B262,0))","v":36455034},0.3,10936510,10305000,10305000,0.28270000000000001,0,false,0,0,0,false,0,0,0,165.4,205,{"$f":"AI262/BX262","v":1.1599999999999999},{"$f":"IF(ROUND((Weightings!$P$5*BY262^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY262^Weightings!$P$6*Weightings!$P$8 ),2))","v":1028.72},{"$f":"ROUND(BZ262/Weightings!$M$5,4)","v":0.2671},{"$f":"ROUND(IF(AI262>0,CA262*AI262,0),1)","v":63.3},0,0,0,0,{"$f":"AS262*Weightings!$M$5*CF262","v":0},0,0.71199999999999997,23,{"$f":"IF(CI262>=50%,AB262*10.5%,0)","v":353},{"$f":"IF(AND(CI262>=35.1%,CJ262>212),AB262*0.105,0)","v":0},{"$f":"IF(AND((CI262-0.35)>0,CI262<0.5),AB262*(CI262-0.35)*0.7,0)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W259,VLOOKUP($CZ262,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW262>0,Weightings!$M$11*AR262,0)","v":0},{"$f":"MIN(CW262,CX262)","v":0},"D0480"]
[481,"Dickinson","Rural Vista ",318.5,0,318.5,306,3.5,309.5,278.5,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":278.5},309.5,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":6.5},316,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C260,IF(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},284.5,284.5,291,322,0,153.5,153.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":110.7},{"$f":"ROUND((X263/6)*Weightings!$M$6,1)","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z263/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":134},{"$f":"ROUND(AB263*Weightings!$M$8,1)","v":61.1},6.2,0,{"$f":"AE263*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG263*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":127},42.7,{"$f":"CC263/Weightings!$M$5","v":0},{"$f":"CD263/Weightings!$M$5","v":0},{"$f":"CH263/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},271096,{"$f":"AP263/Weightings!$M$5","v":70.400000000000006},594.70000000000005,665.1,665.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H263>0,VLOOKUP($CZ263,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H263),Weightings!H263,VLOOKUP($CZ263,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ263,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G263=\"\",\"\",IF(Weightings!I263=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR263*Weightings!$M$5+AU263","v":2290784},{"$f":"AT263*Weightings!$M$5+AU263","v":2561965},{"$f":"IF(Weightings!G263>0,Weightings!G263,'Preliminary SO66'!AB260)","v":2601256},2561965,null,{"$f":"Weightings!E263","v":0},{"$f":"Weightings!F263","v":0},0,2561965,{"$f":"MAX(ROUND(((AR263-AO263-AN263)*Weightings!$M$12)+AP263,0),ROUND(((AR263-AO263-AN263)*Weightings!$M$12)+Weightings!B263,0))","v":3071227},0.3,921368,886885,886885,0.2888,0,false,0,0,0,true,27.225000000000001,0.47671200000000002,153.5,0,303.8,0.42,{"$f":"IF(ROUND((Weightings!$P$5*BY263^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY263^Weightings!$P$6*Weightings!$P$8 ),2))","v":1294.5},{"$f":"ROUND(BZ263/Weightings!$M$5,4)","v":0.33610000000000001},42.7,0,0,0,0,{"$f":"AS263*Weightings!$M$5*CF263","v":0},0,0.41599999999999998,1.1000000000000001,0,0,6.2,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W260,VLOOKUP($CZ263,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW263>0,Weightings!$M$11*AR263,0)","v":0},0,"D0481"]
[482,"Lane","Dighton ",237.5,0,237.5,242.5,0,242.5,230,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":230},242.5,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},242.5,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C261,IF(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},232,232,232,244.5,0,154.4,154.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":115.1},{"$f":"ROUND((X264/6)*Weightings!$M$6,1)","v":9.6},{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z264/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":75},{"$f":"ROUND(AB264*Weightings!$M$8,1)","v":34.200000000000003},0,0,{"$f":"AE264*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG264*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":37},19.3,{"$f":"CC264/Weightings!$M$5","v":0},{"$f":"CD264/Weightings!$M$5","v":0},{"$f":"CH264/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},170033,{"$f":"AP264/Weightings!$M$5","v":44.1},462,506.1,506.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H264>0,VLOOKUP($CZ264,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H264),Weightings!H264,VLOOKUP($CZ264,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ264,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G264=\"\",\"\",IF(Weightings!I264=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR264*Weightings!$M$5+AU264","v":1779624},{"$f":"AT264*Weightings!$M$5+AU264","v":1949497},{"$f":"IF(Weightings!G264>0,Weightings!G264,'Preliminary SO66'!AB261)","v":2076998},1949497,null,{"$f":"Weightings!E264","v":-1780},{"$f":"Weightings!F264","v":0},-1780,1947717,{"$f":"MAX(ROUND(((AR264-AO264-AN264)*Weightings!$M$12)+AP264,0),ROUND(((AR264-AO264-AN264)*Weightings!$M$12)+Weightings!B264,0))","v":2279658},0.3,683897,714001,683897,0.3,0,true,1395.1479999999999,0.631301,154.4,false,0,0,0,0,619.5,0.06,{"$f":"IF(ROUND((Weightings!$P$5*BY264^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY264^Weightings!$P$6*Weightings!$P$8 ),2))","v":2010.34},{"$f":"ROUND(BZ264/Weightings!$M$5,4)","v":0.52190000000000003},19.3,0,0,0,0,{"$f":"AS264*Weightings!$M$5*CF264","v":0},0,0.307,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W261,VLOOKUP($CZ264,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW264>0,Weightings!$M$11*AR264,0)","v":0},0,"D0482"]
[483,"Seward","Kismet-Plains ",656.6,0,656.6,659.5,0,659.5,679.5,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":679.5},679.5,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},679.5,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C262,IF(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":20},699.5,699.5,699.5,699.5,0,243.7,243.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":44.2},{"$f":"ROUND((X265/6)*Weightings!$M$6,1)","v":3.7},{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2709.9},{"$f":"ROUND((Z265/6)*Weightings!$M$7,1)","v":178.4},{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":464},{"$f":"ROUND(AB265*Weightings!$M$8,1)","v":211.6},48.7,0,{"$f":"AE265*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG265*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":597},161.4,{"$f":"CC265/Weightings!$M$5","v":0},{"$f":"CD265/Weightings!$M$5","v":0},{"$f":"CH265/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},512651,{"$f":"AP265/Weightings!$M$5","v":133.1},1547,1680.1,1680.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H265>0,VLOOKUP($CZ265,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H265),Weightings!H265,VLOOKUP($CZ265,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ265,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G265=\"\",\"\",IF(Weightings!I265=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR265*Weightings!$M$5+AU265","v":5959044},{"$f":"AT265*Weightings!$M$5+AU265","v":6471745},{"$f":"IF(Weightings!G265>0,Weightings!G265,'Preliminary SO66'!AB262)","v":6505643},6471745,null,{"$f":"Weightings!E265","v":0},{"$f":"Weightings!F265","v":0},0,6471745,{"$f":"MAX(ROUND(((AR265-AO265-AN265)*Weightings!$M$12)+AP265,0),ROUND(((AR265-AO265-AN265)*Weightings!$M$12)+Weightings!B265,0))","v":7545875},0.3,2263763,1379609,1379609,0.18279999999999999,0,false,0,0,0,true,494.38130000000001,0.34845700000000002,243.7,0,541,1.1000000000000001,{"$f":"IF(ROUND((Weightings!$P$5*BY265^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY265^Weightings!$P$6*Weightings!$P$8 ),2))","v":1041.1600000000001},{"$f":"ROUND(BZ265/Weightings!$M$5,4)","v":0.27029999999999998},161.4,0,0,0,0,{"$f":"AS265*Weightings!$M$5*CF265","v":0},0,0.66300000000000003,1.3,48.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W262,VLOOKUP($CZ265,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW265>0,Weightings!$M$11*AR265,0)","v":0},0,"D0483"]
[484,"Wilson","Fredonia ",676.4,0,676.4,648.20000000000005,0,648.20000000000005,643.4,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":642.5},655.7,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},655.7,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C263,IF(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":8.5},651,651.9,651.9,664.2,0.9,239.4,239.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":115.3},{"$f":"ROUND((X266/6)*Weightings!$M$6,1)","v":9.6},{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z266/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":293},{"$f":"ROUND(AB266*Weightings!$M$8,1)","v":133.6},18.7,0,{"$f":"AE266*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG266*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":199},64.3,{"$f":"CC266/Weightings!$M$5","v":0},{"$f":"CD266/Weightings!$M$5","v":0},{"$f":"CH266/Weightings!$M$5","v":0},0.9,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},493418,{"$f":"AP266/Weightings!$M$5","v":128.1},1130.7,1258.8,1258.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H266>0,VLOOKUP($CZ266,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H266),Weightings!H266,VLOOKUP($CZ266,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ266,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G266=\"\",\"\",IF(Weightings!I266=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR266*Weightings!$M$5+AU266","v":4355456},{"$f":"AT266*Weightings!$M$5+AU266","v":4848898},{"$f":"IF(Weightings!G266>0,Weightings!G266,'Preliminary SO66'!AB263)","v":4990651},4848898,null,{"$f":"Weightings!E266","v":0},{"$f":"Weightings!F266","v":0},0,4848898,{"$f":"MAX(ROUND(((AR266-AO266-AN266)*Weightings!$M$12)+AP266,0),ROUND(((AR266-AO266-AN266)*Weightings!$M$12)+Weightings!B266,0))","v":5731534},0.3,1719460,1739800,1719460,0.3,0,false,0,0,0,true,450.69749999999999,0.36044999999999999,239.4,0,402,0.5,{"$f":"IF(ROUND((Weightings!$P$5*BY266^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY266^Weightings!$P$6*Weightings!$P$8 ),2))","v":1244.44},{"$f":"ROUND(BZ266/Weightings!$M$5,4)","v":0.3231},64.3,0,0,0,0,{"$f":"AS266*Weightings!$M$5*CF266","v":0},0,0.441,1.7,0,0,18.7,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0.9},0.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W263,VLOOKUP($CZ266,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0.9,0,{"$f":"IF(CW266>0,Weightings!$M$11*AR266,0)","v":0},0,"D0484"]
[487,"Dickinson","Herington ",439.5,7,446.5,426,10,436,453.1,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":436},439.5,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":6.5},446,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C264,IF(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6.5},442.5,459.6,466.1,452.5,17.100000000000001,195.6,195.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":147.5},{"$f":"ROUND((X267/6)*Weightings!$M$6,1)","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z267/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":240},{"$f":"ROUND(AB267*Weightings!$M$8,1)","v":109.4},25.2,0,{"$f":"AE267*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG267*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":50},15.9,{"$f":"CC267/Weightings!$M$5","v":0},{"$f":"CD267/Weightings!$M$5","v":0},{"$f":"CH267/Weightings!$M$5","v":0},18,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},408110,{"$f":"AP267/Weightings!$M$5","v":105.9},828.9,934.8,934.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H267>0,VLOOKUP($CZ267,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H267),Weightings!H267,VLOOKUP($CZ267,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ267,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"AM"},{"$f":"IF(Weightings!G267=\"\",\"\",IF(Weightings!I267=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR267*Weightings!$M$5+AU267","v":3192923},{"$f":"AT267*Weightings!$M$5+AU267","v":3600850},{"$f":"IF(Weightings!G267>0,Weightings!G267,'Preliminary SO66'!AB264)","v":3789983},3600850,null,{"$f":"Weightings!E267","v":0},{"$f":"Weightings!F267","v":0},0,3600850,{"$f":"MAX(ROUND(((AR267-AO267-AN267)*Weightings!$M$12)+AP267,0),ROUND(((AR267-AO267-AN267)*Weightings!$M$12)+Weightings!B267,0))","v":4104795},0.3,1231439,1200000,1200000,0.2923,0,false,0,0,0,true,188.71879999999999,0.43237500000000001,195.6,0,93.7,0.53,{"$f":"IF(ROUND((Weightings!$P$5*BY267^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY267^Weightings!$P$6*Weightings!$P$8 ),2))","v":1228.1500000000001},{"$f":"ROUND(BZ267/Weightings!$M$5,4)","v":0.31879999999999997},15.9,0,0,0,0,{"$f":"AS267*Weightings!$M$5*CF267","v":0},0,0.53,4.8,25.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":17.100000000000001},18,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W264,VLOOKUP($CZ267,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT267*0.08","v":0},{"$f":"CO267+CQ267+CS267+CU267","v":18},0,{"$f":"IF(CW267>0,Weightings!$M$11*AR267,0)","v":0},0,"D0487"]
[489,"Ellis","Hays ",2804.4,0,2804.4,2761.2,0,2761.2,2831.6,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":2779.1},2781.6,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},2781.6,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C265,IF(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":20},2799.1,2851.6,2851.6,2801.6,{"$f":"CN268","v":52.5},98.2,0,98.2,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":483.2},{"$f":"ROUND((X268/6)*Weightings!$M$6,1)","v":40.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":554.70000000000005},{"$f":"ROUND((Z268/6)*Weightings!$M$7,1)","v":36.5},{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":896},{"$f":"ROUND(AB268*Weightings!$M$8,1)","v":408.6},0,0,{"$f":"AE268*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG268*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":519},133.69999999999999,{"$f":"CC268/Weightings!$M$5","v":0},{"$f":"CD268/Weightings!$M$5","v":125.5},{"$f":"CH268/Weightings!$M$5","v":0},55.1,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},2209280,{"$f":"AP268/Weightings!$M$5","v":573.5},3699.5,4273,4273,0,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H268>0,VLOOKUP($CZ268,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H268),Weightings!H268,VLOOKUP($CZ268,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ268,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G268=\"\",\"\",IF(Weightings!I268=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR268*Weightings!$M$5+AU268","v":14250474},{"$f":"AT268*Weightings!$M$5+AU268","v":16459596},{"$f":"IF(Weightings!G268>0,Weightings!G268,'Preliminary SO66'!AB265)","v":16970371},16459596,null,{"$f":"Weightings!E268","v":-5500},{"$f":"Weightings!F268","v":0},-5500,16454096,{"$f":"MAX(ROUND(((AR268-AO268-AN268)*Weightings!$M$12)+AP268,0),ROUND(((AR268-AO268-AN268)*Weightings!$M$12)+Weightings!B268,0))","v":19501768},0.3,5850530,5959772,5850530,0.3,0,false,0,0,0,false,0,0,0,98.2,380.5,1.36,{"$f":"IF(ROUND((Weightings!$P$5*BY268^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY268^Weightings!$P$6*Weightings!$P$8 ),2))","v":992.37},{"$f":"ROUND(BZ268/Weightings!$M$5,4)","v":0.2576},133.69999999999999,0,483454,0,1.9E-3,{"$f":"AS268*Weightings!$M$5*CF268","v":31273},0,0.32,7.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":52.5},55.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W265,VLOOKUP($CZ268,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},{"$f":"CT268*0.08","v":0},{"$f":"CO268+CQ268+CS268+CU268","v":55.1},0,{"$f":"IF(CW268>0,Weightings!$M$11*AR268,0)","v":0},0,"D0489"]
[490,"Butler","El Dorado ",1900.1,0,1900.1,1849.6,0,1849.6,1867,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1851},1866.9,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1866.9,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C266,IF(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},1866,1882,1882,1881.9,16,65.900000000000006,0,65.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":269},{"$f":"ROUND((X269/6)*Weightings!$M$6,1)","v":22.4},{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":8.9},{"$f":"ROUND((Z269/6)*Weightings!$M$7,1)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":897},{"$f":"ROUND(AB269*Weightings!$M$8,1)","v":409},79.7,0,{"$f":"AE269*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":381},{"$f":"ROUND(AG269*Weightings!$M$10,1)","v":95.3},{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":624},120.4,{"$f":"CC269/Weightings!$M$5","v":0},{"$f":"CD269/Weightings!$M$5","v":0},{"$f":"CH269/Weightings!$M$5","v":0},16.8,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1527995,{"$f":"AP269/Weightings!$M$5","v":396.7},2692,3088.7,3088.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H269>0,VLOOKUP($CZ269,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H269),Weightings!H269,VLOOKUP($CZ269,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ269,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G269=\"\",\"\",IF(Weightings!I269=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR269*Weightings!$M$5+AU269","v":10369584},{"$f":"AT269*Weightings!$M$5+AU269","v":11897672},{"$f":"IF(Weightings!G269>0,Weightings!G269,'Preliminary SO66'!AB266)","v":11949289},11897672,null,{"$f":"Weightings!E269","v":-2295},{"$f":"Weightings!F269","v":0},-2295,11895377,{"$f":"MAX(ROUND(((AR269-AO269-AN269)*Weightings!$M$12)+AP269,0),ROUND(((AR269-AO269-AN269)*Weightings!$M$12)+Weightings!B269,0))","v":13895050},0.3,4168515,4103590,4103590,0.29530000000000001,0,false,0,0,0,false,0,0,0,65.900000000000006,128,4.88,{"$f":"IF(ROUND((Weightings!$P$5*BY269^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY269^Weightings!$P$6*Weightings!$P$8 ),2))","v":743.28},{"$f":"ROUND(BZ269/Weightings!$M$5,4)","v":0.193},120.4,0,0,0,0,{"$f":"AS269*Weightings!$M$5*CF269","v":0},0,0.47699999999999998,14.7,0,0,79.7,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":16},16.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W266,VLOOKUP($CZ269,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,16.8,0,{"$f":"IF(CW269>0,Weightings!$M$11*AR269,0)","v":0},0,"D0490"]
[491,"Douglas","Eudora ",1522.8,0,1522.8,1571.7,0,1571.7,1589.7,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1589.7},1589.7,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1589.7,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C267,IF(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},1589.7,1589.7,1589.7,1589.7,0,73.099999999999994,73.099999999999994,0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":610.9},{"$f":"ROUND((X270/6)*Weightings!$M$6,1)","v":50.9},{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":15.8},{"$f":"ROUND((Z270/6)*Weightings!$M$7,1)","v":1},{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":452},{"$f":"ROUND(AB270*Weightings!$M$8,1)","v":206.1},0,0,{"$f":"AE270*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG270*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":160},34.4,{"$f":"CC270/Weightings!$M$5","v":0},{"$f":"CD270/Weightings!$M$5","v":0},{"$f":"CH270/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1532299,{"$f":"AP270/Weightings!$M$5","v":397.8},1955.2,2353,2353,0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H270>0,VLOOKUP($CZ270,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H270),Weightings!H270,VLOOKUP($CZ270,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ270,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G270=\"\",\"\",IF(Weightings!I270=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR270*Weightings!$M$5+AU270","v":7531430},{"$f":"AT270*Weightings!$M$5+AU270","v":9063756},{"$f":"IF(Weightings!G270>0,Weightings!G270,'Preliminary SO66'!AB267)","v":9390791},9063756,null,{"$f":"Weightings!E270","v":0},{"$f":"Weightings!F270","v":0},0,9063756,{"$f":"MAX(ROUND(((AR270-AO270-AN270)*Weightings!$M$12)+AP270,0),ROUND(((AR270-AO270-AN270)*Weightings!$M$12)+Weightings!B270,0))","v":10311147},0.3,3093344,3194635,3093344,0.3,0,false,0,0,0,true,1596.0038,4.6012999999999998E-2,73.099999999999994,0,53,3.02,{"$f":"IF(ROUND((Weightings!$P$5*BY270^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY270^Weightings!$P$6*Weightings!$P$8 ),2))","v":828.51},{"$f":"ROUND(BZ270/Weightings!$M$5,4)","v":0.21510000000000001},34.4,0,0,0,1E-3,{"$f":"AS270*Weightings!$M$5*CF270","v":9064},0,0.28399999999999997,30,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W267,VLOOKUP($CZ270,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW270>0,Weightings!$M$11*AR270,0)","v":0},0,"D0491"]
[492,"Butler","Flinthills ",255.3,0,255.3,264.89999999999998,0,264.89999999999998,276,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":254.3},264.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},264.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C268,IF(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},254.3,276,276,264.89999999999998,21.7,152.9,152.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":124.9},{"$f":"ROUND((X271/6)*Weightings!$M$6,1)","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":10.8},{"$f":"ROUND((Z271/6)*Weightings!$M$7,1)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":31},{"$f":"ROUND(AB271*Weightings!$M$8,1)","v":14.1},0,0,{"$f":"AE271*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG271*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":140},48.7,{"$f":"CC271/Weightings!$M$5","v":0},{"$f":"CD271/Weightings!$M$5","v":0},{"$f":"CH271/Weightings!$M$5","v":0},22.8,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},322332,{"$f":"AP271/Weightings!$M$5","v":83.7},514.5,598.20000000000005,598.20000000000005,0,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H271>0,VLOOKUP($CZ271,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H271),Weightings!H271,VLOOKUP($CZ271,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ271,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G271=\"\",\"\",IF(Weightings!I271=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR271*Weightings!$M$5+AU271","v":1981854},{"$f":"AT271*Weightings!$M$5+AU271","v":2304266},{"$f":"IF(Weightings!G271>0,Weightings!G271,'Preliminary SO66'!AB268)","v":2531534},2304266,null,{"$f":"Weightings!E271","v":0},{"$f":"Weightings!F271","v":0},0,2304266,{"$f":"MAX(ROUND(((AR271-AO271-AN271)*Weightings!$M$12)+AP271,0),ROUND(((AR271-AO271-AN271)*Weightings!$M$12)+Weightings!B271,0))","v":2530065},0.3,759020,850661,759020,0.3,0,true,1592.11,0.57722700000000005,152.9,false,0,0,0,0,389,0.36,{"$f":"IF(ROUND((Weightings!$P$5*BY271^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY271^Weightings!$P$6*Weightings!$P$8 ),2))","v":1340.44},{"$f":"ROUND(BZ271/Weightings!$M$5,4)","v":0.34799999999999998},48.7,0,0,0,0,{"$f":"AS271*Weightings!$M$5*CF271","v":0},0,0.11700000000000001,0.7,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":21.7},22.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W268,VLOOKUP($CZ271,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,22.8,0,{"$f":"IF(CW271>0,Weightings!$M$11*AR271,0)","v":0},0,"D0492"]
[493,"Cherokee","Columbus ",994.5,0,{"$f":"D272+E272","v":994.5},972.5,0,972.5,960.4,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":960.4},975.8,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},975.8,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C269,IF(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":14},974.4,974.4,974.4,989.8,0,247.3,247.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":302.5},{"$f":"ROUND((X272/6)*Weightings!$M$6,1)","v":25.2},{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z272/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":480},{"$f":"ROUND(AB272*Weightings!$M$8,1)","v":218.9},45.4,0,{"$f":"AE272*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG272*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":333},93.3,{"$f":"CC272/Weightings!$M$5","v":0},{"$f":"CD272/Weightings!$M$5","v":0},{"$f":"CH272/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},975046,{"$f":"AP272/Weightings!$M$5","v":253.1},1619.9,1873,1873,0,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H272>0,VLOOKUP($CZ272,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H272),Weightings!H272,VLOOKUP($CZ272,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ272,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G272=\"\",\"\",IF(Weightings!I272=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR272*Weightings!$M$5+AU272","v":6239855},{"$f":"AT272*Weightings!$M$5+AU272","v":7214796},{"$f":"IF(Weightings!G272>0,Weightings!G272,'Preliminary SO66'!AB269)","v":7312252},7214796,null,{"$f":"Weightings!E272","v":-995},{"$f":"Weightings!F272","v":0},-995,7213801,{"$f":"MAX(ROUND(((AR272-AO272-AN272)*Weightings!$M$12)+AP272,0),ROUND(((AR272-AO272-AN272)*Weightings!$M$12)+Weightings!B272,0))","v":8320526},0.3,2496158,2504704,2496158,0.3,0,false,0,0,0,true,853.62750000000005,0.24982799999999999,247.3,0,354,0.94,{"$f":"IF(ROUND((Weightings!$P$5*BY272^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY272^Weightings!$P$6*Weightings!$P$8 ),2))","v":1078.8399999999999},{"$f":"ROUND(BZ272/Weightings!$M$5,4)","v":0.28010000000000002},93.3,0,0,0,0,{"$f":"AS272*Weightings!$M$5*CF272","v":0},0,0.48499999999999999,2.8,0,0,45.4,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W269,VLOOKUP($CZ272,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW272>0,Weightings!$M$11*AR272,0)","v":0},0,"D0493"]
[494,"Hamilton","Syracuse ",452,0,452,470,0,470,490.5,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":490.5},490.5,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},490.5,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C270,IF(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":10},500.5,500.5,500.5,500.5,0,208.2,208.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":145},{"$f":"ROUND((X273/6)*Weightings!$M$6,1)","v":12.1},{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":1012.3},{"$f":"ROUND((Z273/6)*Weightings!$M$7,1)","v":66.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":283},{"$f":"ROUND(AB273*Weightings!$M$8,1)","v":129},29.7,0,{"$f":"AE273*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG273*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":92.5},44,{"$f":"CC273/Weightings!$M$5","v":0},{"$f":"CD273/Weightings!$M$5","v":0},{"$f":"CH273/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},261129,{"$f":"AP273/Weightings!$M$5","v":67.8},990.1,1057.9000000000001,1057.9000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H273>0,VLOOKUP($CZ273,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H273),Weightings!H273,VLOOKUP($CZ273,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ273,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G273=\"\",\"\",IF(Weightings!I273=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR273*Weightings!$M$5+AU273","v":3813865},{"$f":"AT273*Weightings!$M$5+AU273","v":4075031},{"$f":"IF(Weightings!G273>0,Weightings!G273,'Preliminary SO66'!AB270)","v":4119714},4075031,null,{"$f":"Weightings!E273","v":0},{"$f":"Weightings!F273","v":0},0,4075031,{"$f":"MAX(ROUND(((AR273-AO273-AN273)*Weightings!$M$12)+AP273,0),ROUND(((AR273-AO273-AN273)*Weightings!$M$12)+Weightings!B273,0))","v":4743393},0.3,1423018,1432986,1423018,0.3,0,false,0,0,0,true,248.11879999999999,0.41606700000000002,208.2,0,992,0.09,{"$f":"IF(ROUND((Weightings!$P$5*BY273^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY273^Weightings!$P$6*Weightings!$P$8 ),2))","v":1834.16},{"$f":"ROUND(BZ273/Weightings!$M$5,4)","v":0.47620000000000001},44,0,0,0,0,{"$f":"AS273*Weightings!$M$5*CF273","v":0},0,0.56499999999999995,0.5,29.7,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W270,VLOOKUP($CZ273,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW273>0,Weightings!$M$11*AR273,0)","v":0},0,"D0494"]
[495,"Pawnee","Ft Larned ",881.8,0,881.8,906.9,0,906.9,864.8,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":864.8},906.9,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},906.9,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C271,IF(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":15},879.8,879.8,879.8,921.9,0,251.6,251.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":316.89999999999998},{"$f":"ROUND((X274/6)*Weightings!$M$6,1)","v":26.4},{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":21.5},{"$f":"ROUND((Z274/6)*Weightings!$M$7,1)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":393},{"$f":"ROUND(AB274*Weightings!$M$8,1)","v":179.2},20.9,0,{"$f":"AE274*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG274*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":195},67,{"$f":"CC274/Weightings!$M$5","v":0},{"$f":"CD274/Weightings!$M$5","v":0},{"$f":"CH274/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1099362,{"$f":"AP274/Weightings!$M$5","v":285.39999999999998},1468.4,1753.8,1753.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H274>0,VLOOKUP($CZ274,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H274),Weightings!H274,VLOOKUP($CZ274,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ274,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G274=\"\",\"\",IF(Weightings!I274=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR274*Weightings!$M$5+AU274","v":5656277},{"$f":"AT274*Weightings!$M$5+AU274","v":6755638},{"$f":"IF(Weightings!G274>0,Weightings!G274,'Preliminary SO66'!AB271)","v":7479043},6755638,null,{"$f":"Weightings!E274","v":0},{"$f":"Weightings!F274","v":0},0,6755638,{"$f":"MAX(ROUND(((AR274-AO274-AN274)*Weightings!$M$12)+AP274,0),ROUND(((AR274-AO274-AN274)*Weightings!$M$12)+Weightings!B274,0))","v":7692478},0.3,2307743,2533502,2307743,0.3,0,false,0,0,0,true,769.60130000000004,0.272897,251.6,0,518,0.38,{"$f":"IF(ROUND((Weightings!$P$5*BY274^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY274^Weightings!$P$6*Weightings!$P$8 ),2))","v":1324.14},{"$f":"ROUND(BZ274/Weightings!$M$5,4)","v":0.34379999999999999},67,0,0,0,0,{"$f":"AS274*Weightings!$M$5*CF274","v":0},0,0.42599999999999999,1.8,0,0,20.9,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W271,VLOOKUP($CZ274,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW274>0,Weightings!$M$11*AR274,0)","v":0},0,"D0495"]
[496,"Pawnee","Pawnee Heights ",116.5,0,116.5,112.5,0,112.5,164.1,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":112.5},113.8,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},113.8,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C272,IF(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},112.5,164.1,164.1,113.8,51.6,111.3,111.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X275/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z275/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":36},{"$f":"ROUND(AB275*Weightings!$M$8,1)","v":16.399999999999999},0,0,{"$f":"AE275*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG275*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":50},20.399999999999999,{"$f":"CC275/Weightings!$M$5","v":0},{"$f":"CD275/Weightings!$M$5","v":0},{"$f":"CH275/Weightings!$M$5","v":0},54.2,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},119478,{"$f":"AP275/Weightings!$M$5","v":31},316.10000000000002,347.1,347.1,79025,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H275>0,VLOOKUP($CZ275,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H275),Weightings!H275,VLOOKUP($CZ275,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ275,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G275=\"\",\"\",IF(Weightings!I275=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR275*Weightings!$M$5+AU275","v":1296642},{"$f":"AT275*Weightings!$M$5+AU275","v":1416054},{"$f":"IF(Weightings!G275>0,Weightings!G275,'Preliminary SO66'!AB272)","v":1630739},1416054,null,{"$f":"Weightings!E275","v":0},{"$f":"Weightings!F275","v":0},0,1416054,{"$f":"MAX(ROUND(((AR275-AO275-AN275)*Weightings!$M$12)+AP275,0),ROUND(((AR275-AO275-AN275)*Weightings!$M$12)+Weightings!B275,0))","v":1342420},0.33,442999,497908,442999,0.33,0,true,133.239,0.97775100000000004,111.3,false,0,0,0,0,283,0.18,{"$f":"IF(ROUND((Weightings!$P$5*BY275^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY275^Weightings!$P$6*Weightings!$P$8 ),2))","v":1567.98},{"$f":"ROUND(BZ275/Weightings!$M$5,4)","v":0.40710000000000002},20.399999999999999,0,0,0,0,{"$f":"AS275*Weightings!$M$5*CF275","v":0},0,0.316,0.4,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":51.6},54.2,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W272,VLOOKUP($CZ275,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,54.2,81850,{"$f":"IF(CW275>0,Weightings!$M$11*AR275,0)","v":79025},79025,"D0496"]
[497,"Douglas","Lawrence ",9812.6,0,9812.6,9971.1,0,9971.1,11269,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":10088},10088,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},10088,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C273,IF(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":35},10123,11304,11304,10123,1181,354.7,0,354.7,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":2160.3000000000002},{"$f":"ROUND((X276/6)*Weightings!$M$6,1)","v":180},{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2331.5},{"$f":"ROUND((Z276/6)*Weightings!$M$7,1)","v":153.5},{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":3404},{"$f":"ROUND(AB276*Weightings!$M$8,1)","v":1552.2},0,0,{"$f":"AE276*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG276*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":2413},368.2,{"$f":"CC276/Weightings!$M$5","v":0},{"$f":"CD276/Weightings!$M$5","v":0},{"$f":"CH276/Weightings!$M$5","v":335},1242,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},11928486,{"$f":"AP276/Weightings!$M$5","v":3096.7},14309.6,17071.3,17406.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H276>0,VLOOKUP($CZ276,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H276),Weightings!H276,VLOOKUP($CZ276,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ276,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G276=\"\",\"\",IF(Weightings!I276=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR276*Weightings!$M$5+AU276","v":55120579},{"$f":"AT276*Weightings!$M$5+AU276","v":67049068},{"$f":"IF(Weightings!G276>0,Weightings!G276,'Preliminary SO66'!AB273)","v":70177277},67049068,null,{"$f":"Weightings!E276","v":-2925},{"$f":"Weightings!F276","v":0},-2925,67046143,{"$f":"MAX(ROUND(((AR276-AO276-AN276)*Weightings!$M$12)+AP276,0),ROUND(((AR276-AO276-AN276)*Weightings!$M$12)+Weightings!B276,0))","v":70597520},0.33,23297182,23884179,23297182,0.33,0,false,0,0,0,false,0,0,0,354.7,175.2,13.77,{"$f":"IF(ROUND((Weightings!$P$5*BY276^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY276^Weightings!$P$6*Weightings!$P$8 ),2))","v":587.82000000000005},{"$f":"ROUND(BZ276/Weightings!$M$5,4)","v":0.15260000000000001},368.2,0,0,1290500,2.1299999999999999E-2,{"$f":"AS276*Weightings!$M$5*CF276","v":1400659},1290500,0.33600000000000002,57.8,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1181},1240,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":10},0.8,{"$f":"IF(ISNA(VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W273,VLOOKUP($CZ276,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":15},1.2,1242,0,{"$f":"IF(CW276>0,Weightings!$M$11*AR276,0)","v":0},0,"D0497"]
[498,"Marshall","Valley Heights ",371.5,0,371.5,390.9,0,390.9,403.5,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":403.5},403.5,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},403.5,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C274,IF(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":3.5},407,407,407,407,0,182.3,182.3,0,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":98.1},{"$f":"ROUND((X277/6)*Weightings!$M$6,1)","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z277/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":182},{"$f":"ROUND(AB277*Weightings!$M$8,1)","v":83},12.4,0,{"$f":"AE277*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG277*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":245},64.900000000000006,{"$f":"CC277/Weightings!$M$5","v":0},{"$f":"CD277/Weightings!$M$5","v":0},{"$f":"CH277/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},370427,{"$f":"AP277/Weightings!$M$5","v":96.2},757.8,854,854,0,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H277>0,VLOOKUP($CZ277,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H277),Weightings!H277,VLOOKUP($CZ277,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ277,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G277=\"\",\"\",IF(Weightings!I277=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR277*Weightings!$M$5+AU277","v":2919046},{"$f":"AT277*Weightings!$M$5+AU277","v":3289608},{"$f":"IF(Weightings!G277>0,Weightings!G277,'Preliminary SO66'!AB274)","v":3329284},3289608,null,{"$f":"Weightings!E277","v":0},{"$f":"Weightings!F277","v":0},0,3289608,{"$f":"MAX(ROUND(((AR277-AO277-AN277)*Weightings!$M$12)+AP277,0),ROUND(((AR277-AO277-AN277)*Weightings!$M$12)+Weightings!B277,0))","v":3911676},0.3,1173503,1158955,1158955,0.29630000000000001,0,false,0,0,0,true,132.41249999999999,0.44783299999999998,182.3,0,205,1.2,{"$f":"IF(ROUND((Weightings!$P$5*BY277^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY277^Weightings!$P$6*Weightings!$P$8 ),2))","v":1020.86},{"$f":"ROUND(BZ277/Weightings!$M$5,4)","v":0.26500000000000001},64.900000000000006,0,0,0,0,{"$f":"AS277*Weightings!$M$5*CF277","v":0},0,0.44700000000000001,2,0,0,12.4,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W274,VLOOKUP($CZ277,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW277>0,Weightings!$M$11*AR277,0)","v":0},0,"D0498"]
[499,"Cherokee","Galena ",774.9,0,774.9,800.2,0,800.2,786.9,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":785.2},800.2,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},800.2,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C275,IF(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":9.5},794.7,796.4,796.4,809.7,1.7,251.8,251.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":188.7},{"$f":"ROUND((X278/6)*Weightings!$M$6,1)","v":15.7},{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z278/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":513},{"$f":"ROUND(AB278*Weightings!$M$8,1)","v":233.9},53.9,0,{"$f":"AE278*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":84.5},{"$f":"ROUND(AG278*Weightings!$M$10,1)","v":21.1},{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":19},4.9000000000000004,{"$f":"CC278/Weightings!$M$5","v":0},{"$f":"CD278/Weightings!$M$5","v":0},{"$f":"CH278/Weightings!$M$5","v":0},1.8,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},729141,{"$f":"AP278/Weightings!$M$5","v":189.3},1392.8,1582.1,1582.1,0,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H278>0,VLOOKUP($CZ278,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H278),Weightings!H278,VLOOKUP($CZ278,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ278,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G278=\"\",\"\",IF(Weightings!I278=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR278*Weightings!$M$5+AU278","v":5365066},{"$f":"AT278*Weightings!$M$5+AU278","v":6094249},{"$f":"IF(Weightings!G278>0,Weightings!G278,'Preliminary SO66'!AB275)","v":6251411},6094249,null,{"$f":"Weightings!E278","v":0},{"$f":"Weightings!F278","v":0},0,6094249,{"$f":"MAX(ROUND(((AR278-AO278-AN278)*Weightings!$M$12)+AP278,0),ROUND(((AR278-AO278-AN278)*Weightings!$M$12)+Weightings!B278,0))","v":6974731},0.3,2092419,2142994,2092419,0.3,0,false,0,0,0,true,630.75379999999996,0.31101600000000001,251.8,0,13.5,1.41,{"$f":"IF(ROUND((Weightings!$P$5*BY278^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY278^Weightings!$P$6*Weightings!$P$8 ),2))","v":984.29},{"$f":"ROUND(BZ278/Weightings!$M$5,4)","v":0.2555},4.9000000000000004,0,0,0,0,{"$f":"AS278*Weightings!$M$5*CF278","v":0},0,0.63400000000000001,60,53.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":1.7},1.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W275,VLOOKUP($CZ278,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,1.8,0,{"$f":"IF(CW278>0,Weightings!$M$11*AR278,0)","v":0},0,"D0499"]
[500,"Wyandotte","Kansas City ",18984.2,0,18984.2,19713.2,0,19713.2,20238.7,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":20238.7},20238.7,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},20238.7,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C276,IF(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":284.5},20523.2,20523.2,20523.2,20523.2,0,719.1,0,719.1,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":4362.3999999999996},{"$f":"ROUND((X279/6)*Weightings!$M$6,1)","v":363.5},{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":24726.799999999999},{"$f":"ROUND((Z279/6)*Weightings!$M$7,1)","v":1627.8},{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":17672},{"$f":"ROUND(AB279*Weightings!$M$8,1)","v":8058.4},1855.6,0,{"$f":"AE279*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG279*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":3069.5},449.4,{"$f":"CC279/Weightings!$M$5","v":0},{"$f":"CD279/Weightings!$M$5","v":0},{"$f":"CH279/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},15724582,{"$f":"AP279/Weightings!$M$5","v":4082.2},33597,37679.199999999997,37679.199999999997,0,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H279>0,VLOOKUP($CZ279,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H279),Weightings!H279,VLOOKUP($CZ279,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":31},{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ279,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G279=\"\",\"\",IF(Weightings!I279=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR279*Weightings!$M$5+AU279","v":129415644},{"$f":"AT279*Weightings!$M$5+AU279","v":145140278},{"$f":"IF(Weightings!G279>0,Weightings!G279,'Preliminary SO66'!AB276)","v":145140278},145140278,null,{"$f":"Weightings!E279","v":0},{"$f":"Weightings!F279","v":0},0,145140278,{"$f":"MAX(ROUND(((AR279-AO279-AN279)*Weightings!$M$12)+AP279,0),ROUND(((AR279-AO279-AN279)*Weightings!$M$12)+Weightings!B279,0))","v":166575112},0.3,49972534,49940047,49940047,0.29980000000000001,0,false,0,0,0,false,0,0,0,719.1,59,52.03,{"$f":"IF(ROUND((Weightings!$P$5*BY279^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY279^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ279/Weightings!$M$5,4)","v":0.1464},449.4,0,0,0,0,{"$f":"AS279*Weightings!$M$5*CF279","v":0},0,0.86099999999999999,347.9,1855.6,1855.6,0,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W276,VLOOKUP($CZ279,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW279>0,Weightings!$M$11*AR279,0)","v":0},0,"D0500"]
[501,"Shawnee","Topeka Public Schools ",12824.5,0,12824.5,12857.2,0,12857.2,13194.5,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":12973.3},12973.3,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},12973.3,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C277,IF(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":100},13073.3,13294.5,13294.5,13073.3,221.2,458.1,0,458.1,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1825.4},{"$f":"ROUND((X280/6)*Weightings!$M$6,1)","v":152.1},{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":2730.3},{"$f":"ROUND((Z280/6)*Weightings!$M$7,1)","v":179.7},{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":9398},{"$f":"ROUND(AB280*Weightings!$M$8,1)","v":4285.5},986.8,0,{"$f":"AE280*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG280*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":1526},223.4,{"$f":"CC280/Weightings!$M$5","v":0},{"$f":"CD280/Weightings!$M$5","v":0},{"$f":"CH280/Weightings!$M$5","v":0},232.3,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},14741640,{"$f":"AP280/Weightings!$M$5","v":3827},19591.2,23418.2,23418.2,3582000,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H280>0,VLOOKUP($CZ280,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H280),Weightings!H280,VLOOKUP($CZ280,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ280,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G280=\"\",\"\",IF(Weightings!I280=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR280*Weightings!$M$5+AU280","v":79047302},{"$f":"AT280*Weightings!$M$5+AU280","v":93788906},{"$f":"IF(Weightings!G280>0,Weightings!G280,'Preliminary SO66'!AB277)","v":96411348},93788906,null,{"$f":"Weightings!E280","v":-585},{"$f":"Weightings!F280","v":0},-585,93788321,{"$f":"MAX(ROUND(((AR280-AO280-AN280)*Weightings!$M$12)+AP280,0),ROUND(((AR280-AO280-AN280)*Weightings!$M$12)+Weightings!B280,0))","v":101868532},0.3,30560560,31321715,30560560,0.3,0,false,0,0,0,false,0,0,0,458.1,35,43.6,{"$f":"IF(ROUND((Weightings!$P$5*BY280^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY280^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ280/Weightings!$M$5,4)","v":0.1464},223.4,0,0,0,0,{"$f":"AS280*Weightings!$M$5*CF280","v":0},0,0.71899999999999997,373.5,986.8,986.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":221.2},232.3,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W277,VLOOKUP($CZ280,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,232.3,3582000,{"$f":"IF(CW280>0,Weightings!$M$11*AR280,0)","v":4897800},3582000,"D0501"]
[502,"Edwards","Lewis ",102.5,0,102.5,99,0,99,104,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":104},104,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},104,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C278,IF(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0.5},104.5,104.5,104.5,104.5,0,104.8,104.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":1.7},{"$f":"ROUND((X281/6)*Weightings!$M$6,1)","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":19.8},{"$f":"ROUND((Z281/6)*Weightings!$M$7,1)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":45},{"$f":"ROUND(AB281*Weightings!$M$8,1)","v":20.5},2.6,0,{"$f":"AE281*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG281*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":50},19.5,{"$f":"CC281/Weightings!$M$5","v":0},{"$f":"CD281/Weightings!$M$5","v":0},{"$f":"CH281/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},120385,{"$f":"AP281/Weightings!$M$5","v":31.3},253.3,284.60000000000002,284.60000000000002,0,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H281>0,VLOOKUP($CZ281,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H281),Weightings!H281,VLOOKUP($CZ281,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ281,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G281=\"\",\"\",IF(Weightings!I281=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR281*Weightings!$M$5+AU281","v":975712},{"$f":"AT281*Weightings!$M$5+AU281","v":1096279},{"$f":"IF(Weightings!G281>0,Weightings!G281,'Preliminary SO66'!AB278)","v":1135184},1096279,null,{"$f":"Weightings!E281","v":0},{"$f":"Weightings!F281","v":0},0,1096279,{"$f":"MAX(ROUND(((AR281-AO281-AN281)*Weightings!$M$12)+AP281,0),ROUND(((AR281-AO281-AN281)*Weightings!$M$12)+Weightings!B281,0))","v":1260744},0.3,{"$f":"BH281*BI281","v":378223},360000,360000,0.28549999999999998,0,true,43.448,1.0024029999999999,104.8,false,0,0,0,0,223.8,0.22,{"$f":"IF(ROUND((Weightings!$P$5*BY281^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY281^Weightings!$P$6*Weightings!$P$8 ),2))","v":1498.4},{"$f":"ROUND(BZ281/Weightings!$M$5,4)","v":0.38900000000000001},19.5,0,0,0,0,{"$f":"AS281*Weightings!$M$5*CF281","v":0},0,0.43099999999999999,0.5,0,0,2.6,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W278,VLOOKUP($CZ281,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW281>0,Weightings!$M$11*AR281,0)","v":0},0,"D0502"]
[503,"Labette","Parsons ",1182.8,0,1182.8,1229.4000000000001,0,1229.4000000000001,1213,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1212.2},1229.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1229.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C279,IF(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},1224.2,1225,1225,1241.4000000000001,0.8,204,204,0,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":320.39999999999998},{"$f":"ROUND((X282/6)*Weightings!$M$6,1)","v":26.7},{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0.5},{"$f":"ROUND((Z282/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":753},{"$f":"ROUND(AB282*Weightings!$M$8,1)","v":343.4},79.099999999999994,0,{"$f":"AE282*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG282*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":8},3.3,{"$f":"CC282/Weightings!$M$5","v":0},{"$f":"CD282/Weightings!$M$5","v":0},{"$f":"CH282/Weightings!$M$5","v":0},0.8,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1077486,{"$f":"AP282/Weightings!$M$5","v":279.7},1898.7,2178.4,2178.4,0,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H282>0,VLOOKUP($CZ282,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H282),Weightings!H282,VLOOKUP($CZ282,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ282,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G282=\"\",\"\",IF(Weightings!I282=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR282*Weightings!$M$5+AU282","v":7313792},{"$f":"AT282*Weightings!$M$5+AU282","v":8391197},{"$f":"IF(Weightings!G282>0,Weightings!G282,'Preliminary SO66'!AB279)","v":8598434},8391197,null,{"$f":"Weightings!E282","v":0},{"$f":"Weightings!F282","v":0},0,8391197,{"$f":"MAX(ROUND(((AR282-AO282-AN282)*Weightings!$M$12)+AP282,0),ROUND(((AR282-AO282-AN282)*Weightings!$M$12)+Weightings!B282,0))","v":9799279},0.3,2939784,2977769,2939784,0.3,0,false,0,0,0,true,1164.9825000000001,0.16434699999999999,204,0,51,0.16,{"$f":"IF(ROUND((Weightings!$P$5*BY282^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY282^Weightings!$P$6*Weightings!$P$8 ),2))","v":1610.32},{"$f":"ROUND(BZ282/Weightings!$M$5,4)","v":0.41799999999999998},3.3,0,0,0,0,{"$f":"AS282*Weightings!$M$5*CF282","v":0},0,0.60699999999999998,24.3,79.099999999999994,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0.8},0.8,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W279,VLOOKUP($CZ282,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0.8,0,{"$f":"IF(CW282>0,Weightings!$M$11*AR282,0)","v":0},0,"D0503"]
[504,"Labette","Oswego ",441,0,441,458.7,0,458.7,462,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":462},462,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},462,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C280,IF(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":5.5},467.5,467.5,467.5,467.5,0,199.8,199.8,0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":45.2},{"$f":"ROUND((X283/6)*Weightings!$M$6,1)","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z283/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":247},{"$f":"ROUND(AB283*Weightings!$M$8,1)","v":112.6},25.9,0,{"$f":"AE283*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG283*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":21},6.9,{"$f":"CC283/Weightings!$M$5","v":0},{"$f":"CD283/Weightings!$M$5","v":0},{"$f":"CH283/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},421663,{"$f":"AP283/Weightings!$M$5","v":109.5},816.5,926,926,0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H283>0,VLOOKUP($CZ283,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H283),Weightings!H283,VLOOKUP($CZ283,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ283,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G283=\"\",\"\",IF(Weightings!I283=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR283*Weightings!$M$5+AU283","v":3145158},{"$f":"AT283*Weightings!$M$5+AU283","v":3566952},{"$f":"IF(Weightings!G283>0,Weightings!G283,'Preliminary SO66'!AB280)","v":3595072},3566952,null,{"$f":"Weightings!E283","v":0},{"$f":"Weightings!F283","v":0},0,3566952,{"$f":"MAX(ROUND(((AR283-AO283-AN283)*Weightings!$M$12)+AP283,0),ROUND(((AR283-AO283-AN283)*Weightings!$M$12)+Weightings!B283,0))","v":4087972},0.3,1226392,1216828,1216828,0.29770000000000002,0,false,0,{"$f":"IF(BO283=TRUE,ROUND(((7337-BP283)/3642.4)-1,6),0)","v":0},0,true,207.28129999999999,{"$f":"IF(BS283=TRUE,ROUND(((5406-BT283)/3642.4)-1,6),0)","v":0.42727799999999999},199.8,0,45,0.47,{"$f":"IF(ROUND((Weightings!$P$5*BY283^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY283^Weightings!$P$6*Weightings!$P$8 ),2))","v":1261.98},{"$f":"ROUND(BZ283/Weightings!$M$5,4)","v":0.3276},6.9,0,0,0,0,{"$f":"AS283*Weightings!$M$5*CF283","v":0},0,0.52800000000000002,10.4,25.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W280,VLOOKUP($CZ283,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW283>0,Weightings!$M$11*AR283,0)","v":0},0,"D0504"]
[505,"Labette","Chetopa-St. Paul ",452.5,0,452.5,444.5,0,444.5,447,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":436},444.5,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},444.5,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C281,IF(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},442,453,453,450.5,11,195.1,{"$f":"MAX(BN284,BR284,BV284)","v":195.1},0,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":159.19999999999999},{"$f":"ROUND((X284/6)*Weightings!$M$6,1)","v":13.3},{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z284/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":216},{"$f":"ROUND(AB284*Weightings!$M$8,1)","v":98.5},19.5,0,{"$f":"AE284*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG284*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":37},13.5,{"$f":"CC284/Weightings!$M$5","v":0},{"$f":"CD284/Weightings!$M$5","v":0},{"$f":"CH284/Weightings!$M$5","v":0},11.6,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},432129,{"$f":"AP284/Weightings!$M$5","v":112.2},802,914.2,914.2,0,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H284>0,VLOOKUP($CZ284,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H284),Weightings!H284,VLOOKUP($CZ284,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ284,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G284=\"\",\"\",IF(Weightings!I284=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR284*Weightings!$M$5+AU284","v":3089304},{"$f":"AT284*Weightings!$M$5+AU284","v":3521498},{"$f":"IF(Weightings!G284>0,Weightings!G284,'Preliminary SO66'!AB281)","v":3659400},3521498,null,{"$f":"Weightings!E284","v":0},{"$f":"Weightings!F284","v":0},0,3521498,{"$f":"MAX(ROUND(((AR284-AO284-AN284)*Weightings!$M$12)+AP284,0),ROUND(((AR284-AO284-AN284)*Weightings!$M$12)+Weightings!B284,0))","v":4086573},0.3,1225972,1259647,1225972,0.3,0,false,0,0,0,true,186.24379999999999,0.43305399999999999,195.1,0,126,0.28999999999999998,{"$f":"IF(ROUND((Weightings!$P$5*BY284^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY284^Weightings!$P$6*Weightings!$P$8 ),2))","v":1407.63},{"$f":"ROUND(BZ284/Weightings!$M$5,4)","v":0.3654},13.5,0,0,0,0,{"$f":"AS284*Weightings!$M$5*CF284","v":0},0,0.47899999999999998,3.6,0,0,19.5,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":11},11.6,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W281,VLOOKUP($CZ284,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,11.6,0,{"$f":"IF(CW284>0,Weightings!$M$11*AR284,0)","v":0},0,"D0505"]
[506,"Labette","Labette County ",1522.3,0,1522.3,1460.3,0,1460.3,1479.8,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":1479.8},1487.5,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},1487.5,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C282,IF(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},1491.8,1491.8,1491.8,1499.5,0,114.9,114.9,0,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":820.2},{"$f":"ROUND((X285/6)*Weightings!$M$6,1)","v":68.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z285/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":636},{"$f":"ROUND(AB285*Weightings!$M$8,1)","v":290},32.9,0,{"$f":"AE285*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG285*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":674},174,{"$f":"CC285/Weightings!$M$5","v":0},{"$f":"CD285/Weightings!$M$5","v":0},{"$f":"CH285/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},1464976,{"$f":"AP285/Weightings!$M$5","v":380.3},2179.6999999999998,2560,2560,0,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H285>0,VLOOKUP($CZ285,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H285),Weightings!H285,VLOOKUP($CZ285,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ285,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G285=\"\",\"\",IF(Weightings!I285=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR285*Weightings!$M$5+AU285","v":8396204},{"$f":"AT285*Weightings!$M$5+AU285","v":9861120},{"$f":"IF(Weightings!G285>0,Weightings!G285,'Preliminary SO66'!AB282)","v":9938930},9861120,null,{"$f":"Weightings!E285","v":0},{"$f":"Weightings!F285","v":0},0,9861120,{"$f":"MAX(ROUND(((AR285-AO285-AN285)*Weightings!$M$12)+AP285,0),ROUND(((AR285-AO285-AN285)*Weightings!$M$12)+Weightings!B285,0))","v":11251829},0.3,3375549,3343669,3343669,0.29720000000000002,0,false,0,0,0,true,1484.3813,7.6658000000000004E-2,114.9,0,500,1.35,{"$f":"IF(ROUND((Weightings!$P$5*BY285^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY285^Weightings!$P$6*Weightings!$P$8 ),2))","v":994.02},{"$f":"ROUND(BZ285/Weightings!$M$5,4)","v":0.2581},174,0,0,0,0,{"$f":"AS285*Weightings!$M$5*CF285","v":0},0,0.42399999999999999,3,0,0,32.9,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W282,VLOOKUP($CZ285,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW285>0,Weightings!$M$11*AR285,0)","v":0},0,"D0506"]
[507,"Haskell","Satanta ",272,0,{"$f":"D286+E286","v":272},275,0,{"$f":"G286+H286","v":275},287.5,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":287.5},287.5,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},287.5,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C283,IF(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":6},293.5,293.5,293.5,293.5,0,147.19999999999999,147.19999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":108.3},{"$f":"ROUND((X286/6)*Weightings!$M$6,1)","v":9},{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":774.8},{"$f":"ROUND((Z286/6)*Weightings!$M$7,1)","v":51},{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":186},{"$f":"ROUND(AB286*Weightings!$M$8,1)","v":84.8},19.5,0,{"$f":"AE286*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG286*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":56},21.8,{"$f":"CC286/Weightings!$M$5","v":0},{"$f":"CD286/Weightings!$M$5","v":0},{"$f":"CH286/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},162447,{"$f":"AP286/Weightings!$M$5","v":42.2},626.79999999999995,669,669,0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H286>0,VLOOKUP($CZ286,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H286),Weightings!H286,VLOOKUP($CZ286,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ286,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G286=\"\",\"\",IF(Weightings!I286=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR286*Weightings!$M$5+AU286","v":2414434},{"$f":"AT286*Weightings!$M$5+AU286","v":2576988},{"$f":"IF(Weightings!G286>0,Weightings!G286,'Preliminary SO66'!AB283)","v":2635153},2576988,null,{"$f":"Weightings!E286","v":0},{"$f":"Weightings!F286","v":0},0,2576988,{"$f":"MAX(ROUND(((AR286-AO286-AN286)*Weightings!$M$12)+AP286,0),ROUND(((AR286-AO286-AN286)*Weightings!$M$12)+Weightings!B286,0))","v":3040440},0.3,912132,922908,912132,0.3,0,true,1868.2429999999999,0.50141599999999997,147.19999999999999,false,0,0,0,0,250,0.22,{"$f":"IF(ROUND((Weightings!$P$5*BY286^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY286^Weightings!$P$6*Weightings!$P$8 ),2))","v":1498.4},{"$f":"ROUND(BZ286/Weightings!$M$5,4)","v":0.38900000000000001},21.8,0,0,0,0,{"$f":"AS286*Weightings!$M$5*CF286","v":0},0,0.63400000000000001,1.2,19.5,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W283,VLOOKUP($CZ286,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW286>0,Weightings!$M$11*AR286,0)","v":0},0,"D0507"]
[508,"Cherokee","Baxter Springs ",957.5,0,{"$f":"D287+E287","v":957.5},944.5,0,{"$f":"G287+H287","v":944.5},971.5,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":943},948.3,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},948.3,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C284,IF(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":12},955,983.5,983.5,960.3,28.5,249.5,249.5,0,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":292.5},{"$f":"ROUND((X287/6)*Weightings!$M$6,1)","v":24.4},{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":8.1999999999999993},{"$f":"ROUND((Z287/6)*Weightings!$M$7,1)","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":515},{"$f":"ROUND(AB287*Weightings!$M$8,1)","v":234.8},54.1,0,{"$f":"AE287*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":285},{"$f":"ROUND(AG287*Weightings!$M$10,1)","v":71.3},{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":113.5},22.5,{"$f":"CC287/Weightings!$M$5","v":0},{"$f":"CD287/Weightings!$M$5","v":0},{"$f":"CH287/Weightings!$M$5","v":0},29.9,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},906778,{"$f":"AP287/Weightings!$M$5","v":235.4},1647.3,1882.7,1882.7,0,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H287>0,VLOOKUP($CZ287,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H287),Weightings!H287,VLOOKUP($CZ287,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ287,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G287=\"\",\"\",IF(Weightings!I287=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR287*Weightings!$M$5+AU287","v":6345400},{"$f":"AT287*Weightings!$M$5+AU287","v":7252160},{"$f":"IF(Weightings!G287>0,Weightings!G287,'Preliminary SO66'!AB284)","v":7279124},7252160,null,{"$f":"Weightings!E287","v":0},{"$f":"Weightings!F287","v":0},0,7252160,{"$f":"MAX(ROUND(((AR287-AO287-AN287)*Weightings!$M$12)+AP287,0),ROUND(((AR287-AO287-AN287)*Weightings!$M$12)+Weightings!B287,0))","v":8168904},0.3,2450671,2270000,2270000,0.27789999999999998,0,false,0,0,0,true,817.12130000000002,0.25985000000000003,249.5,0,26,4.37,{"$f":"IF(ROUND((Weightings!$P$5*BY287^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY287^Weightings!$P$6*Weightings!$P$8 ),2))","v":762.08},{"$f":"ROUND(BZ287/Weightings!$M$5,4)","v":0.1978},22.5,0,0,0,0,{"$f":"AS287*Weightings!$M$5*CF287","v":0},0,0.53600000000000003,36.9,54.1,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":28.5},29.9,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W284,VLOOKUP($CZ287,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,29.9,0,{"$f":"IF(CW287>0,Weightings!$M$11*AR287,0)","v":0},0,"D0508"]
[509,"Sumner","South Haven ",188,0,{"$f":"D288+E288","v":188},171.5,0,{"$f":"G288+H288","v":171.5},177.5,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":177.5},179,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},179,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C285,IF(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":2},179.5,179.5,179.5,181,0,144.69999999999999,144.69999999999999,0,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":74.2},{"$f":"ROUND((X288/6)*Weightings!$M$6,1)","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z288/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":68},{"$f":"ROUND(AB288*Weightings!$M$8,1)","v":31},1.2,0,{"$f":"AE288*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG288*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":90},27.9,{"$f":"CC288/Weightings!$M$5","v":0},{"$f":"CD288/Weightings!$M$5","v":0},{"$f":"CH288/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},246641,{"$f":"AP288/Weightings!$M$5","v":64},392,456,456,0,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H288>0,VLOOKUP($CZ288,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H288),Weightings!H288,VLOOKUP($CZ288,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ288,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G288=\"\",\"\",IF(Weightings!I288=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"AR288*Weightings!$M$5+AU288","v":1509984},{"$f":"AT288*Weightings!$M$5+AU288","v":1756512},{"$f":"IF(Weightings!G288>0,Weightings!G288,'Preliminary SO66'!AB285)","v":1825802},1756512,null,{"$f":"Weightings!E288","v":0},{"$f":"Weightings!F288","v":0},0,1756512,{"$f":"MAX(ROUND(((AR288-AO288-AN288)*Weightings!$M$12)+AP288,0),ROUND(((AR288-AO288-AN288)*Weightings!$M$12)+Weightings!B288,0))","v":2074966},0.33,684739,659994,659994,0.31809999999999999,0,true,782.05499999999995,0.79962299999999997,144.69999999999999,false,0,0,0,0,150,0.6,{"$f":"IF(ROUND((Weightings!$P$5*BY288^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY288^Weightings!$P$6*Weightings!$P$8 ),2))","v":1194.1600000000001},{"$f":"ROUND(BZ288/Weightings!$M$5,4)","v":0.31},27.9,0,0,0,0,{"$f":"AS288*Weightings!$M$5*CF288","v":0},0,0.376,1.2,0,0,1.2,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W285,VLOOKUP($CZ288,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW288>0,Weightings!$M$11*AR288,0)","v":0},0,"D0509"]
[511,"Harper","Attica ",155.5,0,{"$f":"D289+E289","v":155.5},157.5,0,{"$f":"G289+H289","v":157.5},155.1,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":155.1},157.5,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},157.5,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C286,IF(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":0},155.1,155.1,155.1,157.5,0,135.80000000000001,135.80000000000001,0,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":0},{"$f":"ROUND((X289/6)*Weightings!$M$6,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":0},{"$f":"ROUND((Z289/6)*Weightings!$M$7,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":36},{"$f":"ROUND(AB289*Weightings!$M$8,1)","v":16.399999999999999},0,0,{"$f":"AE289*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG289*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":14.5},6.5,{"$f":"CC289/Weightings!$M$5","v":0},{"$f":"CD289/Weightings!$M$5","v":0},{"$f":"CH289/Weightings!$M$5","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":0},184885,{"$f":"AP289/Weightings!$M$5","v":48},316.2,364.2,364.2,7059,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H289>0,VLOOKUP($CZ289,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H289),Weightings!H289,VLOOKUP($CZ289,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ289,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G289=\"\",\"\",IF(Weightings!I289=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR289*Weightings!$M$5+AU289","v":1225061},{"$f":"AT289*Weightings!$M$5+AU289","v":1409957},{"$f":"IF(Weightings!G289>0,Weightings!G289,'Preliminary SO66'!AB286)","v":1455026},1409957,null,{"$f":"Weightings!E289","v":0},{"$f":"Weightings!F289","v":0},0,1409957,{"$f":"MAX(ROUND(((AR289-AO289-AN289)*Weightings!$M$12)+AP289,0),ROUND(((AR289-AO289-AN289)*Weightings!$M$12)+Weightings!B289,0))","v":1604623},0.3,481387,496428,481387,0.3,0,true,555.16300000000001,0.86191399999999996,135.80000000000001,false,0,0,0,0,126,0.12,{"$f":"IF(ROUND((Weightings!$P$5*BY289^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY289^Weightings!$P$6*Weightings!$P$8 ),2))","v":1718.6},{"$f":"ROUND(BZ289/Weightings!$M$5,4)","v":0.44619999999999999},6.5,0,0,0,0,{"$f":"AS289*Weightings!$M$5*CF289","v":0},0,0.22900000000000001,1.3,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W286,VLOOKUP($CZ289,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,7059,{"$f":"IF(CW289>0,Weightings!$M$11*AR289,0)","v":79050},7059,"D0511"]
[512,"Johnson","Shawnee Mission Pub Sch",26185.9,0,{"$f":"D290+E290","v":26185.9},26100,0,{"$f":"G290+H290","v":26100},26229.1,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!B287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,31,FALSE))","v":26229.1},26229.1,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!Z287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,26,FALSE))","v":0},26229.1,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!C287,IF(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,28,FALSE)=\"\",VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,3,FALSE),VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,28,FALSE)))","v":51},26280.1,26280.1,26280.1,26280.1,0,920.9,0,920.9,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!D287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,4,FALSE))","v":4213.8999999999996},{"$f":"ROUND((X290/6)*Weightings!$M$6,1)","v":351.2},{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!F287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,6,FALSE))","v":6460.6},{"$f":"ROUND((Z290/6)*Weightings!$M$7,1)","v":425.3},{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!H287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,9,FALSE))","v":7940},{"$f":"ROUND(AB290*Weightings!$M$8,1)","v":3620.6},0,0,{"$f":"AE290*Weightings!$M$9","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!L287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,12,FALSE))","v":0},{"$f":"ROUND(AG290*Weightings!$M$10,1)","v":0},{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!O287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,15,FALSE))","v":5324},779.4,{"$f":"CC290/Weightings!$M$5","v":0},{"$f":"CD290/Weightings!$M$5","v":827.4},{"$f":"CH290/Weightings!$M$5","v":1332.4},0,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!X287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,24,FALSE))","v":1},17488188,{"$f":"AP290/Weightings!$M$5","v":4540},34538.300000000003,37745.9,39078.300000000003,0,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AC$355,2,FALSE)),\"\",IF(AND(Weightings!H290>0,VLOOKUP($CZ290,'Audit Values'!$A$2:$AC$355,29,FALSE)<Weightings!H290),Weightings!H290,VLOOKUP($CZ290,'Audit Values'!$A$2:$AC$355,29,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AD$355,2,FALSE)),\"\",VLOOKUP($CZ290,'Audit Values'!$A$2:$AD$355,30,FALSE))","v":"A"},{"$f":"IF(Weightings!G290=\"\",\"\",IF(Weightings!I290=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"AR290*Weightings!$M$5+AU290","v":133041532},{"$f":"AT290*Weightings!$M$5+AU290","v":150529612},{"$f":"IF(Weightings!G290>0,Weightings!G290,'Preliminary SO66'!AB287)","v":154483690},150529612,null,{"$f":"Weightings!E290","v":" "},{"$f":"Weightings!F290","v":0},0,150529612,{"$f":"MAX(ROUND(((AR290-AO290-AN290)*Weightings!$M$12)+AP290,0),ROUND(((AR290-AO290-AN290)*Weightings!$M$12)+Weightings!B290,0))","v":181175783},0.33,59788008,60794083,59788008,0.33,0,false,0,0,0,false,0,0,0,920.9,72,73.94,{"$f":"IF(ROUND((Weightings!$P$5*BY290^Weightings!$P$6*Weightings!$P$8 ),2)<Weightings!$P$7,Weightings!$P$7,ROUND((Weightings!$P$5*BY290^Weightings!$P$6*Weightings!$P$8 ),2))","v":564},{"$f":"ROUND(BZ290/Weightings!$M$5,4)","v":0.1464},779.4,0,3187219,5267341,3.5299999999999998E-2,{"$f":"AS290*Weightings!$M$5*CF290","v":5132521},5132521,0.30199999999999999,365,0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!T287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,20,FALSE))","v":0},0,0,0,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!V287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,22,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,2,FALSE)),'Preliminary SO66'!W287,VLOOKUP($CZ290,'Audit Values'!$A$2:$AE$346,23,FALSE))","v":0},0,0,0,{"$f":"IF(CW290>0,Weightings!$M$11*AR290,0)","v":0},0,"D0512"]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",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,null,0]
[null,null,"Potential Military District",null,null,null,0]
[null,null,"Adopted Under Authority",null,null,null,0]
[null,null,"Missing Republication Docs"]

{"sheet":"Exceptions","index":1,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[[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],[14,0,14,2],[14,3,14,5],[1,0,1,2],[1,3,1,5],[27,0,27,2],[27,3,27,5],[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]]}
["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",{"$f":"'2015legmax.xls'!AQ88*4257","v":329492},null,"CY spec ed dollars",{"$f":"'2015legmax.xls'!AQ8*4316","v":330174},null,"CY spec ed dollars",{"$f":"'2015legmax.xls'!AQ9*4374","v":105851}]
["FY06 GF Budget",{"$f":"SUM(B11:B12)","v":3733968},null,"FY05 GF Budget",{"$f":"SUM(E11:E12)","v":3433734},null,"FY05 GF Budget",{"$f":"SUM(H11:H12)","v":1928639}]
[]
["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",{"$f":"'2015legmax.xls'!AQ10*4400","v":447480},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ11*4400","v":368280},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ12*4400","v":469480}]
["FY07 GF Budget",{"$f":"B24+B25","v":3222631},null,"FY07 GF Budget",{"$f":"E24+E25","v":3843056},null,"FY07 GF Budget",{"$f":"H24+H25","v":4591291}]
[]
["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",{"$f":"'2015legmax.xls'!AQ13*Weightings!M5","v":276188},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ14*Weightings!M5","v":308160},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ10*Weightings!M5","v":391748}]
["FY09 GF Budget",{"$f":"B37+B38","v":3068843},null,"FY10 GF Budget",{"$f":"E37+E38","v":3958899},null,"FY10 GF Budget",{"$f":"H37+H38","v":3702547}]
[]
["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",{"$f":"'2015legmax.xls'!AQ85*Weightings!M5","v":942584},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ15*Weightings!M5","v":414475},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ16*Weightings!M5","v":813157}]
["FY10 GF Budget",{"$f":"B50+B51","v":6229823},null,"FY11 GF Budget",{"$f":"E50+E51","v":5412512},null,"FY11 GF Budget",{"$f":"H50+H51","v":8451668}]
[]
["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",{"$f":"'2015legmax.xls'!AQ17*Weightings!M5","v":646751},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ29*Weightings!M5","v":806994},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ18*Weightings!M5","v":421409}]
["FY11 GF Budget",{"$f":"B63+B64","v":5602605},null,"FY11 GF Budget",{"$f":"E63+E64","v":5525641},null,"FY12 GF Budget",{"$f":"H63+H64","v":4928772}]
[]
["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",{"$f":"'2015legmax.xls'!AQ42*Weightings!M5","v":204541},null,"CY sped dollars",{"$f":"'2015legmax.xls'!AQ214*Weightings!M5","v":283507},null,"CY sped dollars"]
["FY12 GF Budget",{"$f":"B76+B77","v":2803288},null,"FY12 GF Budget",{"$f":"E76+E77","v":3429962},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":2,"n_rows":290,"n_cols":16,"rows_kept":290,"cut":false,"hidden":false,"merged":[[2,3,2,8],[2,0,2,1],[2,11,2,15]]}
[]
[]
["Sped for LOB",null,null,"Adjustments and Republications",null,null,null,null,null,2.5000000000000001E-2,null,"Weightings"]
["USD #","FY09 Sped",null,"D0#","Trans Adj","AR Adj","Repub","Series No","Pending","Repub Check"]
[101,731167,null,"D0101",-4720,null,null,2,null,{"$f":"IF(AND(G5<>\"\",(OR(G5<'2015legmax.xls'!AZ5, (Weightings!G5-'2015legmax.xls'!AZ5)/'2015legmax.xls'!AZ5>0.025))), \"Confirm!\", \"\")","v":""},null,"Base Aid GF",3852,null,"Transp A",1063.847]
[102,538383,null,"D0102",null,null,4876247,23,null,{"$f":"IF(AND(G6<>\"\",(OR(G6<'2015legmax.xls'!AZ6, (Weightings!G6-'2015legmax.xls'!AZ6)/'2015legmax.xls'!AZ6>0.025))), \"Confirm!\", \"\")","v":""},null,"Voc Ed",0.5,null,"Transp B",-0.22620699999999999]
[103,190255,null,"D0103",null,null,1479938,22,null,{"$f":"IF(AND(G7<>\"\",(OR(G7<'2015legmax.xls'!AZ7, (Weightings!G7-'2015legmax.xls'!AZ7)/'2015legmax.xls'!AZ7>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},null,"Biling",0.39500000000000002,null,"Min Cost",564]
[105,333603,null,"D0105",null,null,2652102,17,null,{"$f":"IF(AND(G8<>\"\",(OR(G8<'2015legmax.xls'!AZ8, (Weightings!G8-'2015legmax.xls'!AZ8)/'2015legmax.xls'!AZ8>0.025))), \"Confirm!\", \"\")","v":""},null,"Free Lun",0.45600000000000002,null,"Transp %",1]
[106,151342,null,"D0106",null,null,null,null,null,{"$f":"IF(AND(G9<>\"\",(OR(G9<'2015legmax.xls'!AZ9, (Weightings!G9-'2015legmax.xls'!AZ9)/'2015legmax.xls'!AZ9>0.025))), \"Confirm!\", \"\")","v":""},null,"Non Prof",4.65E-2]
[107,{"$f":"267171+56043","v":323214},null,"D0107",null,null,null,null,null,{"$f":"IF(AND(G10<>\"\",(OR(G10<'2015legmax.xls'!AZ10, (Weightings!G10-'2015legmax.xls'!AZ10)/'2015legmax.xls'!AZ10>0.025))), \"Confirm!\", \"\")","v":""},null,"New Fac",0.25]
[108,548331,null,"D0108",null,null,null,null,null,{"$f":"IF(AND(G11<>\"\",(OR(G11<'2015legmax.xls'!AZ11, (Weightings!G11-'2015legmax.xls'!AZ11)/'2015legmax.xls'!AZ11>0.025))), \"Confirm!\", \"\")","v":""},null,"Auth Trans",250]
[109,615260,null,"D0109",null,null,3680201,25,null,{"$f":"IF(AND(G12<>\"\",(OR(G12<'2015legmax.xls'!AZ12, (Weightings!G12-'2015legmax.xls'!AZ12)/'2015legmax.xls'!AZ12>0.025))), \"Confirm!\", \"\")","v":""},null,"Base Aid LOB",4490]
[110,333931,null,"D0110",null,null,null,null,null,{"$f":"IF(AND(G13<>\"\",(OR(G13<'2015legmax.xls'!AZ13, (Weightings!G13-'2015legmax.xls'!AZ13)/'2015legmax.xls'!AZ13>0.025))), \"Confirm!\", \"\")","v":""}]
[111,555221,null,"D0111",null,null,null,null,null,{"$f":"IF(AND(G14<>\"\",(OR(G14<'2015legmax.xls'!AZ14, (Weightings!G14-'2015legmax.xls'!AZ14)/'2015legmax.xls'!AZ14>0.025))), \"Confirm!\", \"\")","v":""}]
[112,685976,null,"D0112",null,null,null,null,null,{"$f":"IF(AND(G15<>\"\",(OR(G15<'2015legmax.xls'!AZ15, (Weightings!G15-'2015legmax.xls'!AZ15)/'2015legmax.xls'!AZ15>0.025))), \"Confirm!\", \"\")","v":""}]
[113,1100793,null,"D0113",null,null,null,null,null,{"$f":"IF(AND(G16<>\"\",(OR(G16<'2015legmax.xls'!AZ16, (Weightings!G16-'2015legmax.xls'!AZ16)/'2015legmax.xls'!AZ16>0.025))), \"Confirm!\", \"\")","v":""}]
[114,631555,null,"D0114",null,null,null,null,null,{"$f":"IF(AND(G17<>\"\",(OR(G17<'2015legmax.xls'!AZ17, (Weightings!G17-'2015legmax.xls'!AZ17)/'2015legmax.xls'!AZ17>0.025))), \"Confirm!\", \"\")","v":""}]
[115,577233,null,"D0115",null,null,null,null,null,{"$f":"IF(AND(G18<>\"\",(OR(G18<'2015legmax.xls'!AZ18, (Weightings!G18-'2015legmax.xls'!AZ18)/'2015legmax.xls'!AZ18>0.025))), \"Confirm!\", \"\")","v":""}]
[200,165851,null,"D0200",null,null,2093947,23,null,{"$f":"IF(AND(G19<>\"\",(OR(G19<'2015legmax.xls'!AZ19, (Weightings!G19-'2015legmax.xls'!AZ19)/'2015legmax.xls'!AZ19>0.025))), \"Confirm!\", \"\")","v":""}]
[202,3234002,null,"D0202",-585,null,null,19,null,{"$f":"IF(AND(G20<>\"\",(OR(G20<'2015legmax.xls'!AZ20, (Weightings!G20-'2015legmax.xls'!AZ20)/'2015legmax.xls'!AZ20>0.025))), \"Confirm!\", \"\")","v":""}]
[203,1285790,null,"D0203",-1170,null,10655266,20,null,{"$f":"IF(AND(G21<>\"\",(OR(G21<'2015legmax.xls'!AZ21, (Weightings!G21-'2015legmax.xls'!AZ21)/'2015legmax.xls'!AZ21>0.025))), \"Confirm!\", \"\")","v":""}]
[204,2016420,null,"D0204",null,null,16071314,25,null,{"$f":"IF(AND(G22<>\"\",(OR(G22<'2015legmax.xls'!AZ22, (Weightings!G22-'2015legmax.xls'!AZ22)/'2015legmax.xls'!AZ22>0.025))), \"Confirm!\", \"\")","v":""}]
[205,606474,null,"D0205",-2116,null,null,null,null,{"$f":"IF(AND(G23<>\"\",(OR(G23<'2015legmax.xls'!AZ23, (Weightings!G23-'2015legmax.xls'!AZ23)/'2015legmax.xls'!AZ23>0.025))), \"Confirm!\", \"\")","v":""}]
[206,531708,null,"D0206",-4594,null,null,10,null,{"$f":"IF(AND(G24<>\"\",(OR(G24<'2015legmax.xls'!AZ24, (Weightings!G24-'2015legmax.xls'!AZ24)/'2015legmax.xls'!AZ24>0.025))), \"Confirm!\", \"\")","v":""}]
[207,1239600,null,"D0207",null,null,null,null,null,{"$f":"IF(AND(G25<>\"\",(OR(G25<'2015legmax.xls'!AZ25, (Weightings!G25-'2015legmax.xls'!AZ25)/'2015legmax.xls'!AZ25>0.025))), \"Confirm!\", \"\")","v":""}]
[208,509998,null,"D0208",null,null,2817353,19,null,{"$f":"IF(AND(G26<>\"\",(OR(G26<'2015legmax.xls'!AZ26, (Weightings!G26-'2015legmax.xls'!AZ26)/'2015legmax.xls'!AZ26>0.025))), \"Confirm!\", \"\")","v":""}]
[209,138161,null,"D0209",null,null,null,null,null,{"$f":"IF(AND(G27<>\"\",(OR(G27<'2015legmax.xls'!AZ27, (Weightings!G27-'2015legmax.xls'!AZ27)/'2015legmax.xls'!AZ27>0.025))), \"Confirm!\", \"\")","v":""}]
[210,622779,null,"D0210",null,null,null,null,null,{"$f":"IF(AND(G28<>\"\",(OR(G28<'2015legmax.xls'!AZ28, (Weightings!G28-'2015legmax.xls'!AZ28)/'2015legmax.xls'!AZ28>0.025))), \"Confirm!\", \"\")","v":""}]
[211,866534,null,"D0211",null,null,5424504,21,null,{"$f":"IF(AND(G29<>\"\",(OR(G29<'2015legmax.xls'!AZ29, (Weightings!G29-'2015legmax.xls'!AZ29)/'2015legmax.xls'!AZ29>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[212,247100,null,"D0212",null,null,null,null,null,{"$f":"IF(AND(G30<>\"\",(OR(G30<'2015legmax.xls'!AZ30, (Weightings!G30-'2015legmax.xls'!AZ30)/'2015legmax.xls'!AZ30>0.025))), \"Confirm!\", \"\")","v":""}]
[214,994230,null,"D0214",null,null,10532138,20,null,{"$f":"IF(AND(G31<>\"\",(OR(G31<'2015legmax.xls'!AZ31, (Weightings!G31-'2015legmax.xls'!AZ31)/'2015legmax.xls'!AZ31>0.025))), \"Confirm!\", \"\")","v":""}]
[215,396551,null,"D0215",null,0,null,4,null,{"$f":"IF(AND(G32<>\"\",(OR(G32<'2015legmax.xls'!AZ32, (Weightings!G32-'2015legmax.xls'!AZ32)/'2015legmax.xls'!AZ32>0.025))), \"Confirm!\", \"\")","v":""}]
[216,205889,null,"D0216",null,null,null,null,null,{"$f":"IF(AND(G33<>\"\",(OR(G33<'2015legmax.xls'!AZ33, (Weightings!G33-'2015legmax.xls'!AZ33)/'2015legmax.xls'!AZ33>0.025))), \"Confirm!\", \"\")","v":""}]
[217,146340,null,"D0217",null,null,1672538,20,null,{"$f":"IF(AND(G34<>\"\",(OR(G34<'2015legmax.xls'!AZ34, (Weightings!G34-'2015legmax.xls'!AZ34)/'2015legmax.xls'!AZ34>0.025))), \"Confirm!\", \"\")","v":""}]
[218,390789,null,"D0218",null,null,null,null,null,{"$f":"IF(AND(G35<>\"\",(OR(G35<'2015legmax.xls'!AZ35, (Weightings!G35-'2015legmax.xls'!AZ35)/'2015legmax.xls'!AZ35>0.025))), \"Confirm!\", \"\")","v":""}]
[219,247823,null,"D0219",null,null,null,null,null,{"$f":"IF(AND(G36<>\"\",(OR(G36<'2015legmax.xls'!AZ36, (Weightings!G36-'2015legmax.xls'!AZ36)/'2015legmax.xls'!AZ36>0.025))), \"Confirm!\", \"\")","v":""}]
[220,198681,null,"D0220",null,null,null,null,null,{"$f":"IF(AND(G37<>\"\",(OR(G37<'2015legmax.xls'!AZ37, (Weightings!G37-'2015legmax.xls'!AZ37)/'2015legmax.xls'!AZ37>0.025))), \"Confirm!\", \"\")","v":""}]
[223,427159,null,"D0223",null,null,null,null,null,{"$f":"IF(AND(G38<>\"\",(OR(G38<'2015legmax.xls'!AZ38, (Weightings!G38-'2015legmax.xls'!AZ38)/'2015legmax.xls'!AZ38>0.025))), \"Confirm!\", \"\")","v":""}]
[224,347858,null,"D0224",-1077,null,null,16,null,{"$f":"IF(AND(G39<>\"\",(OR(G39<'2015legmax.xls'!AZ39, (Weightings!G39-'2015legmax.xls'!AZ39)/'2015legmax.xls'!AZ39>0.025))), \"Confirm!\", \"\")","v":""}]
[225,152787,null,"D0225",null,null,null,null,null,{"$f":"IF(AND(G40<>\"\",(OR(G40<'2015legmax.xls'!AZ40, (Weightings!G40-'2015legmax.xls'!AZ40)/'2015legmax.xls'!AZ40>0.025))), \"Confirm!\", \"\")","v":""}]
[226,393594,null,"D0226",null,null,null,null,null,{"$f":"IF(AND(G41<>\"\",(OR(G41<'2015legmax.xls'!AZ41, (Weightings!G41-'2015legmax.xls'!AZ41)/'2015legmax.xls'!AZ41>0.025))), \"Confirm!\", \"\")","v":""}]
[227,320652,null,"D0227",null,null,null,null,null,{"$f":"IF(AND(G42<>\"\",(OR(G42<'2015legmax.xls'!AZ42, (Weightings!G42-'2015legmax.xls'!AZ42)/'2015legmax.xls'!AZ42>0.025))), \"Confirm!\", \"\")","v":""}]
[229,19935033,null,"D0229",null,null,null,null,null,{"$f":"IF(AND(G43<>\"\",(OR(G43<'2015legmax.xls'!AZ43, (Weightings!G43-'2015legmax.xls'!AZ43)/'2015legmax.xls'!AZ43>0.025))), \"Confirm!\", \"\")","v":""}]
[230,1621297,null,"D0230",null,null,null,null,null,{"$f":"IF(AND(G44<>\"\",(OR(G44<'2015legmax.xls'!AZ44, (Weightings!G44-'2015legmax.xls'!AZ44)/'2015legmax.xls'!AZ44>0.025))), \"Confirm!\", \"\")","v":""}]
[231,4523118,null,"D0231",-3509,null,null,22,null,{"$f":"IF(AND(G45<>\"\",(OR(G45<'2015legmax.xls'!AZ45, (Weightings!G45-'2015legmax.xls'!AZ45)/'2015legmax.xls'!AZ45>0.025))), \"Confirm!\", \"\")","v":""}]
[232,4437654,null,"D0232",null,null,null,null,null,{"$f":"IF(AND(G46<>\"\",(OR(G46<'2015legmax.xls'!AZ46, (Weightings!G46-'2015legmax.xls'!AZ46)/'2015legmax.xls'!AZ46>0.025))), \"Confirm!\", \"\")","v":""}]
[233,27522172,null,"D0233",-585,null,null,18,null,{"$f":"IF(AND(G47<>\"\",(OR(G47<'2015legmax.xls'!AZ47, (Weightings!G47-'2015legmax.xls'!AZ47)/'2015legmax.xls'!AZ47>0.025))), \"Confirm!\", \"\")","v":""}]
[234,1149929,null,"D0234",-865,null,null,21,null,{"$f":"IF(AND(G48<>\"\",(OR(G48<'2015legmax.xls'!AZ48, (Weightings!G48-'2015legmax.xls'!AZ48)/'2015legmax.xls'!AZ48>0.025))), \"Confirm!\", \"\")","v":""}]
[235,371669,null,"D0235",null,null,null,null,null,{"$f":"IF(AND(G49<>\"\",(OR(G49<'2015legmax.xls'!AZ49, (Weightings!G49-'2015legmax.xls'!AZ49)/'2015legmax.xls'!AZ49>0.025))), \"Confirm!\", \"\")","v":""}]
[237,586035,null,"D0237",null,null,3275000,25,null,{"$f":"IF(AND(G50<>\"\",(OR(G50<'2015legmax.xls'!AZ50, (Weightings!G50-'2015legmax.xls'!AZ50)/'2015legmax.xls'!AZ50>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[239,614442,null,"D0239",null,null,null,null,null,{"$f":"IF(AND(G51<>\"\",(OR(G51<'2015legmax.xls'!AZ51, (Weightings!G51-'2015legmax.xls'!AZ51)/'2015legmax.xls'!AZ51>0.025))), \"Confirm!\", \"\")","v":""}]
[240,594084,null,"D0240",null,null,4380094,23,null,{"$f":"IF(AND(G52<>\"\",(OR(G52<'2015legmax.xls'!AZ52, (Weightings!G52-'2015legmax.xls'!AZ52)/'2015legmax.xls'!AZ52>0.025))), \"Confirm!\", \"\")","v":""}]
[241,156774,null,"D0241",null,null,null,null,null,{"$f":"IF(AND(G53<>\"\",(OR(G53<'2015legmax.xls'!AZ53, (Weightings!G53-'2015legmax.xls'!AZ53)/'2015legmax.xls'!AZ53>0.025))), \"Confirm!\", \"\")","v":""}]
[242,98257,null,"D0242",null,null,null,null,null,{"$f":"IF(AND(G54<>\"\",(OR(G54<'2015legmax.xls'!AZ54, (Weightings!G54-'2015legmax.xls'!AZ54)/'2015legmax.xls'!AZ54>0.025))), \"Confirm!\", \"\")","v":""}]
[243,440826,null,"D0243",-4719,null,null,9,null,{"$f":"IF(AND(G55<>\"\",(OR(G55<'2015legmax.xls'!AZ55, (Weightings!G55-'2015legmax.xls'!AZ55)/'2015legmax.xls'!AZ55>0.025))), \"Confirm!\", \"\")","v":""}]
[244,1300350,null,"D0244",null,null,null,null,null,{"$f":"IF(AND(G56<>\"\",(OR(G56<'2015legmax.xls'!AZ56, (Weightings!G56-'2015legmax.xls'!AZ56)/'2015legmax.xls'!AZ56>0.025))), \"Confirm!\", \"\")","v":""}]
[245,300551,null,"D0245",null,null,1989558,32,null,{"$f":"IF(AND(G57<>\"\",(OR(G57<'2015legmax.xls'!AZ57, (Weightings!G57-'2015legmax.xls'!AZ57)/'2015legmax.xls'!AZ57>0.025))), \"Confirm!\", \"\")","v":""}]
[246,520996,null,"D0246",-863,null,null,2,null,{"$f":"IF(AND(G58<>\"\",(OR(G58<'2015legmax.xls'!AZ58, (Weightings!G58-'2015legmax.xls'!AZ58)/'2015legmax.xls'!AZ58>0.025))), \"Confirm!\", \"\")","v":""}]
[247,656640,null,"D0247",null,null,4914767,23,null,{"$f":"IF(AND(G59<>\"\",(OR(G59<'2015legmax.xls'!AZ59, (Weightings!G59-'2015legmax.xls'!AZ59)/'2015legmax.xls'!AZ59>0.025))), \"Confirm!\", \"\")","v":""}]
[248,846550,null,"D0248",null,null,null,null,null,{"$f":"IF(AND(G60<>\"\",(OR(G60<'2015legmax.xls'!AZ60, (Weightings!G60-'2015legmax.xls'!AZ60)/'2015legmax.xls'!AZ60>0.025))), \"Confirm!\", \"\")","v":""}]
[249,643130,null,"D0249",null,null,null,null,null,{"$f":"IF(AND(G61<>\"\",(OR(G61<'2015legmax.xls'!AZ61, (Weightings!G61-'2015legmax.xls'!AZ61)/'2015legmax.xls'!AZ61>0.025))), \"Confirm!\", \"\")","v":""}]
[250,2265391,null,"D0250",null,null,18597456,30,null,{"$f":"IF(AND(G62<>\"\",(OR(G62<'2015legmax.xls'!AZ62, (Weightings!G62-'2015legmax.xls'!AZ62)/'2015legmax.xls'!AZ62>0.025))), \"Confirm!\", \"\")","v":""}]
[251,442086,null,"D0251",null,null,null,null,null,{"$f":"IF(AND(G63<>\"\",(OR(G63<'2015legmax.xls'!AZ63, (Weightings!G63-'2015legmax.xls'!AZ63)/'2015legmax.xls'!AZ63>0.025))), \"Confirm!\", \"\")","v":""}]
[252,481383,null,"D0252",null,null,null,null,null,{"$f":"IF(AND(G64<>\"\",(OR(G64<'2015legmax.xls'!AZ64, (Weightings!G64-'2015legmax.xls'!AZ64)/'2015legmax.xls'!AZ64>0.025))), \"Confirm!\", \"\")","v":""}]
[253,3107792,null,"D0253",null,null,null,null,null,{"$f":"IF(AND(G65<>\"\",(OR(G65<'2015legmax.xls'!AZ65, (Weightings!G65-'2015legmax.xls'!AZ65)/'2015legmax.xls'!AZ65>0.025))), \"Confirm!\", \"\")","v":""}]
[254,586690,null,"D0254",null,null,null,null,null,{"$f":"IF(AND(G66<>\"\",(OR(G66<'2015legmax.xls'!AZ66, (Weightings!G66-'2015legmax.xls'!AZ66)/'2015legmax.xls'!AZ66>0.025))), \"Confirm!\", \"\")","v":""}]
[255,254322,null,"D0255",null,null,null,null,null,{"$f":"IF(AND(G67<>\"\",(OR(G67<'2015legmax.xls'!AZ67, (Weightings!G67-'2015legmax.xls'!AZ67)/'2015legmax.xls'!AZ67>0.025))), \"Confirm!\", \"\")","v":""}]
[256,442688,null,"D0256",null,null,null,null,null,{"$f":"IF(AND(G68<>\"\",(OR(G68<'2015legmax.xls'!AZ68, (Weightings!G68-'2015legmax.xls'!AZ68)/'2015legmax.xls'!AZ68>0.025))), \"Confirm!\", \"\")","v":""}]
[257,1748337,null,"D0257",null,null,null,null,null,{"$f":"IF(AND(G69<>\"\",(OR(G69<'2015legmax.xls'!AZ69, (Weightings!G69-'2015legmax.xls'!AZ69)/'2015legmax.xls'!AZ69>0.025))), \"Confirm!\", \"\")","v":""}]
[258,610724,null,"D0258",null,null,5554848,24,null,{"$f":"IF(AND(G70<>\"\",(OR(G70<'2015legmax.xls'!AZ70, (Weightings!G70-'2015legmax.xls'!AZ70)/'2015legmax.xls'!AZ70>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[259,39142041,null,"D0259",-1755,null,null,22,null,{"$f":"IF(AND(G71<>\"\",(OR(G71<'2015legmax.xls'!AZ71, (Weightings!G71-'2015legmax.xls'!AZ71)/'2015legmax.xls'!AZ71>0.025))), \"Confirm!\", \"\")","v":""}]
[260,5092269,null,"D0260",-5264,null,null,22,null,{"$f":"IF(AND(G72<>\"\",(OR(G72<'2015legmax.xls'!AZ72, (Weightings!G72-'2015legmax.xls'!AZ72)/'2015legmax.xls'!AZ72>0.025))), \"Confirm!\", \"\")","v":""}]
[261,4441727,null,"D0261",null,null,32345629,30,null,{"$f":"IF(AND(G73<>\"\",(OR(G73<'2015legmax.xls'!AZ73, (Weightings!G73-'2015legmax.xls'!AZ73)/'2015legmax.xls'!AZ73>0.025))), \"Confirm!\", \"\")","v":""}]
[262,2337803,null,"D0262",null,null,16075310,23,null,{"$f":"IF(AND(G74<>\"\",(OR(G74<'2015legmax.xls'!AZ74, (Weightings!G74-'2015legmax.xls'!AZ74)/'2015legmax.xls'!AZ74>0.025))), \"Confirm!\", \"\")","v":""}]
[263,1238221,null,"D0263",null,null,null,null,null,{"$f":"IF(AND(G75<>\"\",(OR(G75<'2015legmax.xls'!AZ75, (Weightings!G75-'2015legmax.xls'!AZ75)/'2015legmax.xls'!AZ75>0.025))), \"Confirm!\", \"\")","v":""}]
[264,1100218,null,"D0264",null,null,null,null,null,{"$f":"IF(AND(G76<>\"\",(OR(G76<'2015legmax.xls'!AZ76, (Weightings!G76-'2015legmax.xls'!AZ76)/'2015legmax.xls'!AZ76>0.025))), \"Confirm!\", \"\")","v":""}]
[265,3914158,null,"D0265",null,null,null,null,null,{"$f":"IF(AND(G77<>\"\",(OR(G77<'2015legmax.xls'!AZ77, (Weightings!G77-'2015legmax.xls'!AZ77)/'2015legmax.xls'!AZ77>0.025))), \"Confirm!\", \"\")","v":""}]
[266,5269645,null,"D0266",null,null,null,null,null,{"$f":"IF(AND(G78<>\"\",(OR(G78<'2015legmax.xls'!AZ78, (Weightings!G78-'2015legmax.xls'!AZ78)/'2015legmax.xls'!AZ78>0.025))), \"Confirm!\", \"\")","v":""}]
[267,1668975,null,"D0267",null,null,null,null,null,{"$f":"IF(AND(G79<>\"\",(OR(G79<'2015legmax.xls'!AZ79, (Weightings!G79-'2015legmax.xls'!AZ79)/'2015legmax.xls'!AZ79>0.025))), \"Confirm!\", \"\")","v":""}]
[268,640416,null,"D0268",null,null,null,null,null,{"$f":"IF(AND(G80<>\"\",(OR(G80<'2015legmax.xls'!AZ80, (Weightings!G80-'2015legmax.xls'!AZ80)/'2015legmax.xls'!AZ80>0.025))), \"Confirm!\", \"\")","v":""}]
[269,218610,null,"D0269",null,null,null,null,null,{"$f":"IF(AND(G81<>\"\",(OR(G81<'2015legmax.xls'!AZ81, (Weightings!G81-'2015legmax.xls'!AZ81)/'2015legmax.xls'!AZ81>0.025))), \"Confirm!\", \"\")","v":""}]
[270,444500,null,"D0270",null,null,null,null,null,{"$f":"IF(AND(G82<>\"\",(OR(G82<'2015legmax.xls'!AZ82, (Weightings!G82-'2015legmax.xls'!AZ82)/'2015legmax.xls'!AZ82>0.025))), \"Confirm!\", \"\")","v":""}]
[271,372425,null,"D0271",null,null,null,null,null,{"$f":"IF(AND(G83<>\"\",(OR(G83<'2015legmax.xls'!AZ83, (Weightings!G83-'2015legmax.xls'!AZ83)/'2015legmax.xls'!AZ83>0.025))), \"Confirm!\", \"\")","v":""}]
[272,373480,null,"D0272",-2599,null,null,2,null,{"$f":"IF(AND(G84<>\"\",(OR(G84<'2015legmax.xls'!AZ84, (Weightings!G84-'2015legmax.xls'!AZ84)/'2015legmax.xls'!AZ84>0.025))), \"Confirm!\", \"\")","v":""}]
[273,{"$f":"764106+60713","v":824819},null,"D0273",null,null,5503337,27,null,{"$f":"IF(AND(G85<>\"\",(OR(G85<'2015legmax.xls'!AZ85, (Weightings!G85-'2015legmax.xls'!AZ85)/'2015legmax.xls'!AZ85>0.025))), \"Confirm!\", \"\")","v":""}]
[274,508174,null,"D0274",null,null,null,null,null,{"$f":"IF(AND(G86<>\"\",(OR(G86<'2015legmax.xls'!AZ86, (Weightings!G86-'2015legmax.xls'!AZ86)/'2015legmax.xls'!AZ86>0.025))), \"Confirm!\", \"\")","v":""}]
[275,121926,null,"D0275",null,null,null,null,null,{"$f":"IF(AND(G87<>\"\",(OR(G87<'2015legmax.xls'!AZ87, (Weightings!G87-'2015legmax.xls'!AZ87)/'2015legmax.xls'!AZ87>0.025))), \"Confirm!\", \"\")","v":""}]
[281,452779,null,"D0281",null,null,null,null,null,{"$f":"IF(AND(G88<>\"\",(OR(G88<'2015legmax.xls'!AZ88, (Weightings!G88-'2015legmax.xls'!AZ88)/'2015legmax.xls'!AZ88>0.025))), \"Confirm!\", \"\")","v":""}]
[282,544334,null,"D0282",null,null,null,null,null,{"$f":"IF(AND(G89<>\"\",(OR(G89<'2015legmax.xls'!AZ89, (Weightings!G89-'2015legmax.xls'!AZ89)/'2015legmax.xls'!AZ89>0.025))), \"Confirm!\", \"\")","v":""}]
[283,299912,null,"D0283",null,null,1671768,25,null,{"$f":"IF(AND(G90<>\"\",(OR(G90<'2015legmax.xls'!AZ90, (Weightings!G90-'2015legmax.xls'!AZ90)/'2015legmax.xls'!AZ90>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[284,443057,null,"D0284",null,null,2904408,30,null,{"$f":"IF(AND(G91<>\"\",(OR(G91<'2015legmax.xls'!AZ91, (Weightings!G91-'2015legmax.xls'!AZ91)/'2015legmax.xls'!AZ91>0.025))), \"Confirm!\", \"\")","v":""}]
[285,122186,null,"D0285",null,null,null,null,null,{"$f":"IF(AND(G92<>\"\",(OR(G92<'2015legmax.xls'!AZ92, (Weightings!G92-'2015legmax.xls'!AZ92)/'2015legmax.xls'!AZ92>0.025))), \"Confirm!\", \"\")","v":""}]
[286,503240,null,"D0286",null,null,3050014,32,null,{"$f":"IF(AND(G93<>\"\",(OR(G93<'2015legmax.xls'!AZ93, (Weightings!G93-'2015legmax.xls'!AZ93)/'2015legmax.xls'!AZ93>0.025))), \"Confirm!\", \"\")","v":""}]
[287,928124,null,"D0287",null,null,null,null,null,{"$f":"IF(AND(G94<>\"\",(OR(G94<'2015legmax.xls'!AZ94, (Weightings!G94-'2015legmax.xls'!AZ94)/'2015legmax.xls'!AZ94>0.025))), \"Confirm!\", \"\")","v":""}]
[288,479646,null,"D0288",-8531,null,null,8,null,{"$f":"IF(AND(G95<>\"\",(OR(G95<'2015legmax.xls'!AZ95, (Weightings!G95-'2015legmax.xls'!AZ95)/'2015legmax.xls'!AZ95>0.025))), \"Confirm!\", \"\")","v":""}]
[289,787622,null,"D0289",null,null,null,null,null,{"$f":"IF(AND(G96<>\"\",(OR(G96<'2015legmax.xls'!AZ96, (Weightings!G96-'2015legmax.xls'!AZ96)/'2015legmax.xls'!AZ96>0.025))), \"Confirm!\", \"\")","v":""}]
[290,1820815,null,"D0290",null,null,null,null,null,{"$f":"IF(AND(G97<>\"\",(OR(G97<'2015legmax.xls'!AZ97, (Weightings!G97-'2015legmax.xls'!AZ97)/'2015legmax.xls'!AZ97>0.025))), \"Confirm!\", \"\")","v":""}]
[291,85263,null,"D0291",null,null,null,null,null,{"$f":"IF(AND(G98<>\"\",(OR(G98<'2015legmax.xls'!AZ98, (Weightings!G98-'2015legmax.xls'!AZ98)/'2015legmax.xls'!AZ98>0.025))), \"Confirm!\", \"\")","v":""}]
[292,197465,null,"D0292",null,null,null,null,null,{"$f":"IF(AND(G99<>\"\",(OR(G99<'2015legmax.xls'!AZ99, (Weightings!G99-'2015legmax.xls'!AZ99)/'2015legmax.xls'!AZ99>0.025))), \"Confirm!\", \"\")","v":""}]
[293,368645,null,"D0293",null,null,null,null,null,{"$f":"IF(AND(G100<>\"\",(OR(G100<'2015legmax.xls'!AZ100, (Weightings!G100-'2015legmax.xls'!AZ100)/'2015legmax.xls'!AZ100>0.025))), \"Confirm!\", \"\")","v":""}]
[294,336024,null,"D0294",null,null,null,null,null,{"$f":"IF(AND(G101<>\"\",(OR(G101<'2015legmax.xls'!AZ101, (Weightings!G101-'2015legmax.xls'!AZ101)/'2015legmax.xls'!AZ101>0.025))), \"Confirm!\", \"\")","v":""}]
[297,211022,null,"D0297",null,null,null,null,null,{"$f":"IF(AND(G102<>\"\",(OR(G102<'2015legmax.xls'!AZ102, (Weightings!G102-'2015legmax.xls'!AZ102)/'2015legmax.xls'!AZ102>0.025))), \"Confirm!\", \"\")","v":""}]
[298,375477,null,"D0298",null,null,null,null,null,{"$f":"IF(AND(G103<>\"\",(OR(G103<'2015legmax.xls'!AZ103, (Weightings!G103-'2015legmax.xls'!AZ103)/'2015legmax.xls'!AZ103>0.025))), \"Confirm!\", \"\")","v":""}]
[299,152613,null,"D0299",null,null,2097399,27,null,{"$f":"IF(AND(G104<>\"\",(OR(G104<'2015legmax.xls'!AZ104, (Weightings!G104-'2015legmax.xls'!AZ104)/'2015legmax.xls'!AZ104>0.025))), \"Confirm!\", \"\")","v":""}]
[300,356029,null,"D0300",null,null,null,null,null,{"$f":"IF(AND(G105<>\"\",(OR(G105<'2015legmax.xls'!AZ105, (Weightings!G105-'2015legmax.xls'!AZ105)/'2015legmax.xls'!AZ105>0.025))), \"Confirm!\", \"\")","v":""}]
[303,229741,null,"D0303",null,null,null,null,null,{"$f":"IF(AND(G106<>\"\",(OR(G106<'2015legmax.xls'!AZ106, (Weightings!G106-'2015legmax.xls'!AZ106)/'2015legmax.xls'!AZ106>0.025))), \"Confirm!\", \"\")","v":""}]
[305,6968955,null,"D0305",null,null,44270651,22,null,{"$f":"IF(AND(G107<>\"\",(OR(G107<'2015legmax.xls'!AZ107, (Weightings!G107-'2015legmax.xls'!AZ107)/'2015legmax.xls'!AZ107>0.025))), \"Confirm!\", \"\")","v":""}]
[306,603783,null,"D0306",-1697,null,null,null,null,{"$f":"IF(AND(G108<>\"\",(OR(G108<'2015legmax.xls'!AZ108, (Weightings!G108-'2015legmax.xls'!AZ108)/'2015legmax.xls'!AZ108>0.025))), \"Confirm!\", \"\")","v":""}]
[307,410156,null,"D0307",null,null,null,null,null,{"$f":"IF(AND(G109<>\"\",(OR(G109<'2015legmax.xls'!AZ109, (Weightings!G109-'2015legmax.xls'!AZ109)/'2015legmax.xls'!AZ109>0.025))), \"Confirm!\", \"\")","v":""}]
[308,3778404,null,"D0308",null,null,null,null,null,{"$f":"IF(AND(G110<>\"\",(OR(G110<'2015legmax.xls'!AZ110, (Weightings!G110-'2015legmax.xls'!AZ110)/'2015legmax.xls'!AZ110>0.025))), \"Confirm!\", \"\")","v":""}]
[309,1185157,null,"D0309",null,null,8102682,30,null,{"$f":"IF(AND(G111<>\"\",(OR(G111<'2015legmax.xls'!AZ111, (Weightings!G111-'2015legmax.xls'!AZ111)/'2015legmax.xls'!AZ111>0.025))), \"Confirm!\", \"\")","v":""}]
[310,385012,null,"D0310",null,null,null,null,null,{"$f":"IF(AND(G112<>\"\",(OR(G112<'2015legmax.xls'!AZ112, (Weightings!G112-'2015legmax.xls'!AZ112)/'2015legmax.xls'!AZ112>0.025))), \"Confirm!\", \"\")","v":""}]
[311,255358,null,"D0311",null,null,null,null,null,{"$f":"IF(AND(G113<>\"\",(OR(G113<'2015legmax.xls'!AZ113, (Weightings!G113-'2015legmax.xls'!AZ113)/'2015legmax.xls'!AZ113>0.025))), \"Confirm!\", \"\")","v":""}]
[312,984291,null,"D0312",null,null,6567347,30,null,{"$f":"IF(AND(G114<>\"\",(OR(G114<'2015legmax.xls'!AZ114, (Weightings!G114-'2015legmax.xls'!AZ114)/'2015legmax.xls'!AZ114>0.025))), \"Confirm!\", \"\")","v":""}]
[313,2427444,null,"D0313",null,null,null,null,null,{"$f":"IF(AND(G115<>\"\",(OR(G115<'2015legmax.xls'!AZ115, (Weightings!G115-'2015legmax.xls'!AZ115)/'2015legmax.xls'!AZ115>0.025))), \"Confirm!\", \"\")","v":""}]
[314,117129,null,"D0314",null,null,null,null,null,{"$f":"IF(AND(G116<>\"\",(OR(G116<'2015legmax.xls'!AZ116, (Weightings!G116-'2015legmax.xls'!AZ116)/'2015legmax.xls'!AZ116>0.025))), \"Confirm!\", \"\")","v":""}]
[315,1046262,null,"D0315",-1221,null,null,8,null,{"$f":"IF(AND(G117<>\"\",(OR(G117<'2015legmax.xls'!AZ117, (Weightings!G117-'2015legmax.xls'!AZ117)/'2015legmax.xls'!AZ117>0.025))), \"Confirm!\", \"\")","v":""}]
[316,341861,null,"D0316",null,null,1866294,32,null,{"$f":"IF(AND(G118<>\"\",(OR(G118<'2015legmax.xls'!AZ118, (Weightings!G118-'2015legmax.xls'!AZ118)/'2015legmax.xls'!AZ118>0.025))), \"Confirm!\", \"\")","v":""}]
[320,1364892,null,"D0320",-845,null,null,null,null,{"$f":"IF(AND(G119<>\"\",(OR(G119<'2015legmax.xls'!AZ119, (Weightings!G119-'2015legmax.xls'!AZ119)/'2015legmax.xls'!AZ119>0.025))), \"Confirm!\", \"\")","v":""}]
[321,1389894,null,"D0321",null,null,null,null,null,{"$f":"IF(AND(G120<>\"\",(OR(G120<'2015legmax.xls'!AZ120, (Weightings!G120-'2015legmax.xls'!AZ120)/'2015legmax.xls'!AZ120>0.025))), \"Confirm!\", \"\")","v":""}]
[322,278544,null,"D0322",null,null,2443709,27,null,{"$f":"IF(AND(G121<>\"\",(OR(G121<'2015legmax.xls'!AZ121, (Weightings!G121-'2015legmax.xls'!AZ121)/'2015legmax.xls'!AZ121>0.025))), \"Confirm!\", \"\")","v":""}]
[323,889996,null,"D0323",-823,null,6399328,30,null,{"$f":"IF(AND(G122<>\"\",(OR(G122<'2015legmax.xls'!AZ122, (Weightings!G122-'2015legmax.xls'!AZ122)/'2015legmax.xls'!AZ122>0.025))), \"Confirm!\", \"\")","v":""}]
[325,757039,null,"D0325",null,null,null,null,null,{"$f":"IF(AND(G123<>\"\",(OR(G123<'2015legmax.xls'!AZ123, (Weightings!G123-'2015legmax.xls'!AZ123)/'2015legmax.xls'!AZ123>0.025))), \"Confirm!\", \"\")","v":""}]
[326,216525,null,"D0326",null,null,null,null,null,{"$f":"IF(AND(G124<>\"\",(OR(G124<'2015legmax.xls'!AZ124, (Weightings!G124-'2015legmax.xls'!AZ124)/'2015legmax.xls'!AZ124>0.025))), \"Confirm!\", \"\")","v":""}]
[327,519523,null,"D0327",null,null,null,null,null,{"$f":"IF(AND(G125<>\"\",(OR(G125<'2015legmax.xls'!AZ125, (Weightings!G125-'2015legmax.xls'!AZ125)/'2015legmax.xls'!AZ125>0.025))), \"Confirm!\", \"\")","v":""}]
[329,536962,null,"D0329",null,null,null,null,null,{"$f":"IF(AND(G126<>\"\",(OR(G126<'2015legmax.xls'!AZ126, (Weightings!G126-'2015legmax.xls'!AZ126)/'2015legmax.xls'!AZ126>0.025))), \"Confirm!\", \"\")","v":""}]
[330,659639,null,"D0330",null,null,null,null,null,{"$f":"IF(AND(G127<>\"\",(OR(G127<'2015legmax.xls'!AZ127, (Weightings!G127-'2015legmax.xls'!AZ127)/'2015legmax.xls'!AZ127>0.025))), \"Confirm!\", \"\")","v":""}]
[331,1192582,null,"D0331",null,null,null,null,null,{"$f":"IF(AND(G128<>\"\",(OR(G128<'2015legmax.xls'!AZ128, (Weightings!G128-'2015legmax.xls'!AZ128)/'2015legmax.xls'!AZ128>0.025))), \"Confirm!\", \"\")","v":""}]
[332,242816,null,"D0332",null,null,null,null,null,{"$f":"IF(AND(G129<>\"\",(OR(G129<'2015legmax.xls'!AZ129, (Weightings!G129-'2015legmax.xls'!AZ129)/'2015legmax.xls'!AZ129>0.025))), \"Confirm!\", \"\")","v":""}]
[333,1174790,null,"D0333",null,null,null,null,null,{"$f":"IF(AND(G130<>\"\",(OR(G130<'2015legmax.xls'!AZ130, (Weightings!G130-'2015legmax.xls'!AZ130)/'2015legmax.xls'!AZ130>0.025))), \"Confirm!\", \"\")","v":""}]
[334,322301,null,"D0334",null,null,null,null,null,{"$f":"IF(AND(G131<>\"\",(OR(G131<'2015legmax.xls'!AZ131, (Weightings!G131-'2015legmax.xls'!AZ131)/'2015legmax.xls'!AZ131>0.025))), \"Confirm!\", \"\")","v":""}]
[335,300689,null,"D0335",-942,null,null,3,null,{"$f":"IF(AND(G132<>\"\",(OR(G132<'2015legmax.xls'!AZ132, (Weightings!G132-'2015legmax.xls'!AZ132)/'2015legmax.xls'!AZ132>0.025))), \"Confirm!\", \"\")","v":""}]
[336,991198,null,"D0336",-1653,null,7521800,24,null,{"$f":"IF(AND(G133<>\"\",(OR(G133<'2015legmax.xls'!AZ133, (Weightings!G133-'2015legmax.xls'!AZ133)/'2015legmax.xls'!AZ133>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[337,943887,null,"D0337",-734,null,null,8,null,{"$f":"IF(AND(G134<>\"\",(OR(G134<'2015legmax.xls'!AZ134, (Weightings!G134-'2015legmax.xls'!AZ134)/'2015legmax.xls'!AZ134>0.025))), \"Confirm!\", \"\")","v":""}]
[338,430778,null,"D0338",-3849,null,null,4,null,{"$f":"IF(AND(G135<>\"\",(OR(G135<'2015legmax.xls'!AZ135, (Weightings!G135-'2015legmax.xls'!AZ135)/'2015legmax.xls'!AZ135>0.025))), \"Confirm!\", \"\")","v":""}]
[339,513194,null,"D0339",null,null,null,null,null,{"$f":"IF(AND(G136<>\"\",(OR(G136<'2015legmax.xls'!AZ136, (Weightings!G136-'2015legmax.xls'!AZ136)/'2015legmax.xls'!AZ136>0.025))), \"Confirm!\", \"\")","v":""}]
[340,949082,null,"D0340",null,null,null,null,null,{"$f":"IF(AND(G137<>\"\",(OR(G137<'2015legmax.xls'!AZ137, (Weightings!G137-'2015legmax.xls'!AZ137)/'2015legmax.xls'!AZ137>0.025))), \"Confirm!\", \"\")","v":""}]
[341,778649,null,"D0341",null,null,4750286,26,null,{"$f":"IF(AND(G138<>\"\",(OR(G138<'2015legmax.xls'!AZ138, (Weightings!G138-'2015legmax.xls'!AZ138)/'2015legmax.xls'!AZ138>0.025))), \"Confirm!\", \"\")","v":""}]
[342,653028,null,"D0342",null,null,null,null,null,{"$f":"IF(AND(G139<>\"\",(OR(G139<'2015legmax.xls'!AZ139, (Weightings!G139-'2015legmax.xls'!AZ139)/'2015legmax.xls'!AZ139>0.025))), \"Confirm!\", \"\")","v":""}]
[343,979752,null,"D0343",null,null,null,null,null,{"$f":"IF(AND(G140<>\"\",(OR(G140<'2015legmax.xls'!AZ140, (Weightings!G140-'2015legmax.xls'!AZ140)/'2015legmax.xls'!AZ140>0.025))), \"Confirm!\", \"\")","v":""}]
[344,215399,null,"D0344",-3195,null,null,21,null,{"$f":"IF(AND(G141<>\"\",(OR(G141<'2015legmax.xls'!AZ141, (Weightings!G141-'2015legmax.xls'!AZ141)/'2015legmax.xls'!AZ141>0.025))), \"Confirm!\", \"\")","v":""}]
[345,3447701,null,"D0345",null,null,21997616,30,null,{"$f":"IF(AND(G142<>\"\",(OR(G142<'2015legmax.xls'!AZ142, (Weightings!G142-'2015legmax.xls'!AZ142)/'2015legmax.xls'!AZ142>0.025))), \"Confirm!\", \"\")","v":""}]
[346,487029,null,"D0346",null,null,null,null,null,{"$f":"IF(AND(G143<>\"\",(OR(G143<'2015legmax.xls'!AZ143, (Weightings!G143-'2015legmax.xls'!AZ143)/'2015legmax.xls'!AZ143>0.025))), \"Confirm!\", \"\")","v":""}]
[347,388779,null,"D0347",null,null,null,null,null,{"$f":"IF(AND(G144<>\"\",(OR(G144<'2015legmax.xls'!AZ144, (Weightings!G144-'2015legmax.xls'!AZ144)/'2015legmax.xls'!AZ144>0.025))), \"Confirm!\", \"\")","v":""}]
[348,1163351,null,"D0348",null,null,null,null,null,{"$f":"IF(AND(G145<>\"\",(OR(G145<'2015legmax.xls'!AZ145, (Weightings!G145-'2015legmax.xls'!AZ145)/'2015legmax.xls'!AZ145>0.025))), \"Confirm!\", \"\")","v":""}]
[349,271072,null,"D0349",null,null,null,null,null,{"$f":"IF(AND(G146<>\"\",(OR(G146<'2015legmax.xls'!AZ146, (Weightings!G146-'2015legmax.xls'!AZ146)/'2015legmax.xls'!AZ146>0.025))), \"Confirm!\", \"\")","v":""}]
[350,393541,null,"D0350",null,null,2810804,24,null,{"$f":"IF(AND(G147<>\"\",(OR(G147<'2015legmax.xls'!AZ147, (Weightings!G147-'2015legmax.xls'!AZ147)/'2015legmax.xls'!AZ147>0.025))), \"Confirm!\", \"\")","v":""}]
[351,308335,null,"D0351",null,null,null,null,null,{"$f":"IF(AND(G148<>\"\",(OR(G148<'2015legmax.xls'!AZ148, (Weightings!G148-'2015legmax.xls'!AZ148)/'2015legmax.xls'!AZ148>0.025))), \"Confirm!\", \"\")","v":""}]
[352,840606,null,"D0352",null,null,7076894,21,null,{"$f":"IF(AND(G149<>\"\",(OR(G149<'2015legmax.xls'!AZ149, (Weightings!G149-'2015legmax.xls'!AZ149)/'2015legmax.xls'!AZ149>0.025))), \"Confirm!\", \"\")","v":""}]
[353,1855849,null,"D0353",null,null,null,null,null,{"$f":"IF(AND(G150<>\"\",(OR(G150<'2015legmax.xls'!AZ150, (Weightings!G150-'2015legmax.xls'!AZ150)/'2015legmax.xls'!AZ150>0.025))), \"Confirm!\", \"\")","v":""}]
[355,443078,null,"D0355",null,null,null,null,null,{"$f":"IF(AND(G151<>\"\",(OR(G151<'2015legmax.xls'!AZ151, (Weightings!G151-'2015legmax.xls'!AZ151)/'2015legmax.xls'!AZ151>0.025))), \"Confirm!\", \"\")","v":""}]
[356,511282,null,"D0356",null,null,null,null,null,{"$f":"IF(AND(G152<>\"\",(OR(G152<'2015legmax.xls'!AZ152, (Weightings!G152-'2015legmax.xls'!AZ152)/'2015legmax.xls'!AZ152>0.025))), \"Confirm!\", \"\")","v":""}]
[357,945653,null,"D0357",null,null,null,null,null,{"$f":"IF(AND(G153<>\"\",(OR(G153<'2015legmax.xls'!AZ153, (Weightings!G153-'2015legmax.xls'!AZ153)/'2015legmax.xls'!AZ153>0.025))), \"Confirm!\", \"\")","v":""}]
[358,489876,null,"D0358",null,null,null,null,null,{"$f":"IF(AND(G154<>\"\",(OR(G154<'2015legmax.xls'!AZ154, (Weightings!G154-'2015legmax.xls'!AZ154)/'2015legmax.xls'!AZ154>0.025))), \"Confirm!\", \"\")","v":""}]
[359,242767,null,"D0359",null,null,null,null,null,{"$f":"IF(AND(G155<>\"\",(OR(G155<'2015legmax.xls'!AZ155, (Weightings!G155-'2015legmax.xls'!AZ155)/'2015legmax.xls'!AZ155>0.025))), \"Confirm!\", \"\")","v":""}]
[360,317974,null,"D0360",null,null,null,null,null,{"$f":"IF(AND(G156<>\"\",(OR(G156<'2015legmax.xls'!AZ156, (Weightings!G156-'2015legmax.xls'!AZ156)/'2015legmax.xls'!AZ156>0.025))), \"Confirm!\", \"\")","v":""}]
[361,953494,null,"D0361",null,null,null,null,null,{"$f":"IF(AND(G157<>\"\",(OR(G157<'2015legmax.xls'!AZ157, (Weightings!G157-'2015legmax.xls'!AZ157)/'2015legmax.xls'!AZ157>0.025))), \"Confirm!\", \"\")","v":""}]
[362,1412645,null,"D0362",null,null,null,null,null,{"$f":"IF(AND(G158<>\"\",(OR(G158<'2015legmax.xls'!AZ158, (Weightings!G158-'2015legmax.xls'!AZ158)/'2015legmax.xls'!AZ158>0.025))), \"Confirm!\", \"\")","v":""}]
[363,529925,null,"D0363",null,null,null,null,null,{"$f":"IF(AND(G159<>\"\",(OR(G159<'2015legmax.xls'!AZ159, (Weightings!G159-'2015legmax.xls'!AZ159)/'2015legmax.xls'!AZ159>0.025))), \"Confirm!\", \"\")","v":""}]
[364,863551,null,"D0364",null,null,null,null,null,{"$f":"IF(AND(G160<>\"\",(OR(G160<'2015legmax.xls'!AZ160, (Weightings!G160-'2015legmax.xls'!AZ160)/'2015legmax.xls'!AZ160>0.025))), \"Confirm!\", \"\")","v":""}]
[365,918984,null,"D0365",-11235,null,null,9,null,{"$f":"IF(AND(G161<>\"\",(OR(G161<'2015legmax.xls'!AZ161, (Weightings!G161-'2015legmax.xls'!AZ161)/'2015legmax.xls'!AZ161>0.025))), \"Confirm!\", \"\")","v":""}]
[366,550054,null,"D0366",null,null,null,null,null,{"$f":"IF(AND(G162<>\"\",(OR(G162<'2015legmax.xls'!AZ162, (Weightings!G162-'2015legmax.xls'!AZ162)/'2015legmax.xls'!AZ162>0.025))), \"Confirm!\", \"\")","v":""}]
[367,1467129,null,"D0367",null,null,8948928,30,null,{"$f":"IF(AND(G163<>\"\",(OR(G163<'2015legmax.xls'!AZ163, (Weightings!G163-'2015legmax.xls'!AZ163)/'2015legmax.xls'!AZ163>0.025))), \"Confirm!\", \"\")","v":""}]
[368,1671914,null,"D0368",-1467,null,11710080,23,null,{"$f":"IF(AND(G164<>\"\",(OR(G164<'2015legmax.xls'!AZ164, (Weightings!G164-'2015legmax.xls'!AZ164)/'2015legmax.xls'!AZ164>0.025))), \"Confirm!\", \"\")","v":""}]
[369,209309,null,"D0369",null,null,null,null,null,{"$f":"IF(AND(G165<>\"\",(OR(G165<'2015legmax.xls'!AZ165, (Weightings!G165-'2015legmax.xls'!AZ165)/'2015legmax.xls'!AZ165>0.025))), \"Confirm!\", \"\")","v":""}]
[371,157284,null,"D0371",null,null,2014211,25,null,{"$f":"IF(AND(G166<>\"\",(OR(G166<'2015legmax.xls'!AZ166, (Weightings!G166-'2015legmax.xls'!AZ166)/'2015legmax.xls'!AZ166>0.025))), \"Confirm!\", \"\")","v":""}]
[372,620221,null,"D0372",null,null,4601984,31,null,{"$f":"IF(AND(G167<>\"\",(OR(G167<'2015legmax.xls'!AZ167, (Weightings!G167-'2015legmax.xls'!AZ167)/'2015legmax.xls'!AZ167>0.025))), \"Confirm!\", \"\")","v":""}]
[373,3030773,null,"D0373",null,null,null,null,null,{"$f":"IF(AND(G168<>\"\",(OR(G168<'2015legmax.xls'!AZ168, (Weightings!G168-'2015legmax.xls'!AZ168)/'2015legmax.xls'!AZ168>0.025))), \"Confirm!\", \"\")","v":""}]
[374,311042,null,"D0374",null,null,3958178,23,null,{"$f":"IF(AND(G169<>\"\",(OR(G169<'2015legmax.xls'!AZ169, (Weightings!G169-'2015legmax.xls'!AZ169)/'2015legmax.xls'!AZ169>0.025))), \"Confirm!\", \"\")","v":""}]
[375,1237181,null,"D0375",null,null,null,null,null,{"$f":"IF(AND(G170<>\"\",(OR(G170<'2015legmax.xls'!AZ170, (Weightings!G170-'2015legmax.xls'!AZ170)/'2015legmax.xls'!AZ170>0.025))), \"Confirm!\", \"\")","v":""}]
[376,610570,null,"D0376",null,null,3977960,19,null,{"$f":"IF(AND(G171<>\"\",(OR(G171<'2015legmax.xls'!AZ171, (Weightings!G171-'2015legmax.xls'!AZ171)/'2015legmax.xls'!AZ171>0.025))), \"Confirm!\", \"\")","v":""}]
[377,870652,null,"D0377",-979,null,null,5,null,{"$f":"IF(AND(G172<>\"\",(OR(G172<'2015legmax.xls'!AZ172, (Weightings!G172-'2015legmax.xls'!AZ172)/'2015legmax.xls'!AZ172>0.025))), \"Confirm!\", \"\")","v":""}]
[378,682551,null,"D0378",null,null,null,null,null,{"$f":"IF(AND(G173<>\"\",(OR(G173<'2015legmax.xls'!AZ173, (Weightings!G173-'2015legmax.xls'!AZ173)/'2015legmax.xls'!AZ173>0.025))), \"Confirm!\", \"\")","v":""}]
[379,1199396,null,"D0379",null,null,null,null,null,{"$f":"IF(AND(G174<>\"\",(OR(G174<'2015legmax.xls'!AZ174, (Weightings!G174-'2015legmax.xls'!AZ174)/'2015legmax.xls'!AZ174>0.025))), \"Confirm!\", \"\")","v":""}]
[380,381367,null,"D0380",null,null,null,null,null,{"$f":"IF(AND(G175<>\"\",(OR(G175<'2015legmax.xls'!AZ175, (Weightings!G175-'2015legmax.xls'!AZ175)/'2015legmax.xls'!AZ175>0.025))), \"Confirm!\", \"\")","v":""}]
[381,294126,null,"D0381",null,null,null,null,null,{"$f":"IF(AND(G176<>\"\",(OR(G176<'2015legmax.xls'!AZ176, (Weightings!G176-'2015legmax.xls'!AZ176)/'2015legmax.xls'!AZ176>0.025))), \"Confirm!\", \"\")","v":""}]
[382,1113369,null,"D0382",null,null,null,null,null,{"$f":"IF(AND(G177<>\"\",(OR(G177<'2015legmax.xls'!AZ177, (Weightings!G177-'2015legmax.xls'!AZ177)/'2015legmax.xls'!AZ177>0.025))), \"Confirm!\", \"\")","v":""}]
[383,5959414,null,"D0383",null,null,36743463,24,null,{"$f":"IF(AND(G178<>\"\",(OR(G178<'2015legmax.xls'!AZ178, (Weightings!G178-'2015legmax.xls'!AZ178)/'2015legmax.xls'!AZ178>0.025))), \"Confirm!\", \"\")","v":""}]
[384,285953,null,"D0384",null,null,null,null,null,{"$f":"IF(AND(G179<>\"\",(OR(G179<'2015legmax.xls'!AZ179, (Weightings!G179-'2015legmax.xls'!AZ179)/'2015legmax.xls'!AZ179>0.025))), \"Confirm!\", \"\")","v":""}]
[385,3115951,null,"D0385",-585,null,null,22,null,{"$f":"IF(AND(G180<>\"\",(OR(G180<'2015legmax.xls'!AZ180, (Weightings!G180-'2015legmax.xls'!AZ180)/'2015legmax.xls'!AZ180>0.025))), \"Confirm!\", \"\")","v":""}]
[386,254392,null,"D0386",null,null,2141327,31,null,{"$f":"IF(AND(G181<>\"\",(OR(G181<'2015legmax.xls'!AZ181, (Weightings!G181-'2015legmax.xls'!AZ181)/'2015legmax.xls'!AZ181>0.025))), \"Confirm!\", \"\")","v":""}]
[387,266166,null,"D0387",null,null,2025382,20,null,{"$f":"IF(AND(G182<>\"\",(OR(G182<'2015legmax.xls'!AZ182, (Weightings!G182-'2015legmax.xls'!AZ182)/'2015legmax.xls'!AZ182>0.025))), \"Confirm!\", \"\")","v":""}]
[388,382482,null,"D0388",null,null,null,null,null,{"$f":"IF(AND(G183<>\"\",(OR(G183<'2015legmax.xls'!AZ183, (Weightings!G183-'2015legmax.xls'!AZ183)/'2015legmax.xls'!AZ183>0.025))), \"Confirm!\", \"\")","v":""}]
[389,562510,null,"D0389",null,null,5071928,26,null,{"$f":"IF(AND(G184<>\"\",(OR(G184<'2015legmax.xls'!AZ184, (Weightings!G184-'2015legmax.xls'!AZ184)/'2015legmax.xls'!AZ184>0.025))), \"Confirm!\", \"\")","v":""}]
[390,135051,null,"D0390",null,null,null,null,null,{"$f":"IF(AND(G185<>\"\",(OR(G185<'2015legmax.xls'!AZ185, (Weightings!G185-'2015legmax.xls'!AZ185)/'2015legmax.xls'!AZ185>0.025))), \"Confirm!\", \"\")","v":""}]
[392,395888,null,"D0392",null,null,null,null,null,{"$f":"IF(AND(G186<>\"\",(OR(G186<'2015legmax.xls'!AZ186, (Weightings!G186-'2015legmax.xls'!AZ186)/'2015legmax.xls'!AZ186>0.025))), \"Confirm!\", \"\")","v":""}]
[393,363948,null,"D0393",null,null,null,null,null,{"$f":"IF(AND(G187<>\"\",(OR(G187<'2015legmax.xls'!AZ187, (Weightings!G187-'2015legmax.xls'!AZ187)/'2015legmax.xls'!AZ187>0.025))), \"Confirm!\", \"\")","v":""}]
[394,1297380,null,"D0394",null,null,9430466,21,null,{"$f":"IF(AND(G188<>\"\",(OR(G188<'2015legmax.xls'!AZ188, (Weightings!G188-'2015legmax.xls'!AZ188)/'2015legmax.xls'!AZ188>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[395,365920,null,"D0395",null,null,2342786,20,null,{"$f":"IF(AND(G189<>\"\",(OR(G189<'2015legmax.xls'!AZ189, (Weightings!G189-'2015legmax.xls'!AZ189)/'2015legmax.xls'!AZ189>0.025))), \"Confirm!\", \"\")","v":""}]
[396,745599,null,"D0396",null,null,null,null,null,{"$f":"IF(AND(G190<>\"\",(OR(G190<'2015legmax.xls'!AZ190, (Weightings!G190-'2015legmax.xls'!AZ190)/'2015legmax.xls'!AZ190>0.025))), \"Confirm!\", \"\")","v":""}]
[397,311503,null,"D0397",null,null,null,null,null,{"$f":"IF(AND(G191<>\"\",(OR(G191<'2015legmax.xls'!AZ191, (Weightings!G191-'2015legmax.xls'!AZ191)/'2015legmax.xls'!AZ191>0.025))), \"Confirm!\", \"\")","v":""}]
[398,429491,null,"D0398",null,null,null,null,null,{"$f":"IF(AND(G192<>\"\",(OR(G192<'2015legmax.xls'!AZ192, (Weightings!G192-'2015legmax.xls'!AZ192)/'2015legmax.xls'!AZ192>0.025))), \"Confirm!\", \"\")","v":""}]
[399,173570,null,"D0399",null,null,null,null,null,{"$f":"IF(AND(G193<>\"\",(OR(G193<'2015legmax.xls'!AZ193, (Weightings!G193-'2015legmax.xls'!AZ193)/'2015legmax.xls'!AZ193>0.025))), \"Confirm!\", \"\")","v":""}]
[400,934526,null,"D0400",null,null,null,null,null,{"$f":"IF(AND(G194<>\"\",(OR(G194<'2015legmax.xls'!AZ194, (Weightings!G194-'2015legmax.xls'!AZ194)/'2015legmax.xls'!AZ194>0.025))), \"Confirm!\", \"\")","v":""}]
[401,145015,null,"D0401",null,null,1693339,19,null,{"$f":"IF(AND(G195<>\"\",(OR(G195<'2015legmax.xls'!AZ195, (Weightings!G195-'2015legmax.xls'!AZ195)/'2015legmax.xls'!AZ195>0.025))), \"Confirm!\", \"\")","v":""}]
[402,1657128,null,"D0402",null,null,null,null,null,{"$f":"IF(AND(G196<>\"\",(OR(G196<'2015legmax.xls'!AZ196, (Weightings!G196-'2015legmax.xls'!AZ196)/'2015legmax.xls'!AZ196>0.025))), \"Confirm!\", \"\")","v":""}]
[403,252027,null,"D0403",null,null,2118985,25,null,{"$f":"IF(AND(G197<>\"\",(OR(G197<'2015legmax.xls'!AZ197, (Weightings!G197-'2015legmax.xls'!AZ197)/'2015legmax.xls'!AZ197>0.025))), \"Confirm!\", \"\")","v":""}]
[404,675003,null,"D0404",null,null,5467529,23,null,{"$f":"IF(AND(G198<>\"\",(OR(G198<'2015legmax.xls'!AZ198, (Weightings!G198-'2015legmax.xls'!AZ198)/'2015legmax.xls'!AZ198>0.025))), \"Confirm!\", \"\")","v":""}]
[405,845087,null,"D0405",null,null,null,null,null,{"$f":"IF(AND(G199<>\"\",(OR(G199<'2015legmax.xls'!AZ199, (Weightings!G199-'2015legmax.xls'!AZ199)/'2015legmax.xls'!AZ199>0.025))), \"Confirm!\", \"\")","v":""}]
[407,833131,null,"D0407",null,null,5576155,21,null,{"$f":"IF(AND(G200<>\"\",(OR(G200<'2015legmax.xls'!AZ200, (Weightings!G200-'2015legmax.xls'!AZ200)/'2015legmax.xls'!AZ200>0.025))), \"Confirm!\", \"\")","v":""}]
[408,733262,null,"D0408",null,null,null,null,null,{"$f":"IF(AND(G201<>\"\",(OR(G201<'2015legmax.xls'!AZ201, (Weightings!G201-'2015legmax.xls'!AZ201)/'2015legmax.xls'!AZ201>0.025))), \"Confirm!\", \"\")","v":""}]
[409,1734681,null,"D0409",null,null,10610719,19,null,{"$f":"IF(AND(G202<>\"\",(OR(G202<'2015legmax.xls'!AZ202, (Weightings!G202-'2015legmax.xls'!AZ202)/'2015legmax.xls'!AZ202>0.025))), \"Confirm!\", \"\")","v":""}]
[410,785523,null,"D0410",null,null,null,null,null,{"$f":"IF(AND(G203<>\"\",(OR(G203<'2015legmax.xls'!AZ203, (Weightings!G203-'2015legmax.xls'!AZ203)/'2015legmax.xls'!AZ203>0.025))), \"Confirm!\", \"\")","v":""}]
[411,323216,null,"D0411",null,null,2335082,25,null,{"$f":"IF(AND(G204<>\"\",(OR(G204<'2015legmax.xls'!AZ204, (Weightings!G204-'2015legmax.xls'!AZ204)/'2015legmax.xls'!AZ204>0.025))), \"Confirm!\", \"\")","v":""}]
[412,373688,null,"D0412",null,null,null,null,null,{"$f":"IF(AND(G205<>\"\",(OR(G205<'2015legmax.xls'!AZ205, (Weightings!G205-'2015legmax.xls'!AZ205)/'2015legmax.xls'!AZ205>0.025))), \"Confirm!\", \"\")","v":""}]
[413,2137449,null,"D0413",-4176,null,null,6," ",{"$f":"IF(AND(G206<>\"\",(OR(G206<'2015legmax.xls'!AZ206, (Weightings!G206-'2015legmax.xls'!AZ206)/'2015legmax.xls'!AZ206>0.025))), \"Confirm!\", \"\")","v":""}]
[415,976775,null,"D0415",null,null,null,null,null,{"$f":"IF(AND(G207<>\"\",(OR(G207<'2015legmax.xls'!AZ207, (Weightings!G207-'2015legmax.xls'!AZ207)/'2015legmax.xls'!AZ207>0.025))), \"Confirm!\", \"\")","v":""}]
[416,1237349,null,"D0416",null,null,null,null,null,{"$f":"IF(AND(G208<>\"\",(OR(G208<'2015legmax.xls'!AZ208, (Weightings!G208-'2015legmax.xls'!AZ208)/'2015legmax.xls'!AZ208>0.025))), \"Confirm!\", \"\")","v":""}]
[417,672573,null,"D0417",null,null,null,null,null,{"$f":"IF(AND(G209<>\"\",(OR(G209<'2015legmax.xls'!AZ209, (Weightings!G209-'2015legmax.xls'!AZ209)/'2015legmax.xls'!AZ209>0.025))), \"Confirm!\", \"\")","v":""}]
[418,2296201,null,"D0418",null,null,null,null,null,{"$f":"IF(AND(G210<>\"\",(OR(G210<'2015legmax.xls'!AZ210, (Weightings!G210-'2015legmax.xls'!AZ210)/'2015legmax.xls'!AZ210>0.025))), \"Confirm!\", \"\")","v":""}]
[419,394917,null,"D0419",null,null,null,null,null,{"$f":"IF(AND(G211<>\"\",(OR(G211<'2015legmax.xls'!AZ211, (Weightings!G211-'2015legmax.xls'!AZ211)/'2015legmax.xls'!AZ211>0.025))), \"Confirm!\", \"\")","v":""}]
[420,822116,null,"D0420",null,null,null,null,null,{"$f":"IF(AND(G212<>\"\",(OR(G212<'2015legmax.xls'!AZ212, (Weightings!G212-'2015legmax.xls'!AZ212)/'2015legmax.xls'!AZ212>0.025))), \"Confirm!\", \"\")","v":""}]
[421,529037,null,"D0421",-3588,null,null,22,null,{"$f":"IF(AND(G213<>\"\",(OR(G213<'2015legmax.xls'!AZ213, (Weightings!G213-'2015legmax.xls'!AZ213)/'2015legmax.xls'!AZ213>0.025))), \"Confirm!\", \"\")","v":""}]
[422,289543,null,"D0422",null,null,null,null,null,{"$f":"IF(AND(G214<>\"\",(OR(G214<'2015legmax.xls'!AZ214, (Weightings!G214-'2015legmax.xls'!AZ214)/'2015legmax.xls'!AZ214>0.025))), \"Confirm!\", \"\")","v":""}]
[423,412532,null,"D0423",null,null,null,null,null,{"$f":"IF(AND(G215<>\"\",(OR(G215<'2015legmax.xls'!AZ215, (Weightings!G215-'2015legmax.xls'!AZ215)/'2015legmax.xls'!AZ215>0.025))), \"Confirm!\", \"\")","v":""}]
[426,291358,null,"D0426",null,null,null,null,null,{"$f":"IF(AND(G216<>\"\",(OR(G216<'2015legmax.xls'!AZ216, (Weightings!G216-'2015legmax.xls'!AZ216)/'2015legmax.xls'!AZ216>0.025))), \"Confirm!\", \"\")","v":""}]
[428,2088537,null,"D0428",null,null,null,null,null,{"$f":"IF(AND(G217<>\"\",(OR(G217<'2015legmax.xls'!AZ217, (Weightings!G217-'2015legmax.xls'!AZ217)/'2015legmax.xls'!AZ217>0.025))), \"Confirm!\", \"\")","v":""}]
[429,338671,null,"D0429",null,null,null,null,null,{"$f":"IF(AND(G218<>\"\",(OR(G218<'2015legmax.xls'!AZ218, (Weightings!G218-'2015legmax.xls'!AZ218)/'2015legmax.xls'!AZ218>0.025))), \"Confirm!\", \"\")","v":""}]
[430,830393,null,"D0430",null,null,null,null,null,{"$f":"IF(AND(G219<>\"\",(OR(G219<'2015legmax.xls'!AZ219, (Weightings!G219-'2015legmax.xls'!AZ219)/'2015legmax.xls'!AZ219>0.025))), \"Confirm!\", \"\")","v":""}]
[431,573375,null,"D0431",-2636,null,5210986,20,null,{"$f":"IF(AND(G220<>\"\",(OR(G220<'2015legmax.xls'!AZ220, (Weightings!G220-'2015legmax.xls'!AZ220)/'2015legmax.xls'!AZ220>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[432,270667,null,"D0432",null,null,null,null,null,{"$f":"IF(AND(G221<>\"\",(OR(G221<'2015legmax.xls'!AZ221, (Weightings!G221-'2015legmax.xls'!AZ221)/'2015legmax.xls'!AZ221>0.025))), \"Confirm!\", \"\")","v":""}]
[434,1411795,null,"D0434",-459,null,null,null,null,{"$f":"IF(AND(G222<>\"\",(OR(G222<'2015legmax.xls'!AZ222, (Weightings!G222-'2015legmax.xls'!AZ222)/'2015legmax.xls'!AZ222>0.025))), \"Confirm!\", \"\")","v":""}]
[435,1393535,null,"D0435",null,null,9565368,26,null,{"$f":"IF(AND(G223<>\"\",(OR(G223<'2015legmax.xls'!AZ223, (Weightings!G223-'2015legmax.xls'!AZ223)/'2015legmax.xls'!AZ223>0.025))), \"Confirm!\", \"\")","v":""}]
[436,526930,null,"D0436",null,null,null,null,null,{"$f":"IF(AND(G224<>\"\",(OR(G224<'2015legmax.xls'!AZ224, (Weightings!G224-'2015legmax.xls'!AZ224)/'2015legmax.xls'!AZ224>0.025))), \"Confirm!\", \"\")","v":""}]
[437,5497178,null,"D0437",-585,null,34845152,19,null,{"$f":"IF(AND(G225<>\"\",(OR(G225<'2015legmax.xls'!AZ225, (Weightings!G225-'2015legmax.xls'!AZ225)/'2015legmax.xls'!AZ225>0.025))), \"Confirm!\", \"\")","v":""}]
[438,415786,null,"D0438",null,null,null,null,null,{"$f":"IF(AND(G226<>\"\",(OR(G226<'2015legmax.xls'!AZ226, (Weightings!G226-'2015legmax.xls'!AZ226)/'2015legmax.xls'!AZ226>0.025))), \"Confirm!\", \"\")","v":""}]
[439,453550,null,"D0439",null,null,null,null,null,{"$f":"IF(AND(G227<>\"\",(OR(G227<'2015legmax.xls'!AZ227, (Weightings!G227-'2015legmax.xls'!AZ227)/'2015legmax.xls'!AZ227>0.025))), \"Confirm!\", \"\")","v":""}]
[440,657735,null,"D0440",null,null,null,null,null,{"$f":"IF(AND(G228<>\"\",(OR(G228<'2015legmax.xls'!AZ228, (Weightings!G228-'2015legmax.xls'!AZ228)/'2015legmax.xls'!AZ228>0.025))), \"Confirm!\", \"\")","v":""}]
[443,4812211,null,"D0443",null,null,null,null,null,{"$f":"IF(AND(G229<>\"\",(OR(G229<'2015legmax.xls'!AZ229, (Weightings!G229-'2015legmax.xls'!AZ229)/'2015legmax.xls'!AZ229>0.025))), \"Confirm!\", \"\")","v":""}]
[444,348040,null,"D0444",null,null,null,null,null,{"$f":"IF(AND(G230<>\"\",(OR(G230<'2015legmax.xls'!AZ230, (Weightings!G230-'2015legmax.xls'!AZ230)/'2015legmax.xls'!AZ230>0.025))), \"Confirm!\", \"\")","v":""}]
[445,1548644,null,"D0445",null,null,null,null,null,{"$f":"IF(AND(G231<>\"\",(OR(G231<'2015legmax.xls'!AZ231, (Weightings!G231-'2015legmax.xls'!AZ231)/'2015legmax.xls'!AZ231>0.025))), \"Confirm!\", \"\")","v":""}]
[446,1410849,null,"D0446",-2542,null,null,null,null,{"$f":"IF(AND(G232<>\"\",(OR(G232<'2015legmax.xls'!AZ232, (Weightings!G232-'2015legmax.xls'!AZ232)/'2015legmax.xls'!AZ232>0.025))), \"Confirm!\", \"\")","v":""}]
[447,609546,null,"D0447",null,null,6371656,20,null,{"$f":"IF(AND(G233<>\"\",(OR(G233<'2015legmax.xls'!AZ233, (Weightings!G233-'2015legmax.xls'!AZ233)/'2015legmax.xls'!AZ233>0.025))), \"Confirm!\", \"\")","v":""}]
[448,403182,null,"D0448",null,null,null,null,null,{"$f":"IF(AND(G234<>\"\",(OR(G234<'2015legmax.xls'!AZ234, (Weightings!G234-'2015legmax.xls'!AZ234)/'2015legmax.xls'!AZ234>0.025))), \"Confirm!\", \"\")","v":""}]
[449,742094,null,"D0449",null,null,null,null,null,{"$f":"IF(AND(G235<>\"\",(OR(G235<'2015legmax.xls'!AZ235, (Weightings!G235-'2015legmax.xls'!AZ235)/'2015legmax.xls'!AZ235>0.025))), \"Confirm!\", \"\")","v":""}]
[450,3011455,null,"D0450",-2340,null,null,null,null,{"$f":"IF(AND(G236<>\"\",(OR(G236<'2015legmax.xls'!AZ236, (Weightings!G236-'2015legmax.xls'!AZ236)/'2015legmax.xls'!AZ236>0.025))), \"Confirm!\", \"\")","v":""}]
[452,289235,null,"D0452",null,null,null,null,null,{"$f":"IF(AND(G237<>\"\",(OR(G237<'2015legmax.xls'!AZ237, (Weightings!G237-'2015legmax.xls'!AZ237)/'2015legmax.xls'!AZ237>0.025))), \"Confirm!\", \"\")","v":""}]
[453,3833833,null,"D0453",-585,null,null,22,null,{"$f":"IF(AND(G238<>\"\",(OR(G238<'2015legmax.xls'!AZ238, (Weightings!G238-'2015legmax.xls'!AZ238)/'2015legmax.xls'!AZ238>0.025))), \"Confirm!\", \"\")","v":""}]
[454,386535,null,"D0454",null,null,2481428,25,null,{"$f":"IF(AND(G239<>\"\",(OR(G239<'2015legmax.xls'!AZ239, (Weightings!G239-'2015legmax.xls'!AZ239)/'2015legmax.xls'!AZ239>0.025))), \"Confirm!\", \"\")","v":""}]
[456,341448,null,"D0456",-982,null,null,10,null,{"$f":"IF(AND(G240<>\"\",(OR(G240<'2015legmax.xls'!AZ240, (Weightings!G240-'2015legmax.xls'!AZ240)/'2015legmax.xls'!AZ240>0.025))), \"Confirm!\", \"\")","v":""}]
[457,5361952,null,"D0457",null,null,48722407,31,null,{"$f":"IF(AND(G241<>\"\",(OR(G241<'2015legmax.xls'!AZ241, (Weightings!G241-'2015legmax.xls'!AZ241)/'2015legmax.xls'!AZ241>0.025))), \"Confirm!\", \"\")","v":""}]
[458,1552609,null,"D0458",null,null,null,null,null,{"$f":"IF(AND(G242<>\"\",(OR(G242<'2015legmax.xls'!AZ242, (Weightings!G242-'2015legmax.xls'!AZ242)/'2015legmax.xls'!AZ242>0.025))), \"Confirm!\", \"\")","v":""}]
[459,197927,null,"D0459",null,null,null,null,null,{"$f":"IF(AND(G243<>\"\",(OR(G243<'2015legmax.xls'!AZ243, (Weightings!G243-'2015legmax.xls'!AZ243)/'2015legmax.xls'!AZ243>0.025))), \"Confirm!\", \"\")","v":""}]
[460,642823,null,"D0460",null,null,null,null,null,{"$f":"IF(AND(G244<>\"\",(OR(G244<'2015legmax.xls'!AZ244, (Weightings!G244-'2015legmax.xls'!AZ244)/'2015legmax.xls'!AZ244>0.025))), \"Confirm!\", \"\")","v":""}]
[461,589497,null,"D0461",-913,null,null,null,null,{"$f":"IF(AND(G245<>\"\",(OR(G245<'2015legmax.xls'!AZ245, (Weightings!G245-'2015legmax.xls'!AZ245)/'2015legmax.xls'!AZ245>0.025))), \"Confirm!\", \"\")","v":""}]
[462,308722,null,"D0462",null,null,null,null,null,{"$f":"IF(AND(G246<>\"\",(OR(G246<'2015legmax.xls'!AZ246, (Weightings!G246-'2015legmax.xls'!AZ246)/'2015legmax.xls'!AZ246>0.025))), \"Confirm!\", \"\")","v":""}]
[463,371593,null,"D0463",null,null,null,null,null,{"$f":"IF(AND(G247<>\"\",(OR(G247<'2015legmax.xls'!AZ247, (Weightings!G247-'2015legmax.xls'!AZ247)/'2015legmax.xls'!AZ247>0.025))), \"Confirm!\", \"\")","v":""}]
[464,1347372,null,"D0464",-670,null,null,20,null,{"$f":"IF(AND(G248<>\"\",(OR(G248<'2015legmax.xls'!AZ248, (Weightings!G248-'2015legmax.xls'!AZ248)/'2015legmax.xls'!AZ248>0.025))), \"Confirm!\", \"\")","v":""}]
[465,2187665,null,"D0465",null,null,null,null,null,{"$f":"IF(AND(G249<>\"\",(OR(G249<'2015legmax.xls'!AZ249, (Weightings!G249-'2015legmax.xls'!AZ249)/'2015legmax.xls'!AZ249>0.025))), \"Confirm!\", \"\")","v":""}]
[466,535429,null,"D0466",null,null,6121984,25,null,{"$f":"IF(AND(G250<>\"\",(OR(G250<'2015legmax.xls'!AZ250, (Weightings!G250-'2015legmax.xls'!AZ250)/'2015legmax.xls'!AZ250>0.025))), \"Confirm!\", \"\")","v":""}]
[467,278906,null,"D0467",null,null,3270348,12,null,{"$f":"IF(AND(G251<>\"\",(OR(G251<'2015legmax.xls'!AZ251, (Weightings!G251-'2015legmax.xls'!AZ251)/'2015legmax.xls'!AZ251>0.025))), \"Confirm!\", \"\")","v":""}]
[468,115125,null,"D0468",null,null,null,null,null,{"$f":"IF(AND(G252<>\"\",(OR(G252<'2015legmax.xls'!AZ252, (Weightings!G252-'2015legmax.xls'!AZ252)/'2015legmax.xls'!AZ252>0.025))), \"Confirm!\", \"\")","v":""}]
[469,1716493,null,"D0469",-4524,null,null,24,null,{"$f":"IF(AND(G253<>\"\",(OR(G253<'2015legmax.xls'!AZ253, (Weightings!G253-'2015legmax.xls'!AZ253)/'2015legmax.xls'!AZ253>0.025))), \"Confirm!\", \"\")","v":""}]
[470,2403951,null,"D0470",null,null,18988052,22,null,{"$f":"IF(AND(G254<>\"\",(OR(G254<'2015legmax.xls'!AZ254, (Weightings!G254-'2015legmax.xls'!AZ254)/'2015legmax.xls'!AZ254>0.025))), \"Confirm!\", \"\")","v":""}]
[471,182014,null,"D0471",null,null,null,null,null,{"$f":"IF(AND(G255<>\"\",(OR(G255<'2015legmax.xls'!AZ255, (Weightings!G255-'2015legmax.xls'!AZ255)/'2015legmax.xls'!AZ255>0.025))), \"Confirm!\", \"\")","v":""}]
[473,852264,null,"D0473",null,null,null,null,null,{"$f":"IF(AND(G256<>\"\",(OR(G256<'2015legmax.xls'!AZ256, (Weightings!G256-'2015legmax.xls'!AZ256)/'2015legmax.xls'!AZ256>0.025))), \"Confirm!\", \"\")","v":""}]
[474,163745,null,"D0474",null,null,null,null,null,{"$f":"IF(AND(G257<>\"\",(OR(G257<'2015legmax.xls'!AZ257, (Weightings!G257-'2015legmax.xls'!AZ257)/'2015legmax.xls'!AZ257>0.025))), \"Confirm!\", \"\")","v":""}]
[475,6169799,null,"D0475",-10983,null,51288224,31,null,{"$f":"IF(AND(G258<>\"\",(OR(G258<'2015legmax.xls'!AZ258, (Weightings!G258-'2015legmax.xls'!AZ258)/'2015legmax.xls'!AZ258>0.025))), \"Confirm!\", \"\")","v":""}]
[476,102150,null,"D0476",null,null,null,null,null,{"$f":"IF(AND(G259<>\"\",(OR(G259<'2015legmax.xls'!AZ259, (Weightings!G259-'2015legmax.xls'!AZ259)/'2015legmax.xls'!AZ259>0.025))), \"Confirm!\", \"\")","v":""}]
[477,207959,null,"D0477",null,null,null,null,null,{"$f":"IF(AND(G260<>\"\",(OR(G260<'2015legmax.xls'!AZ260, (Weightings!G260-'2015legmax.xls'!AZ260)/'2015legmax.xls'!AZ260>0.025))), \"Confirm!\", \"\")","v":""}]
[479,308637,null,"D0479",null,null,null,null,null,{"$f":"IF(AND(G261<>\"\",(OR(G261<'2015legmax.xls'!AZ261, (Weightings!G261-'2015legmax.xls'!AZ261)/'2015legmax.xls'!AZ261>0.025))), \"Confirm!\", \"\")","v":""}]
[480,2081006,null,"D0480",-3296,null,31953344,19,null,{"$f":"IF(AND(G262<>\"\",(OR(G262<'2015legmax.xls'!AZ262, (Weightings!G262-'2015legmax.xls'!AZ262)/'2015legmax.xls'!AZ262>0.025))), \"Confirm!\", \"\")","v":""}]
[481,401024,null,"D0481",null,null,2601256,24,null,{"$f":"IF(AND(G263<>\"\",(OR(G263<'2015legmax.xls'!AZ263, (Weightings!G263-'2015legmax.xls'!AZ263)/'2015legmax.xls'!AZ263>0.025))), \"Confirm!\", \"\")","v":""}]
[482,205278,null,"D0482",-1780,null,null,22,null,{"$f":"IF(AND(G264<>\"\",(OR(G264<'2015legmax.xls'!AZ264, (Weightings!G264-'2015legmax.xls'!AZ264)/'2015legmax.xls'!AZ264>0.025))), \"Confirm!\", \"\")","v":""}]
[483,599845,null,"D0483",null,null,6505643,21,null,{"$f":"IF(AND(G265<>\"\",(OR(G265<'2015legmax.xls'!AZ265, (Weightings!G265-'2015legmax.xls'!AZ265)/'2015legmax.xls'!AZ265>0.025))), \"Confirm!\", \"\")","v":""}]
[484,658732,null,"D0484",null,null,null,null,null,{"$f":"IF(AND(G266<>\"\",(OR(G266<'2015legmax.xls'!AZ266, (Weightings!G266-'2015legmax.xls'!AZ266)/'2015legmax.xls'!AZ266>0.025))), \"Confirm!\", \"\")","v":""}]
[487,463854,null,"D0487",null,null,null,null,null,{"$f":"IF(AND(G267<>\"\",(OR(G267<'2015legmax.xls'!AZ267, (Weightings!G267-'2015legmax.xls'!AZ267)/'2015legmax.xls'!AZ267>0.025))), \"Confirm!\", \"\")","v":""}]
[489,3138412,null,"D0489",-5500,null,null,null,null,{"$f":"IF(AND(G268<>\"\",(OR(G268<'2015legmax.xls'!AZ268, (Weightings!G268-'2015legmax.xls'!AZ268)/'2015legmax.xls'!AZ268>0.025))), \"Confirm!\", \"\")","v":""}]
[490,1883402,null,"D0490",-2295,null,11949289,20,null,{"$f":"IF(AND(G269<>\"\",(OR(G269<'2015legmax.xls'!AZ269, (Weightings!G269-'2015legmax.xls'!AZ269)/'2015legmax.xls'!AZ269>0.025))), \"Confirm!\", \"\")","v":""}]
[491,1227861,null,"D0491",null,null,null,null,null,{"$f":"IF(AND(G270<>\"\",(OR(G270<'2015legmax.xls'!AZ270, (Weightings!G270-'2015legmax.xls'!AZ270)/'2015legmax.xls'!AZ270>0.025))), \"Confirm!\", \"\")","v":""}]
[492,293427,null,"D0492",null,null,null,null,null,{"$f":"IF(AND(G271<>\"\",(OR(G271<'2015legmax.xls'!AZ271, (Weightings!G271-'2015legmax.xls'!AZ271)/'2015legmax.xls'!AZ271>0.025))), \"Confirm!\", \"\")","v":""}]
[493,1047175,null,"D0493",-995,null,null,2,null,{"$f":"IF(AND(G272<>\"\",(OR(G272<'2015legmax.xls'!AZ272, (Weightings!G272-'2015legmax.xls'!AZ272)/'2015legmax.xls'!AZ272>0.025))), \"Confirm!\", \"\")","v":""}]
[494,297844,null,"D0494",null,null,null,null,null,{"$f":"IF(AND(G273<>\"\",(OR(G273<'2015legmax.xls'!AZ273, (Weightings!G273-'2015legmax.xls'!AZ273)/'2015legmax.xls'!AZ273>0.025))), \"Confirm!\", \"\")","v":""}]
[495,1069591,null,"D0495",null,null,null,null,null,{"$f":"IF(AND(G274<>\"\",(OR(G274<'2015legmax.xls'!AZ274, (Weightings!G274-'2015legmax.xls'!AZ274)/'2015legmax.xls'!AZ274>0.025))), \"Confirm!\", \"\")","v":""}]
[496,166489,null,"D0496",null,null,null,null,null,{"$f":"IF(AND(G275<>\"\",(OR(G275<'2015legmax.xls'!AZ275, (Weightings!G275-'2015legmax.xls'!AZ275)/'2015legmax.xls'!AZ275>0.025))), \"Confirm!\", \"\")","v":""}]
[497,10918476,null,"D0497",-2925,null,null,null,null,{"$f":"IF(AND(G276<>\"\",(OR(G276<'2015legmax.xls'!AZ276, (Weightings!G276-'2015legmax.xls'!AZ276)/'2015legmax.xls'!AZ276>0.025))), \"Confirm!\", \"\")","v":""}]
[498,509154,null,"D0498",null,null,3329284,25,null,{"$f":"IF(AND(G277<>\"\",(OR(G277<'2015legmax.xls'!AZ277, (Weightings!G277-'2015legmax.xls'!AZ277)/'2015legmax.xls'!AZ277>0.025))), \"Confirm!\", \"\")","v":""}]
[499,577658,null,"D0499",null,null,null,null,null,{"$f":"IF(AND(G278<>\"\",(OR(G278<'2015legmax.xls'!AZ278, (Weightings!G278-'2015legmax.xls'!AZ278)/'2015legmax.xls'!AZ278>0.025))), \"Confirm!\", \"\")","v":""}]
[500,14691745,null,"D0500",null,null,145140278,31,null,{"$f":"IF(AND(G279<>\"\",(OR(G279<'2015legmax.xls'!AZ279, (Weightings!G279-'2015legmax.xls'!AZ279)/'2015legmax.xls'!AZ279>0.025))), \"Confirm!\", \"\")","v":""}]
[501,14947071,null,"D0501",-585,null,null,5,null,{"$f":"IF(AND(G280<>\"\",(OR(G280<'2015legmax.xls'!AZ280, (Weightings!G280-'2015legmax.xls'!AZ280)/'2015legmax.xls'!AZ280>0.025))), \"Confirm!\", \"\")","v":""}]
[502,123427,null,"D0502",null,null,null,null,null,{"$f":"IF(AND(G281<>\"\",(OR(G281<'2015legmax.xls'!AZ281, (Weightings!G281-'2015legmax.xls'!AZ281)/'2015legmax.xls'!AZ281>0.025))), \"Confirm!\", \"\")","v":""}]
[503,1277708,null,"D0503",null,null,null,null,null,{"$f":"IF(AND(G282<>\"\",(OR(G282<'2015legmax.xls'!AZ282, (Weightings!G282-'2015legmax.xls'!AZ282)/'2015legmax.xls'!AZ282>0.025))), \"Confirm!\", \"\")","v":""}]
[504,421887,null,"D0504",null,null,3595072,19,null,{"$f":"IF(AND(G283<>\"\",(OR(G283<'2015legmax.xls'!AZ283, (Weightings!G283-'2015legmax.xls'!AZ283)/'2015legmax.xls'!AZ283>0.025))), \"Confirm!\", \"\")","v":""}]
[505,537677,null,"D0505",null,null,null,null,null,{"$f":"IF(AND(G284<>\"\",(OR(G284<'2015legmax.xls'!AZ284, (Weightings!G284-'2015legmax.xls'!AZ284)/'2015legmax.xls'!AZ284>0.025))), \"Confirm!\", \"\")","v":""}]
[506,1454609,null,"D0506",null,null,9938930,24,null,{"$f":"IF(AND(G285<>\"\",(OR(G285<'2015legmax.xls'!AZ285, (Weightings!G285-'2015legmax.xls'!AZ285)/'2015legmax.xls'!AZ285>0.025))), \"Confirm!\", \"\")","v":""}]
[507,226108,null,"D0507",null,null,null,null,null,{"$f":"IF(AND(G286<>\"\",(OR(G286<'2015legmax.xls'!AZ286, (Weightings!G286-'2015legmax.xls'!AZ286)/'2015legmax.xls'!AZ286>0.025))), \"Confirm!\", \"\")","v":""}]
[508,764175,null,"D0508",null,null,null,null,null,{"$f":"IF(AND(G287<>\"\",(OR(G287<'2015legmax.xls'!AZ287, (Weightings!G287-'2015legmax.xls'!AZ287)/'2015legmax.xls'!AZ287>0.025))), \"Confirm!\", \"\")","v":""}]
[509,314886,null,"D0509",null,null,1825802,4,null,{"$f":"IF(AND(G288<>\"\",(OR(G288<'2015legmax.xls'!AZ288, (Weightings!G288-'2015legmax.xls'!AZ288)/'2015legmax.xls'!AZ288>0.025))), \"Confirm!\", \"\")","v":"Confirm!"}]
[511,149260,null,"D0511",null,null,null,null,null,{"$f":"IF(AND(G289<>\"\",(OR(G289<'2015legmax.xls'!AZ289, (Weightings!G289-'2015legmax.xls'!AZ289)/'2015legmax.xls'!AZ289>0.025))), \"Confirm!\", \"\")","v":""}]
[512,26103306,null,"D0512"," ",null,null,null,null,{"$f":"IF(AND(G290<>\"\",(OR(G290<'2015legmax.xls'!AZ290, (Weightings!G290-'2015legmax.xls'!AZ290)/'2015legmax.xls'!AZ290>0.025))), \"Confirm!\", \"\")","v":""}]

{"sheet":"Preliminary SO66","index":3,"n_rows":287,"n_cols":28,"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","Virt Non Prof","Virt 1st","Virt 2nd","KAMS","Pull Date","Milt","Milt 4 Yr","Adopt"]
[101,524,7.5,96.9,null,5.5,null,286,30,0,null,0,null,null,289,null,null,null,null,7,0,0,null,0,null,0,0,4497904]
[102,625.9,8.5,110.8,null,712.3,null,250,6.8,0,null,0,null,null,100,null,null,null,null,8.6999999999999993,0,0,null,1,null,0,0,4869313]
[103,137,0,83.4,null,227.1,null,63,4.9000000000000004,0,null,2,null,null,56,null,null,null,null,0,0,0,null,0,null,0,0,1461834]
[105,323.5,0,72.599999999999994,null,67.7,null,140,8.1,0,null,0,null,null,124,null,null,null,null,0,0,0,null,0,null,0,0,2496096]
[106,118,0,13.6,null,121.7,null,74,7.8,0,null,0,null,null,57,null,null,null,null,0,0,0,null,0,null,0,0,1389802]
[107,274.5,5.5,97.6,null,0,null,127,8.1,0,null,0,null,null,150,null,null,null,null,0,0,0,null,0,null,0,0,2587003]
[108,343,0,126.4,null,0,null,105,0,0,null,0,null,null,160.5,null,null,null,null,1,0,0,null,0,null,0,0,2805026]
[109,466.5,0,117.5,null,0,null,183,5.4,0,null,0,null,null,191,null,null,null,null,3.8,0,0,null,1,null,0,0,3618569]
[110,217.5,1,55.8,null,0,null,104,7.9,0,null,0,null,null,155.5,null,null,null,null,0,0,0,null,0,null,0,0,2216826]
[111,312,6,103.5,null,0,null,141,8.4,0,null,0,null,null,252,null,null,null,null,0,0,0,null,0,null,0,0,3016501]
[112,429.5,7.5,145.6,null,0,null,152,0,0,null,0,null,null,235,null,null,null,null,58.2,0,0,null,0,null,0,0,5467211]
[113,1078.9000000000001,7,321.89999999999998,null,3,null,284,0,0,null,0,null,null,417.1,null,null,null,null,0,0,0,null,0,null,0,0,8530634]
[114,639.5,10.5,188.5,null,0,null,343,36,0,null,0,null,null,287,null,null,null,null,0,0,0,null,0,null,0,0,5801753]
[115,537.1,9,291.2,null,0,null,106,0,0,null,0,null,null,211.4,null,null,null,null,0,0,0,null,1,null,0,0,5064362]
[200,240.5,3,44.9,null,257.39999999999998,null,113,9,0,null,0,null,null,66,null,null,null,null,0,0,0,null,0,null,0,0,2037323]
[202,3904.3,81.5,1005.5,null,2026.7,null,2732,286.89999999999998,0,null,0,null,null,1204,null,null,null,null,0,0,0,null,0,null,0,0,26634654]
[203,1891.5,4,369.9,null,140.30000000000001,null,296,0,0,null,0,null,null,1117,null,null,null,null,4,0,0,null,0,null,0,0,10275458]
[204,2513.6999999999998,19,662.6,null,642.70000000000005,null,1137,78.8,0,null,0,null,null,929,null,null,null,null,0,0,0,null,0,null,0,0,15511619]
[205,509,0,107.4,null,0,null,256,26.9,0,null,0,null,null,270,null,null,null,null,0,0,0,null,0,null,0,0,4251838]
[206,474.4,6.5,125.4,null,87.3,null,148,0,0,null,0,null,null,368,null,null,null,null,15,0,0,null,0,null,0,0,4194058]
[207,1662,0,0.5,null,69.5,null,86,0,0,null,0,null,null,142,null,null,null,null,0,0,0,null,0,null,40,0,9505966]
[208,368.2,0,61.2,null,0,null,101,0,0,null,0,null,null,76,null,null,null,null,0,0,0,null,0,null,0,0,2783455]
[209,188.1,5,0,null,327.7,null,92,8.1,0,null,0,null,null,46,null,null,null,null,0,0,0,null,0,null,0,0,1786172]
[210,1041,17.5,285,null,1809.1,null,547,57.4,0,null,0,null,null,203,null,null,null,null,6.8,0,0,null,0,null,0,0,7561091]
[211,691.1,0,137.30000000000001,null,0,null,229,0,0,null,0,null,null,147,null,null,null,null,0,0,0,null,0,null,0,0,5419111]
[212,169.5,0,36.6,null,0,null,67,2.1,0,null,0,null,null,103,null,null,null,null,0,0,0,null,0,null,0,0,1744571]
[214,1675.5,29.5,309,null,2212.5,null,898,94.3,0,null,0,null,null,216,null,null,null,null,15.6,0,0,null,0,null,0,0,10022519]
[215,637.70000000000005,6.5,57.2,null,723.9,null,288,19.600000000000001,0,null,0,null,null,94,null,null,null,null,0,0,0,null,0,null,0,0,4689425]
[216,192,5,36.9,null,446.3,null,141,14.8,0,null,0,null,null,14,null,null,null,null,0,0,0,null,0,null,0,0,2318904]
[217,183.8,0,72.900000000000006,null,270.60000000000002,null,77,3.7,0,null,0,null,null,30,null,null,null,null,1,0,0,null,0,null,0,0,1590876]
[218,470.5,10,102.4,null,450.2,null,213,10.9,0,null,0,null,null,41,null,null,null,null,511,0,0,null,0,null,0,0,6415506]
[219,248.5,0,0,null,0,null,109,6.5,0,null,0,null,null,59,null,null,null,null,0,0,0,null,0,null,0,0,2147105]
[220,194,2.5,52.3,null,43.3,null,75,1.6,0,null,0,null,null,47,null,null,null,null,0,0,0,null,0,null,0,0,1750734]
[223,339,0,119.9,null,134.1,null,89,0,0,null,0,null,null,132.1,null,null,null,null,1,0,0,null,1,null,0,0,3047702]
[224,310.5,9.5,104.7,null,0,null,66,0,0,null,0,null,null,201,null,null,null,null,0,0,0,null,0,null,0,0,2544246]
[225,150.5,3.5,0,null,40.799999999999997,null,83,8.6999999999999993,0,null,0,null,null,21,null,null,null,null,0,0,0,null,0,null,0,0,1550045]
[226,394.5,3.5,107.8,null,18.8,null,128,0,0,null,0,null,null,62.5,null,null,null,null,0,0,0,null,0,null,0,0,3030927]
[227,287.5,0,52.1,null,22.1,null,80,0,0,null,0,null,null,126.5,null,null,null,null,0,0,0,null,0,null,0,0,2288473]
[229,21387.3,0,4584.7,null,1029.7,null,1211,0,0,null,119.9,null,null,4541,null,null,null,null,0,0,0,null,0,null,0,0,131837396]
[230,2371,7.5,408.2,null,15.6,null,446,0,0,null,432.5,null,null,1287,null,null,null,null,758.8,0,0,null,0,null,0,0,19152144]
[231,5357.1,9,902.4,null,256.3,null,1322,0,0,null,990,null,null,1244,null,null,null,null,0,0,0,null,0,null,0,0,31197718]
[232,6743.6,12,1777.5,null,899.1,null,707,0,0,null,116,null,null,1914,null,null,null,null,0,0,0,null,0,null,0,0,37049306]
[233,27652.3,30.5,5105.1000000000004,null,6890.4,null,6236,0,0,null,422.3,null,null,5777,null,null,null,null,0,0,0,null,0,null,0,0,171123944]
[234,1803.1,18,352.9,null,26.3,null,937,98.4,0,null,0,null,null,571,null,null,null,null,0,0,0,null,0,null,0,0,11297916]
[235,430.5,5,119.6,null,0,null,220,23.1,0,null,0,null,null,305,null,null,null,null,0,0,0,null,0,null,0,0,3724884]
[237,381.5,0,136.6,null,0,null,147,3.5,0,null,0,null,null,127,null,null,null,null,9.9,0,0,null,0,null,0,0,3203323]
[239,605.29999999999995,0,82.9,null,0,null,190,0,0,null,0,null,null,183,null,null,null,null,2,0,0,null,0,null,0,0,4682491]
[240,577.5,0,124.2,null,0,null,181,0,0,null,0,null,null,177,null,null,null,null,15.4,0,0,null,0,null,0,0,4367398]
[241,185.5,0,0,null,0,null,42,0,0,null,0,null,null,61,null,null,null,null,0,0,0,null,0,null,0,0,1685250]
[242,96,0,0,null,16.899999999999999,null,22,0,0,null,0,null,null,33,null,null,null,null,0,0,0,null,0,null,0,0,956066]
[243,452.5,0,138,null,0,null,144,0,0,null,0,null,null,121,null,null,null,null,0,0,0,null,0,null,0,0,3816947]
[244,815,6.5,235.5,null,3.3,null,230,0,0,null,0,null,null,240,null,null,null,null,0,0,0,null,0,null,0,0,6176297]
[245,215.3,0,57.5,null,0,null,89,3.9,0,null,0,null,null,110.5,null,null,null,null,0,0,0,null,0,null,0,0,1937171]
[246,483,6,0.8,null,0,null,317,33.299999999999997,0,null,0,null,null,199,null,null,null,null,0,0,0,null,0,null,0,0,4057697]
[247,559.9,7.5,318.2,null,0,null,271,16.100000000000001,0,null,0,null,null,364.5,null,null,null,null,0,0,0,null,0,null,0,0,4882795]
[248,973,7,352.2,null,8.1999999999999993,null,399,14.8,0,null,0,null,null,377,null,null,null,null,0,0,0,null,0,null,0,0,7083828]
[249,868.5,7,199.3,null,4,null,337,6.8,0,null,0,null,null,95,null,null,null,null,0,0,0,null,0,null,0,0,6043018]
[250,2861,20,398.9,null,900.1,null,1794,188.4,0,null,0,null,null,421.2,null,null,null,null,2,0,0,null,0,null,0,0,18595915]
[251,406.1,0,84.2,null,0,null,182,9,0,null,0,null,null,260,null,null,null,null,0,0,0,null,0,null,0,0,3643607]
[252,498,3,202.7,null,0,null,160,0,0,null,0,null,null,233,null,null,null,null,0,0,0,null,0,null,0,0,4072334]
[253,4213.3,60,736.5,null,5452.4,null,2410,253.1,0,null,0,null,null,1563,null,null,null,null,8,0,1,null,1,null,0,0,28819470]
[254,438.5,4.5,76.7,null,0,null,142,0,0,null,0,null,null,124,null,null,null,null,0,0,0,null,0,null,0,0,3766935]
[255,223.5,1.5,69,null,7.9,null,60,0,0,null,0,null,null,52,null,null,null,null,0,0,0,null,0,null,0,0,2056968]
[256,271,6,108.2,null,0,null,130,9.6999999999999993,0,null,0,null,null,115,null,null,null,null,0,0,0,null,0,null,0,0,2592396]
[257,1251.3,13,308.10000000000002,null,0,null,698,73.3,0,null,0,null,null,319,null,null,null,null,0,0,0,null,0,null,0,0,9409280]
[258,561.9,6,275.5,null,0,null,212,1.2,0,null,0,null,null,83,null,null,null,null,189.5,0,0,null,0,null,0,0,5252202]
[259,46373.3,963.5,9460.4,null,35959.300000000003,null,33676,3536,0,null,223.1,null,null,14307,null,null,null,null,229,0,0,null,2,null,0,0,328856026]
[260,6403,25.5,1391.4,null,1556.8,null,2543,76.099999999999994,0,null,187,null,null,1555,null,null,null,null,25,0,0,null,1,null,50,0,37775794]
[261,5124.3999999999996,74.5,1016.6,null,352.6,null,2562,256.5,0,null,0,null,null,1895,null,null,null,null,0,0,0,null,0,null,0,0,32314428]
[262,2625.2,16,620.79999999999995,null,212.3,null,895,0,0,null,0,null,null,1386,null,null,null,null,67.400000000000006,0,0,null,0,null,0,0,15841494]
[263,1732.9,15,500,null,5.5,null,541,0,0,null,90,null,null,425,null,null,null,null,0,0,0,null,0,null,0,0,10373297]
[264,1126.3,4.5,191.2,null,0,null,280,0,0,null,0,null,null,487,null,null,null,null,0,0,0,null,0,null,0,0,7550878]
[265,5182.8999999999996,28.5,1595,null,786.1,null,1044,0,0,null,0,null,null,3545,null,null,null,null,20.3,0,0,null,0,null,0,0,30866000]
[266,6470.5,18,1859.3,null,109.1,null,1060,0,0,null,0,null,null,4388,null,null,null,null,361.2,0,0,null,1,null,0,0,38890948]
[267,1875,0,740,null,0,null,226,0,0,null,0,null,null,768,null,null,null,null,0,0,0,null,0,null,0,0,10583266]
[268,751.6,9.5,152.30000000000001,null,0,null,193,0,0,null,0,null,null,171,null,null,null,null,0,0,0,null,0,null,0,0,5346809]
[269,100,0,41.1,null,0,null,28,0,0,null,0,null,null,76,null,null,null,null,14,0,0,null,0,null,0,0,1325858]
[270,370,0,178.4,null,0,null,96,0,0,null,0,null,null,42.1,null,null,null,null,0,0,0,null,0,null,0,0,2946395]
[271,289.5,3.5,70.2,null,0,null,125,6.7,0,null,0,null,null,71,null,null,null,null,0,0,0,null,0,null,0,0,2504185]
[272,294.5,3.5,104.8,null,0,null,112,1.1000000000000001,0,null,0,null,null,136,null,null,null,null,0,0,0,null,0,null,0,0,2540779]
[273,752,18,200.1,null,63.6,null,197,0,0,null,0,null,null,142,null,null,null,null,4,0,0,null,0,null,0,0,5490256]
[274,369.5,0,56.1,null,0,null,135,0.7,0,null,0,null,null,66.599999999999994,null,null,null,null,0,0,0,null,0,null,0,0,3000708]
[275,68,0,0,null,0,null,25,0,0,null,0,null,null,33,null,null,null,null,0,0,0,null,0,null,0,0,884804]
[281,362,0,107.5,null,0,null,128,0.4,0,null,0,null,null,100.5,null,null,null,null,30,0,0,null,0,null,0,0,2964499]
[282,312,8,116.8,null,0,null,164,17.2,0,null,0,null,null,188,null,null,null,null,0,0,0,null,0,null,0,0,3144002]
[283,139,3,77.900000000000006,null,0,null,110,11.6,0,null,0,null,null,44.5,null,null,null,null,0,0,0,null,0,null,0,0,1595884]
[284,344.5,0,96.2,null,0,null,98,0,0,null,0,null,null,183,null,null,null,null,0,0,0,null,0,null,0,0,2888615]
[285,164.1,0,5.7,null,0,null,92,9.6999999999999993,0,null,0,null,null,29.5,null,null,null,null,0,0,0,null,0,null,0,0,1663294]
[286,353.7,5,70.2,null,0,null,191,20.100000000000001,0,null,0,null,null,125,null,null,null,null,0,0,0,null,0,null,0,0,2964114]
[287,554.5,0,286.2,null,0.5,null,244,11.8,0,null,0,null,null,395,null,null,null,null,0,0,0,null,0,null,0,0,5132020]
[288,554.5,6,216.2,null,2.2000000000000002,null,311,32.700000000000003,0,null,26,null,null,461,null,null,null,null,0,0,0,null,0,null,0,0,4633186]
[289,765,0,121,null,0,null,209,0,0,null,0,null,null,259,null,null,null,null,2,0,0,null,0,null,0,0,5401660]
[290,2374,20,637.1,null,99,null,1225,128.6,0,null,0,null,null,625,null,null,null,null,12,0,0,null,0,null,0,0,15017022]
[291,82.5,0,2.4,null,0,null,24,0,0,null,0,null,null,35,null,null,null,null,0,0,0,null,0,null,0,0,934495]
[292,106.5,0,20.3,null,0,null,27,0,0,null,0,null,null,73,null,null,null,null,0,0,0,null,0,null,0,0,1134414]
[293,283.5,3,49,null,19.100000000000001,null,70,0,0,null,0,null,null,67,null,null,null,null,0,0,0,null,0,null,0,0,2578529]
[294,332,0,49.3,null,0,null,99,0,0,null,0,null,null,79,null,null,null,null,0,0,0,null,0,null,0,0,2708726]
[297,277,0,20.100000000000001,null,17.899999999999999,null,97,0,0,null,0,null,null,58,null,null,null,null,0,0,0,null,0,null,0,0,2320060]
[298,326.10000000000002,6.5,45.8,null,11.4,null,155,10.5,0,null,0,null,null,129,null,null,null,null,0,0,0,null,0,null,0,0,2948706]
[299,218.8,3,40,null,0,null,85,2,0,null,0,null,null,158.5,null,null,null,null,0,0,0,null,0,null,0,0,2073917]
[300,311,0,100.4,null,0,null,76,0,0,null,0,null,null,206,null,null,null,null,0,0,0,null,0,null,0,0,2873080]
[303,293.89999999999998,0,109.3,null,72.900000000000006,null,100,0,0,null,0,null,null,42.5,null,null,null,null,0,0,0,null,0,null,0,0,2409041]
[305,6923.7,28.5,1034.7,null,1686.8,null,3630,381.2,0,null,0,null,null,1071,null,null,null,null,53.6,0,0,null,0,null,0,0,43955172]
[306,699,0,183.1,null,0,null,63,0,0,null,0,null,null,432,null,null,null,null,5.0999999999999996,0,0,null,0,null,0,0,5063839]
[307,466.5,0,144,null,39.299999999999997,null,111,null,null,null,0,null,null,213,null,null,null,null,7.6,0,0,null,0,null,0,0,3760322]
[308,4817.3999999999996,30,1373.2,null,666.2,null,2799,293.89999999999998,0,null,0,null,null,48.5,null,null,null,null,16.3,0,0,null,0,null,0,0,31213930]
[309,1107.5,5,323.5,null,113.2,null,538,50.5,0,null,0,null,null,517.5,null,null,null,null,0,0,0,null,0,null,0,0,8083037]
[310,274.5,0,128,null,52.7,null,145,15.2,0,null,0,null,null,273,null,null,null,null,0,0,0,null,0,null,0,0,2755721]
[311,272.39999999999998,0,129.30000000000001,null,0,null,78,0,0,null,0,null,null,103,null,null,null,null,0,0,0,null,0,null,0,0,2304197]
[312,850.5,7,382.7,null,215.5,null,284,0,0,null,0,null,null,453,null,null,null,null,53.5,0,0,null,0,null,0,0,6546932]
[313,2103,26.5,698.2,null,82.3,null,595,0,0,null,664,null,null,1067,null,null,null,null,0,0,0,null,3,null,0,0,13777063]
[314,111,0,0,null,0,null,7,0,0,null,0,null,null,36,null,null,null,null,0,0,0,null,0,null,0,0,1156702]
[315,900.1,0,289.3,null,78.3,null,272,0,0,null,0,null,null,187,null,null,null,null,7.2,0,0,null,0,null,0,0,6306109]
[316,179.4,3,13.1,null,51.2,null,89,7.3,0,null,0,null,null,73.5,null,null,null,null,0,0,0,null,0,null,0,0,1848190]
[320,1495.8,0,271.8,null,10.8,null,331,0,0,null,0,null,null,411,null,null,null,null,0,0,0,null,0,null,0,0,9341864]
[321,1114.5,8.5,242.7,null,0,null,346,0,0,null,0,null,null,417,null,null,null,null,0,0,0,null,0,null,0,0,7861932]
[322,304.5,0,54,null,0,null,109,0.2,0,null,0,null,null,143.5,null,null,null,null,0,0,0,null,0,null,0,0,2439472]
[323,901.3,0,185.1,null,13.8,null,210,0,0,null,176.6,null,null,592.5,null,null,null,null,0,0,0,null,0,null,0,0,6366971]
[325,590.5,0,89.3,null,0,null,211,1,0,null,0,null,null,121,null,null,null,null,0,0,0,null,0,null,0,0,4476024]
[326,149.5,4,64.7,null,0,null,58,0,0,null,0,null,null,59,null,null,null,null,0,0,0,null,0,null,0,0,1666760]
[327,592,0,143.30000000000001,null,5.8,null,182,0,0,null,0,null,null,236,null,null,null,null,0,0,0,null,0,null,0,0,4367783]
[329,453.5,0,204.6,null,0,null,103,0,0,null,0,null,null,293.5,null,null,null,null,0,0,0,null,1,null,0,0,3744899]
[330,454,0,201.9,null,0,null,115,0,0,null,0,null,null,396,null,null,null,null,0,0,0,null,0,null,0,0,4058082]
[331,932.9,0,446,null,0,null,358,8,0,null,0,null,null,278.89999999999998,null,null,null,null,8,0,0,null,0,null,0,0,7061101]
[332,157.30000000000001,0,0,null,0,null,47,0,0,null,0,null,null,62,null,null,null,null,0,0,0,null,0,null,0,0,1633248]
[333,1001.5,9.5,265.8,null,6.2,null,364,2,0,null,0,null,null,217,null,null,null,null,5,0,0,null,0,null,0,0,7080361]
[334,200,0,37.9,null,0,null,116,12.2,0,null,0,null,null,30,null,null,null,null,33,0,0,null,0,null,0,0,2233775]
[335,376,0,151.19999999999999,null,0,null,119,0,0,null,0,null,null,266,null,null,null,null,0,0,0,null,0,null,0,0,3070044]
[336,1118.5,0,405,null,89.2,null,407,0.9,0,null,0,null,null,373,null,null,null,null,0,0,0,null,0,null,0,0,7465946]
[337,872.5,0,196.7,null,0,null,353,8.6,0,null,0,null,null,621,null,null,null,null,0,0,0,null,1,null,0,0,6699784]
[338,380,7,79.2,null,0,null,145,1.7,0,null,0,null,null,136,null,null,null,null,0,0,0,null,0,null,0,0,3090074]
[339,415,5,94.1,null,0,null,107,0,0,null,5.9,null,null,214,null,null,null,null,0,0,0,null,0,null,0,0,3597170]
[340,822,0,222.6,null,0,null,188,0,0,null,0,null,null,504,null,null,null,null,0,0,0,null,1,null,0,0,6013742]
[341,519.5,15,86.3,null,0,null,294,30.9,0,null,0,null,null,337,null,null,null,null,0,0,0,null,0,null,0,0,4694818]
[342,485.1,6,99.9,null,0,null,183,2,0,null,0,null,null,245,null,null,null,null,0,0,0,null,0,null,0,0,3998376]
[343,753.6,5.5,130.80000000000001,null,1.6,null,235,0,0,null,0,null,null,514.5,null,null,null,null,0,0,0,null,0,null,0,0,6069982]
[344,357.5,8,163.80000000000001,null,0,null,210,22.1,0,null,0,null,null,77,null,null,null,null,0,0,0,null,0,null,0,0,2978752]
[345,3732.2,16,772.6,null,37.1,null,1147,0,0,null,0,null,null,1849,null,null,null,null,19.5,0,0,null,1,null,0,0,21890146]
[346,503.5,10,191.3,null,2.4,null,253,24.4,0,null,296.8,null,null,318,null,null,null,null,2,0,0,null,0,null,0,0,4603525]
[347,329,4.5,114.4,null,313.8,null,146,6.1,0,null,0,null,null,175.5,null,null,null,null,0,0,0,null,0,null,0,0,3298838]
[348,1318.1,17.5,275.60000000000002,null,3.3,null,357,0,0,null,0,null,null,475.5,null,null,null,null,2,0,0,null,0,null,0,0,8437806]
[349,263,0,95.8,null,26.7,null,92,0,0,null,0,null,null,28,null,null,null,null,0,0,0,null,0,null,0,0,2300414]
[350,345.5,0,136.6,null,179.5,null,141,5.7,0,null,0,null,null,50,null,null,null,null,0,0,0,null,0,null,0,0,2738772]
[351,234.6,5,10.8,null,284.7,null,113,5.9,0,null,0,null,null,83.5,null,null,null,null,0,0,0,null,0,null,0,0,2673612]
[352,1043,0,233.8,null,339.2,null,381,4,0,null,155,null,null,146,null,null,null,null,5,0,0,null,0,null,0,0,6999854]
[353,1551,6.5,418.5,null,8.1,null,739,64.099999999999994,0,null,0,null,null,200,null,null,null,null,0,0,0,null,0,null,0,0,10495159]
[355,415.5,0,99.2,null,0,null,177,9.4,0,null,0,null,null,72.7,null,null,null,null,0,0,0,null,0,null,0,0,3647844]
[356,476.5,0,155.30000000000001,null,0,null,116,0,0,null,0,null,null,165,null,null,null,null,0,0,0,null,0,null,0,0,3826962]
[357,593.29999999999995,7.5,93.1,null,0,null,206,0,0,null,0,null,null,178.5,null,null,null,null,0,0,0,null,0,null,0,0,4895892]
[358,316.60000000000002,2,66.099999999999994,null,0,null,128,3.6,0,null,0,null,null,110,null,null,null,null,35.6,0,0,null,0,null,0,0,3144388]
[359,163.9,2,28.2,null,0,null,55,0,0,null,0,null,null,52,null,null,null,null,0,0,0,null,0,null,0,0,1618610]
[360,243.5,4,86.1,null,0,null,108,6.5,0,null,0,null,null,42,null,null,null,null,0,0,0,null,1,null,0,0,2184084]
[361,839.8,10,163.1,null,81.3,null,472,49.6,0,null,0,null,null,350,null,null,null,null,0,0,0,null,0,null,0,0,6841537]
[362,865.1,0,216.5,null,5.2,null,351,8.8000000000000007,0,null,0,null,null,642.5,null,null,null,null,3.5,0,0,null,0,null,0,0,7365024]
[363,939.8,15,180.7,null,705.8,null,446,36.5,0,null,0,null,null,99,null,null,null,null,1.8,0,0,null,0,null,0,0,6404335]
[364,701.3,6,305.5,null,0,null,243,0,0,null,0,null,null,195.3,null,null,null,null,0,0,0,null,0,null,0,0,5274544]
[365,1028.5,0,229.9,null,0,null,415,11,0,null,0,null,null,382,null,null,null,null,0,0,0,null,0,null,0,0,7630042]
[366,425.5,6,80.8,null,0,null,210,18.2,0,null,0,null,null,179,null,null,null,null,0,0,0,null,0,null,0,0,3756470]
[367,1163.5,12,320.7,null,0,null,714,75,0,null,39.5,null,null,223,null,null,null,null,0,0,0,null,0,null,0,0,8734025]
[368,1933,0,431.3,null,11,null,618,0,0,null,0,null,null,830.1,null,null,null,null,0,0,0,null,1,null,0,0,11692361]
[369,220.5,8.5,69.099999999999994,null,2,null,115,10.6,0,null,0,null,null,42.5,null,null,null,null,0,0,0,null,0,null,0,0,2094718]
[371,238.5,3,39,null,282.39999999999998,null,72,0,0,null,0,null,null,86,null,null,null,null,0,0,0,null,0,null,0,0,1993795]
[372,682.5,7.5,185.3,null,1.5,null,85,0,0,null,0,null,null,299,null,null,null,null,0,0,0,null,0,null,0,0,4580028]
[373,3335.7,28,736.6,null,525.29999999999995,null,1525,108.9,0,null,0,null,null,378,null,null,null,null,57.5,0,0,null,0,null,0,0,20923370]
[374,474.6,8.5,22.4,null,1026.2,null,262,27.5,0,null,0,null,null,90,null,null,null,null,2.2999999999999998,0,0,null,0,null,0,0,3870353]
[375,1854.7,0,487.3,null,2.7,null,389,0,0,null,130,null,null,719,null,null,null,null,27.8,0,0,null,0,null,0,0,10757480]
[376,514.4,6.5,173.5,null,0.1,null,163,0,0,null,0,null,null,128.5,null,null,null,null,0,0,0,null,0,null,0,0,3919410]
[377,574,6,56.3,null,0,null,263,17.5,0,null,0,null,null,372,null,null,null,null,0,0,0,null,0,null,0,0,5036490]
[378,658.5,0,170.3,null,0,null,132,0,0,null,0,null,null,409,null,null,null,null,0,0,0,null,0,null,0,0,4977169]
[379,1327.9,0,436.6,null,17.399999999999999,null,413,0,0,null,0,null,null,423,null,null,null,null,9.5,0,0,null,0,null,0,0,8650051]
[380,511.5,9,150.80000000000001,null,0,null,129,0,0,null,0,null,null,281,null,null,null,null,0,0,0,null,0,null,0,0,3929425]
[381,338.5,0,112.1,null,37.299999999999997,null,91,0,0,null,98,null,null,61,null,null,null,null,0,0,0,null,0,null,0,0,2628990]
[382,1163.2,12,141.6,null,329.6,null,442,8,0,null,0,null,null,142,null,null,null,null,0,0,0,null,0,null,0,0,7801070]
[383,5839,31,879.3,null,972.6,null,1812,0,0,null,43.7,null,null,2624,null,null,null,null,131,0,1,null,0,null,68.7,4,36318202]
[384,178,2,42,null,0,null,29,0,0,null,0,null,null,135,null,null,null,null,0,0,0,null,0,null,0,0,1825463]
[385,4925.3999999999996,22.5,664.3,null,282.60000000000002,null,680,0,0,null,0,null,null,1629,null,null,null,null,726.5,0,0,null,0,null,0,0,30223806]
[386,225.5,3,4.2,null,0,null,97,3.3,0,null,0,null,null,71.5,null,null,null,null,0,0,0,null,0,null,0,0,2119370]
[387,205,6,19.399999999999999,null,0,null,117,12.3,0,null,0,null,null,125,null,null,null,null,0,0,0,null,0,null,0,0,1958742]
[388,410.3,0,158.4,null,0,null,89,0,0,null,0,null,null,36.4,null,null,null,null,0,0,0,null,0,null,0,0,2921742]
[389,622,15.5,82.5,null,1,null,365,38.299999999999997,0,null,0,null,null,195,null,null,null,null,0,0,0,null,0,null,0,0,4943657]
[390,87,1.5,9.8000000000000007,null,0,null,59,6.2,0,null,0,null,null,23,null,null,null,null,0,0,0,null,0,null,0,0,1108220]
[392,280.60000000000002,0,53.8,null,0,null,134,10.9,0,null,0,null,null,70.5,null,null,null,null,0,0,0,null,0,null,0,0,2549639]
[393,307.5,0,68.3,null,0,null,112,0,0,null,0,null,null,85,null,null,null,null,15,0,0,null,0,null,0,0,2625523]
[394,1563.8,12,402.4,null,37.9,null,404,0,0,null,0,null,null,612.5,null,null,null,null,28.3,0,0,null,0,null,0,0,9352656]
[395,292,0,122.8,null,0,null,113,2.9,0,null,0,null,null,97,null,null,null,null,0,0,0,null,0,null,0,0,2250338]
[396,655.20000000000005,3.5,224.7,null,9.1,null,194,0,0,null,0,null,null,203,null,null,null,null,26.3,0,0,null,0,null,0,0,5025704]
[397,212.5,0,95.8,null,0,null,65,0,0,null,0,null,null,166,null,null,null,null,275.39999999999998,0,0,null,0,null,0,0,3344154]
[398,246.5,6.5,148.19999999999999,null,0,null,115,6.8,0,null,0,null,null,81,null,null,null,null,1,0,0,null,0,null,0,0,2479918]
[399,117,1,65.400000000000006,null,9.8000000000000007,null,46,0.2,0,null,0,null,null,38,null,null,null,null,0,0,0,null,0,null,0,0,1389802]
[400,824.1,11,303.5,null,8.3000000000000007,null,211,0,0,null,0,null,null,305,null,null,null,null,88.6,0,0,null,0,null,0,0,6758545]
[401,160.5,4.5,78.3,null,6,null,114,12,0,null,0,null,null,41,null,null,null,null,0,0,0,null,0,null,0,0,1657516]
[402,2162.1999999999998,15,553.5,null,35.299999999999997,null,772,2.7,0,null,320.39999999999998,null,null,454.3,null,null,null,null,0,0,0,null,0,null,0,0,13149187]
[403,222,0,31.7,null,0,null,58,0,0,null,0,null,null,118,null,null,null,null,15.5,0,0,null,0,null,0,0,2038864]
[404,727.4,4.5,200.3,null,0,null,344,28.2,0,null,0,null,null,270,null,null,null,null,0,0,0,null,0,null,0,0,5462521]
[405,756.1,15.5,129.30000000000001,null,669.7,null,452,47.5,0,null,0,null,null,38,null,null,null,null,25,0,0,null,1,null,0,0,6536074]
[407,767,0,152.1,null,0,null,326,15.7,0,null,0,null,null,112,null,null,null,null,0,0,0,null,1,null,0,0,5510671]
[408,486,0,206,null,0,null,143,0,0,null,0,null,null,137,null,null,null,null,0,0,0,null,0,null,0,0,4245674]
[409,1565,18,119.7,null,2.8,null,930,97.7,0,null,115.6,null,null,236,null,null,null,null,0,0,0,null,0,null,0,0,10568732]
[410,534.29999999999995,4.5,365,null,3.9,null,149,0,0,null,0,null,null,148,null,null,null,null,6.9,0,0,null,0,null,0,0,4403606]
[411,276.60000000000002,0,117.5,null,0,null,67,0,0,null,0,null,null,110,null,null,null,null,0,0,0,null,0,null,0,0,2298488]
[412,340,0,49.2,null,0,null,73,0,0,null,0,null,null,91.5,null,null,null,null,0,0,0,null,0,null,0,0,2626679]
[413,1752.5,16,422.6,null,91.1,null,956,100.4,0,null,0,null,null,611,null,null,null,null,17.8,0,0,null,0,null,0,0,12451590]
[415,838.7,0,148.4,null,0.8,null,385,29.4,0,null,0,null,null,264,null,null,null,null,0,0,0,null,2,null,0,0,6301872]
[416,1661.5,0,383.4,null,41.1,null,321,0,0,null,0,null,null,704,null,null,null,null,0,0,0,null,0,null,0,0,9639245]
[417,703.3,7.5,199.6,null,27.2,null,248,0,0,null,0,null,null,275.2,null,null,null,null,0,0,0,null,0,null,0,0,5206328]
[418,2270.6999999999998,14,427.5,null,95.6,null,708,0,0,null,173,null,null,139,null,null,null,null,0,0,0,null,0,null,0,0,14464093]
[419,354.5,1,77,null,0,null,114,0,0,null,88,null,null,187,null,null,null,null,0,0,0,null,0,null,0,0,3195234]
[420,634,0,152,null,0,null,257,9.9,0,null,18.5,null,null,77,null,null,null,null,0,0,0,null,0,null,0,0,4669780]
[421,400.5,0,31.5,null,0,null,101,0,0,null,0,null,null,176,null,null,null,null,0,0,0,null,1,null,0,0,3234524]
[422,228.5,0,51.2,null,0,null,81,0,0,null,0,null,null,87,null,null,null,null,105.7,0,0,null,0,null,0,0,3500069]
[423,401.2,5,77.099999999999994,null,3.9,null,102,0,0,null,0,null,null,88,null,null,null,null,0,0,0,null,0,null,0,0,3184663]
[426,206,0,59.2,null,1,null,95,6.4,0,null,0,null,null,90,null,null,null,null,0,0,0,null,0,null,0,0,1936786]
[428,3012.4,15,598.4,null,2325.9,null,1739,182.6,0,null,0,null,null,192,null,null,null,null,0,0,0,null,0,null,0,0,19449518]
[429,317,0,98.8,null,0,null,95,0,0,null,0,null,null,86,null,null,null,null,0,0,0,null,0,null,0,0,2545787]
[430,546.5,0,155.69999999999999,null,53.7,null,338,35.5,0,null,0,null,null,309.5,null,null,null,null,0,0,0,null,0,null,0,0,4908604]
[431,681,14,250.2,null,0,null,312,21.6,0,null,0,null,null,85.5,null,null,null,null,0,0,0,null,0,null,0,0,5137412]
[432,279.5,0,106.9,null,0,null,55,0,0,null,0,null,null,72,null,null,null,null,0,0,0,null,0,null,0,0,2110126]
[434,984.5,11,0,null,6,null,391,11.2,0,null,0,null,null,800.5,null,null,null,null,0,0,0,null,0,null,0,0,7616560]
[435,1549.7,0,652.1,null,52.1,null,570,7.2,0,null,0,null,null,258.5,null,null,null,null,24,0,0,null,0,null,0,0,9298809]
[436,721.5,10,172.1,null,4.4000000000000004,null,293,5.7,0,null,0,null,null,321,null,null,null,null,12,0,0,null,0,null,0,0,5623993]
[437,5898.5,32,585.20000000000005,null,236,null,1605,0,0,null,0,null,null,3178,null,null,null,null,1,0,0,null,1,null,0,0,34124442]
[438,392,0,123.4,null,10.199999999999999,null,74,0,0,null,0,null,null,142,null,null,null,null,14.5,0,0,null,0,null,0,0,3379360]
[439,487,0,192.4,null,0,null,136,0,0,null,0,null,null,62,null,null,null,null,0,0,0,null,0,null,0,0,3709324]
[440,753.4,8.5,422,null,20.9,null,269,0.6,0,null,0,null,null,377,null,null,null,null,0,0,0,null,0,null,0,0,5569992]
[443,6364.6,78.5,1672.8,null,13624.6,null,4895,514,0,null,0,null,null,2624,null,null,null,null,0,0,0,null,0,null,0,0,47840298]
[444,322.3,0,74.8,null,1,null,78,0,0,null,0,null,null,161,null,null,null,null,2,0,0,null,0,null,0,0,2914423]
[445,1632.5,28,457.6,null,353.8,null,1164,122.2,0,null,0,null,null,403,null,null,null,null,3,0,0,null,0,null,0,0,11642285]
[446,1928.2,14,267,null,58.6,null,1059,111.2,0,null,0,null,null,446.9,null,null,null,null,0,0,0,null,0,null,0,0,12083339]
[447,794,12,147.6,null,0,null,436,45.8,0,null,0,null,null,130,null,null,null,null,92.7,0,0,null,0,null,0,0,6371270]
[448,412.3,8,134.4,null,0,null,83,0,0,null,67.5,null,null,110,null,null,null,null,0,0,0,null,0,null,0,0,3250318]
[449,620.5,0,156,null,0,null,173,0,0,null,112.4,null,null,358.5,null,null,null,null,0,0,0,null,0,null,0,0,5222542]
[450,3503.6,0,467.5,null,242.9,null,1024,0,0,null,20.5,null,null,2563,null,null,null,null,0,0,0,null,2,null,0,0,21354348]
[452,428.6,11,66,null,644.6,null,217,21.9,0,null,0,null,null,116.5,null,null,null,null,0,0,0,null,0,null,0,0,3522673]
[453,3509.8,53,603.6,null,58.2,null,2105,221,0,null,0,null,null,686,null,null,null,null,84,0,0,null,0,null,28,0,24239268]
[454,298.7,3,61.9,null,0.9,null,122,3.8,0,null,0,null,null,62,null,null,null,null,0,0,0,null,0,null,0,0,2472183]
[456,255.5,0,72.400000000000006,null,0,null,145,15.2,0,null,0,null,null,146,null,null,null,null,0,0,0,null,0,null,0,0,2588544]
[457,7053.6,96,1680,null,9537.5,null,4499,472.4,0,null,0,null,null,2295,null,null,null,null,76.7,0,0,null,1,null,0,0,48220877]
[458,2088.5,0,522.4,null,40.700000000000003,null,316,0,0,null,0,null,null,1152,null,null,null,null,239.8,0,0,null,0,null,0,0,12338726]
[459,220.1,4,57.1,null,9.8000000000000007,null,106,7.8,0,null,0,null,null,71,null,null,null,null,0,0,0,null,0,null,0,0,2059279]
[460,796.5,0,303.7,null,61.1,null,148,0,0,null,0,null,null,84.5,null,null,null,null,0,0,0,null,0,null,0,0,5196348]
[461,671,9.5,156.80000000000001,null,0,null,339,34.6,0,null,0,null,null,93,null,null,null,null,0,0,0,null,0,null,0,0,5064224]
[462,310.39999999999998,0,99.2,null,0,null,156,15.7,0,null,0,null,null,129.5,null,null,null,null,0,0,0,null,0,null,0,0,2712578]
[463,332.5,0,134.80000000000001,null,0,null,135,4.2,0,null,0,null,null,116,null,null,null,null,0,0,0,null,0,null,0,0,2798478]
[464,1908.7,0,522.6,null,0,null,488,0,0,null,0,null,null,827,null,null,null,null,1,0,0,null,0,null,0,0,10852625]
[465,2179.6999999999998,14.5,640.6,null,123.9,null,1050,87.5,0,null,0,null,null,590.5,null,null,null,null,0,0,0,null,0,null,0,0,14789246]
[466,874.5,13,246.6,null,618.6,null,365,15.6,0,null,0,null,null,155,null,null,null,null,23,0,0,null,0,null,0,0,6067670]
[467,398,7,89.4,null,775.2,null,204,21.4,0,null,0,null,null,79.5,null,null,null,null,0,0,0,null,0,null,0,0,3226820]
[468,70.5,0,0,null,21.7,null,38,3.4,0,null,0,null,null,9,null,null,null,null,0,0,0,null,0,null,0,0,890197]
[469,2485,0,296.8,null,57.7,null,556,0,0,null,0,null,null,534,null,null,null,null,0,0,0,null,0,null,0,0,14825192]
[470,2725.1,52.5,744.5,null,1040.7,null,1812,190.3,0,null,0,null,null,818,null,null,null,null,0,0,0,null,0,null,0,0,18532361]
[471,145,0,0,null,0,null,60,2.1,0,null,0,null,null,42,null,null,null,null,0,0,0,null,0,null,0,0,1541185]
[473,1025,0,334,null,1.5,null,353,0,0,null,0,null,null,439,null,null,null,null,0.3,0,0,null,1,null,12,0,7370802]
[474,100.8,0,22.7,null,0,null,22,0,0,null,0,null,null,47,null,null,null,null,0,0,0,null,0,null,0,0,1185260]
[475,7778.4,25.5,724.2,null,1766.6,null,3453,204.9,0,null,729,null,null,2564,null,null,null,null,6,0,0,null,0,null,500,0,51173050]
[476,103.1,0,26.1,null,320.60000000000002,null,39,0,0,null,0,null,null,53,null,null,null,null,0,0,0,null,0,null,0,0,1270390]
[477,224.5,4,0,null,152.19999999999999,null,79,0,0,null,0,null,null,64,null,null,null,null,0,0,0,null,0,null,0,0,1937171]
[479,195.5,2.5,84,null,0,null,82,2.6,0,null,0,null,null,86,null,null,null,null,0,0,0,null,0,null,0,0,2155964]
[480,4649,85,997.1,null,10705,null,3404,357.4,0,null,0,null,null,310.60000000000002,null,null,null,null,0,0,0,null,0,null,0,0,31209289]
[481,278.5,6.5,110.7,null,0,null,135,7.7,0,null,0,null,null,124,null,null,null,null,0,0,0,null,0,null,0,0,2509193]
[482,229.5,2,116.8,null,0,null,76,0,0,null,0,null,null,38,null,null,null,null,0,0,0,null,0,null,0,0,2076998]
[483,680.5,20,44.6,null,2764.7,null,468,49.1,0,null,0,null,null,597,null,null,null,null,0,0,0,null,0,null,0,0,6413195]
[484,645.5,8.5,118.3,null,0,null,301,21.5,0,null,0,null,null,204,null,null,null,null,1,0,0,null,0,null,0,0,4990651]
[487,439.1,7,136.5,null,0,null,247,25.3,0,null,0,null,null,59,null,null,null,null,21.7,0,0,null,0,null,8,0.5,3789983]
[489,2791.1,20,485.4,null,544.9,null,910,0,0,null,0,null,null,601,null,null,null,null,52.5,0,0,null,0,null,0,0,16970371]
[490,1858.7,18,265.8,null,10.6,null,901,80.099999999999994,0,null,386,null,null,673,null,null,null,null,12.5,0,0,null,0,null,0,0,11719325]
[491,1591.7,0,608.20000000000005,null,15.8,null,453,0,0,null,0,null,null,162,null,null,null,null,0,0,0,null,0,null,0,0,9390791]
[492,254.3,0,108.9,null,10.8,null,31,0,0,null,0,null,null,141,null,null,null,null,23.4,0,0,null,0,null,0,0,2531534]
[493,961.5,14,324.60000000000002,null,0.5,null,486,48,0,null,0,null,null,346,null,null,null,null,0,0,0,null,0,null,0,0,7312252]
[494,490.5,14.5,151.80000000000001,null,1036.7,null,280,29.4,0,null,0,null,null,93.5,null,null,null,null,0,0,0,null,0,null,0,0,4119714]
[495,867.5,15,309.10000000000002,null,25,null,400,23.5,0,null,0,null,null,202,null,null,null,null,0,0,0,null,0,null,0,0,7479043]
[496,112.5,0,0,null,0.8,null,37,0,0,null,0,null,null,50,null,null,null,null,53.2,0,0,null,0,null,0,0,1630739]
[497,10097.200000000001,35,2163.6,null,2334.8000000000002,null,3429,0,0,null,0,null,null,2448,null,null,null,null,1192.8,0,16,null,1,null,0,0,70177277]
[498,404,3.5,184.8,null,0,null,185,13.5,0,null,0,null,null,246,null,null,null,null,0,0,0,null,0,null,0,0,3298082]
[499,785.2,9.5,213.3,null,0,null,515,54.1,0,null,106.8,null,null,21,null,null,null,null,2,0,0,null,0,null,0,0,6251411]
[500,20229.2,285,4444.5,null,24761.4,null,17861,1875.4,0,null,0,null,null,3070,null,null,null,null,0,0,0,null,0,null,0,0,144985813]
[501,12975.7,100,1824.5,null,2793.8,null,9448,992,0,null,0,null,null,1530,null,null,null,null,222.2,0,0,null,0,null,0,0,96411348]
[502,104,0.5,5.8,null,20.6,null,45,2.6,0,null,0,null,null,50,null,null,null,null,0,0,0,null,0,null,0,0,1135184]
[503,1214.2,13.5,339.1,null,0.6,null,755,79.3,0,null,0,null,null,8,null,null,null,null,1,0,0,null,0,null,0,0,8598434]
[504,462,5.5,45.2,null,0,null,248,26,0,null,0,null,null,21,null,null,null,null,0,0,0,null,0,null,0,0,3565026]
[505,436,7.5,158.30000000000001,null,0,null,215,19,0,null,0,null,null,41,null,null,null,null,11,0,0,null,0,null,0,0,3659400]
[506,1480.8,13.5,816.9,null,0,null,633,31.9,0,null,0,null,null,678.5,null,null,null,null,0,0,0,null,0,null,0,0,9785236]
[507,288,6.5,56.5,null,843.5,null,197,20.7,0,null,0,null,null,58,null,null,null,null,0,0,0,null,0,null,0,0,2635153]
[508,943,12,293.8,null,9,null,537,56.4,0,null,302,null,null,114.5,null,null,null,null,29,0,0,null,0,null,0,0,7279124]
[509,177.5,2,74.099999999999994,null,0,null,68,1.2,0,null,0,null,null,90,null,null,null,null,0,0,0,null,0,null,0,0,1735711]
[511,155.1,0,0,null,0,null,43,0,0,null,0,null,null,14.5,null,null,null,null,0,0,0,null,0,null,0,0,1455026]
[512,26248.2,53,4231.5,null,6464.7,null,8015,0,0,null,0,null,null,5352,null,null,null,null,0,0,0,null,1,null,0,0,154483690]

{"sheet":"Audit Values","index":4,"n_rows":288,"n_cols":32,"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","Virt FTE","Virt Non Prof","Virt 1st","Virt 2nd","KAMS","Pull Date","Milt","Milt 4 Year","Milt 4 Total","Seq Num","Audit","Adj Enr","Dup Test"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(Z2=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B2-T2","v":0},{"$f":"COUNTIF(A:A,A2)>1","v":false}]
["D0101",529.5,6,102.9,null,7,null,265,265,null,null,0,"",null,275.5,42.5,62.5,380.5,null,7,0,0,null,0,"2014-11-25",null,null,null,{"$f":"IF(Y3=Y2,AC2,AC2+1)","v":2},{"$f":"IF(Z3=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B3-T3","v":522.5},false]
["D0106",118,0,14,null,114.8,null,66,66,null,null,0,"",null,54,2,5,61,null,0,0,0,null,0,"2014-11-25",null,null,null,{"$f":"IF(Y4=Y3,AC3,AC3+1)","v":2},"A",118,false]
["D0107",274.5,5,98.4,null,0,null,125,125,null,null,0,"",null,149,0,3,152,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",274.5,false]
["D0109",470.3,0,119.1,null,0,null,183,183,null,null,0,"",null,184,18,23,225,null,3.8,0,0,null,1,"2014-11-25",null,null,null,2,"A",466.5,false]
["D0204",2507.1,19,577.79999999999995,null,638.70000000000005,null,1131,1129,null,null,0,"",null,898,547,11,1456,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",2507.1,false]
["D0208",370.3,0,44.1,null,0,null,101,100,null,null,0,"",null,75,1,1,77,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",370.3,false]
["D0217",184.6,0,72.099999999999994,null,256.7,null,80,77,null,null,0,"",null,30,0,0,30,null,1,0,0,null,0,"2014-11-25",null,null,null,2,"A",183.6,false]
["D0218",979.1,9,100.6,null,426.7,null,229,207,null,null,0,"",null,38,170,5,213,null,509.3,0,0,null,0,"2014-11-25",null,null,null,2,"A",469.8,false]
["D0235",430,5,116.9,null,0,null,217,217,null,null,0,"",null,294,10,15,319,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",430,false]
["D0246",480.5,6,0,null,0,null,310,310,null,null,0,"",null,189,118.5,6,313.5,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",480.5,false]
["D0254",436.5,4.5,52,null,0,null,141,141,null,null,0,"",null,124,12,1,137,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",436.5,false]
["D0255",223.5,1.5,70.3,null,7.9,null,60,60,null,null,0,"",null,52,9,1,62,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",223.5,false]
["D0256",270.5,6,113.3,null,0,null,127,127,null,null,0,"",null,115,20,72,207,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",270.5,false]
["D0262",2691.5,16,623.20000000000005,null,164.8,null,888,888,null,null,0,"",null,1368,1260,0,2628,null,67.099999999999994,0,0,null,0,"2014-11-25",null,null,null,2,"A",2624.4,false]
["D0267",1874,0,740.7,null,0,null,222,222,null,null,0,"",null,768,537.5,7,1312.5,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",1874,false]
["D0272",294,3,92.8,null,0,null,111,111,null,null,0,"",null,132,7,21,160,null,0,0,0,null,0,"2014-11-25",null,null,null,{"$f":"IF(Y18=Y17,AC17,AC17+1)","v":2},{"$f":"IF(Z18=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B18-T18","v":294},false]
["D0274",366.1,0,65.900000000000006,null,0,null,136,130,null,null,0,"",null,66.599999999999994,15.3,10,91.9,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",366.1,false]
["D0281",391.2,0,108.5,null,0,null,127,127,null,null,0,"",null,100.5,0,18,118.5,null,25.1,0,0,null,0,"2014-11-25",null,null,null,2,"A",366.1,false]
["D0289",767,0,155.5,null,0,null,206,206,null,null,0,"",null,252,95,20,367,null,2,0,0,null,0,"2014-11-25",null,null,null,2,"A",765,false]
["D0293",283.5,3,50.5,null,11.3,null,69,69,null,null,0,"",null,64,40,49,153,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",283.5,false]
["D0299",217.8,3.5,39.5,null,0,null,88,88,null,null,0,"",null,158.5,1,6,165.5,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",217.8,false]
["D0303",293.89999999999998,0,101.7,null,73.7,null,97,94,null,null,0,"",null,42.5,2.2000000000000002,0,44.7,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",293.89999999999998,false]
["D0306",697.9,0,194.2,null,0,null,121,111,null,null,0,"",null,418,7,136.5,561.5,null,5.0999999999999996,0,0,null,0,"2014-11-25",null,null,null,2,"A",692.8,false]
["D0332",157.80000000000001,0,0,null,0,null,50,47,null,null,0,"",null,62,0,1,63,null,0,0,0,null,0,"2014-11-25",null,null,null,{"$f":"IF(Y26=Y25,AC25,AC25+1)","v":2},{"$f":"IF(Z26=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B26-T26","v":157.80000000000001},false]
["D0339",415,5,93.2,null,0,null,107,107,null,null,6.2,"",null,214,99,67,380,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",415,false]
["D0340",822,0,217.9,null,0,null,188,188,null,null,0,"",null,502,66,0,568,null,0,0,0,null,1,"2014-11-25",null,null,null,2,"A",822,false]
["D0341",519.5,15,87,null,0,null,293,293,null,null,0,"",null,317,47,14,378,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",519.5,false]
["D0342",484.1,6,99.8,null,0,null,176,176,null,null,0,"",null,239,27,10,276,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",484.1,false]
["D0359",163.9,2,28.2,null,0,null,56,55,null,null,0,"",null,52,24,7,83,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",163.9,false]
["D0381",338.5,0,100.5,null,31.2,null,85,85,null,null,79.5,"",null,58,0,122,180,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",338.5,false]
["D0426",205.5,0,23.4,null,0.7,null,93,93,null,null,0,"",null,88,0,60,148,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",205.5,false]
["D0439",483.9,0,201.9,null,0,null,133,132,null,null,0,"",null,62,9,119,190,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",483.9,false]
["D0461",670,8,155.19999999999999,null,0,null,333,333,null,null,0,"",null,84.5,29.5,40.5,154.5,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",670,false]
["D0462",310.39999999999998,0,80.099999999999994,null,0,null,156,156,null,null,0,"",null,129.5,97,10,236.5,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",310.39999999999998,false]
["D0463",331,0,106.3,null,0,null,129,129,null,null,0,"",null,114,32,0,146,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",331,false]
["D0471",145,0,0,null,0,null,59,59,null,null,0,"",null,41,21,20,82,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",145,false]
["D0477",224.5,2.5,0,null,150.19999999999999,null,80,80,null,null,0,"",null,64,17,85,166,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",224.5,false]
["D0493",960.4,14,302.5,null,0.5,null,481,480,null,null,0,"",null,333,607,44,984,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",960.4,false]
["D0507",287.5,6,108.3,null,774.8,null,186,186,null,null,0,"",null,56,0,7,63,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",287.5,false]
["D0509",177.5,2,74.2,null,0,null,68,68,null,null,0,"",null,90,3,23,116,null,0,0,0,null,0,"2014-11-25",null,null,null,2,"A",177.5,false]
["D0103",137,0,83.4,null,226.7,null,61,61,null,null,0,"",null,56,0,10,66,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",137,false]
["D0110",217,1,57.5,null,0,null,103,103,null,null,0,"",null,154.5,1,11.5,167,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",217,false]
["D0113",1078.9000000000001,7,323.39999999999998,null,3,null,283,283,null,null,0,"",null,402.6,65.2,112,579.79999999999995,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",1078.9000000000001,false]
["D0209",185.7,5,0,null,301.89999999999998,null,91,89,null,null,0,"",null,46,16,42,104,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",185.7,false]
["D0210",1042.3,16,275.39999999999998,null,1654.2,null,504,497,null,null,0,"",null,177,24,2,203,null,5.5,0,0,null,0,"2014-12-09",null,null,null,3,"A",1036.8,false]
["D0263",1732.9,15,483,null,5.5,null,533,533,null,null,90.4,"",null,424,85,4,513,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",1732.9,false]
["D0287",553.5,0,270.8,null,0.5,null,249,249,null,null,0,"",null,379,7,3,389,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",553.5,false]
["D0338",380,6,80.2,null,0,null,143,143,null,null,0,"",null,124,60,19,203,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",380,false]
["D0376",514.4,6,175.7,null,0,null,164,161,null,null,0,"",null,121.5,67.5,52,241,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",514.4,false]
["D0392",280.10000000000002,0,52,null,0,null,130,130,null,null,0,"",null,70.5,11,3,84.5,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",280.10000000000002,false]
["D0401",160.5,4,79.099999999999994,null,6,null,112,112,null,null,0,"",null,35,15,0,50,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",160.5,false]
["D0404",726.4,4.5,150,null,0,null,343,342,null,null,0,"",null,270,266,38,574,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",726.4,false]
["D0483",679.5,20,44.2,null,2709.9,null,464,464,null,null,0,"",null,597,17,9,623,null,0,0,0,null,0,"2014-12-09",null,null,null,3,"A",679.5,false]
["D0499",786.9,9.5,188.7,null,0.5,null,513,513,null,null,84.5,"",null,19,161,0,180,null,1.7,0,0,null,0,"2014-12-09",null,null,null,3,"A",785.2,false]
["D0223",341,0,119.9,null,134.1,null,89,89,null,null,0,"",null,132.1,22.1,34.6,188.8,null,1,0,0,null,1,"2014-12-15",null,null,null,4,"A",340,false]
["D0297",277,0,21.5,null,17.899999999999999,null,97,97,null,null,0,"",null,58,11,17,86,null,0,0,0,null,0,"2014-12-15",null,null,null,4,"A",277,false]
["D0200",241.4,3,44.9,null,257.39999999999998,null,113,111,null,null,0,"",null,66,20,18,104,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",241.4,false]
["D0215",635.6,6.5,57.3,null,677.5,null,288,288,null,null,0,"",null,84,72,57,213,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",635.6,false]
["D0258",757.5,6,272.2,null,0,null,216,216,null,null,0,"",null,82,36,20,138,null,188.5,0,0,null,0,"2015-01-06",null,null,null,5,"A",569,false]
["D0329",453.5,0,210.8,null,0,null,102,102,null,null,0,"",null,292.5,42,5,339.5,null,0,0,0,null,1,"2015-01-06",null,null,null,5,"A",453.5,false]
["D0335",376,0,151.4,null,0,null,117,117,null,null,0,"",null,263,9,105.5,377.5,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",376,false]
["D0336",1118.5,0,351,null,70.5,null,398,398,null,null,0,"",null,365,61.5,88,514.5,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",1118.5,false]
["D0363",941.1,12,167.5,null,672.7,null,439,439,null,null,0,"",null,97,615,22,734,null,3.8,0,0,null,0,"2015-01-06",null,null,null,5,"A",937.3,false]
["D0366",425.6,5,74.2,null,0,null,207,207,null,null,0,"",null,176,13,32,221,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",425.6,{"$f":"COUNTIF(A:A,A66)>1","v":false}]
["D0377",574,6,51.4,null,0,null,261,261,null,null,0,"",null,371,43,107,521,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",574,false]
["D0382",1160.7,10,122.4,null,336.3,null,434,432,null,null,0,"",null,141,474.5,27,642.5,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",1160.7,false]
["D0416",1661.5,0,375.7,null,38.799999999999997,null,321,321,null,null,0,"",null,702,895.5,0,1597.5,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",1661.5,false]
["D0430",545.5,0,154.1,null,53.7,null,336,336,null,null,0,"",null,306.5,29.5,36,372,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",545.5,false]
["D0447",885.7,12,134.80000000000001,null,0,null,432,432,null,null,0,"",null,129,73,42,244,null,92.7,0,0,null,0,"2015-01-06",null,null,null,5,"A",793,false]
["D0466",897,13,246.6,null,627,null,360,359,null,null,0,"",null,145,34.5,15,194.5,null,23,0,0,null,0,"2015-01-06",null,null,null,5,"A",874,false]
["D0467",398,7,101.6,null,774.4,null,190,190,null,null,0,"",null,79.5,21.5,1,102,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",398,false]
["D0494",490.5,10,145,null,1012.3,null,285,283,null,null,0,"",null,92.5,1,3,96.5,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",490.5,false]
["D0506",1479.8,12,820.2,null,0,null,637,636,null,null,0,"",null,674,106.5,479.5,1260,null,0,0,0,null,0,"2015-01-06",null,null,null,5,"A",1479.8,false]
["D0413",1766.8,16,393.6,null,91.4,null,953,952,null,null,0,"",null,586,25,0,611,null,16.100000000000001,0,0,null,0,"2015-01-12",null,null,null,6,"A",1750.7,false]
["D0358",351,2,67.5,null,0,null,125,124,null,null,0,"",null,101,20,19,140,null,35.4,0,0,null,0,"2015-01-20",null,null,null,7,"A",315.60000000000002,false]
["D0360",243.5,3.5,85.1,null,0,null,99,99,null,null,0,"",null,42,0,0,42,null,0,0,0,null,1,"2015-01-20",null,null,null,7,"A",243.5,false]
["D0374",480.7,7.5,0,null,1002.2,null,264,263,null,null,0,"",null,89,46,5,140,null,4.3,0,0,null,0,"2015-01-20",null,null,null,7,"A",476.4,false]
["D0394",1591.1,12,400.1,null,37.9,null,406,405,null,null,0,"",null,612.5,0,13,625.5,null,28.3,0,0,null,0,"2015-01-20",null,null,null,7,"A",1562.8,false]
["D0105",323.5,0,74.400000000000006,null,75.3,null,139,139,null,null,0,"",null,124,2,19,145,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",323.5,false]
["D0203",1893.5,3.5,367.4,null,138.9,null,291,291,null,null,0,"",null,1079,842,0,1921,null,4,0,0,null,0,"2015-02-02",null,null,null,8,"A",1889.5,false]
["D0247",559.4,4.5,222.2,null,0,null,268,268,null,null,0,"",null,360.5,69,41.5,471,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",559.4,false]
["D0264",1129.8,3,28.5,null,0,null,275,275,null,null,0,"",null,482,35,17,534,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",1129.8,false]
["D0269",105.6,2.5,25.3,null,0,null,29,29,null,null,0,"",null,75,1,4,80,null,4.5999999999999996,0,0,null,0,"2015-02-02",null,null,null,8,"A",101,false]
["D0288",555,5,295.2,null,0,null,305,305,null,null,21,"",null,434,25,83,542,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",555,false]
["D0294",332,0,100.6,null,0,null,99,99,null,null,0,"",null,77.5,4.5,10,92,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",332,false]
["D0315",902.7,0,282.3,null,79.3,null,285,267,null,null,0,"",null,184,4,26,214,null,7,0,0,null,0,"2015-02-02",null,null,null,8,"A",895.7,false]
["D0395",291,0,118.5,null,0,null,113,113,null,null,0,"",null,96,0,3,99,null,0,0,0,null,0,"2015-02-02",null,null,null,{"$f":"IF(Y89=Y88,AC88,AC88+1)","v":8},{"$f":"IF(Z89=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B89-T89","v":291},false]
["D0417",703.3,7.5,199.5,null,26.7,null,246,245,null,null,0,"",null,270.2,70,26,366.2,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",703.3,false]
["D0420",631,0,95.1,null,0,null,253,253,null,null,8.3000000000000007,"",null,71,210.5,24,305.5,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",631,false]
["D0438",406,0,102.8,null,10.199999999999999,null,74,74,null,null,0,"",null,142,4,10,156,null,14,0,0,null,0,"2015-02-02",null,null,null,8,"A",392,false]
["D0454",298.10000000000002,3,62.6,null,0,null,123,122,null,null,0,"",null,61,37,6,104,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",298.10000000000002,false]
["D0484",643.4,8.5,115.3,null,0,null,293,293,null,null,0,"",null,199,49.5,20,268.5,null,0.9,0,0,null,0,"2015-02-02",null,null,null,8,"A",642.5,false]
["D0490",1867,15,269,null,8.9,null,897,897,null,null,381,"",null,624,1177,4,1805,null,16,0,0,null,0,"2015-02-02",null,null,null,8,"A",1851,false]
["D0504",462,5.5,45.2,null,0,null,247,247,null,null,0,"",null,21,110,172,303,null,0,0,0,null,0,"2015-02-02",null,null,null,8,"A",462,false]
["D0244",815,6,234.4,null,3.3,null,229,229,null,null,0,"",null,234,514,90,838,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",815,false]
["D0245",214.1,0,51.8,null,0,null,88,88,null,null,0,"",null,107.5,14.5,8,130,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",214.1,false]
["D0248",973.5,7,289.39999999999998,null,7.7,null,384,384,null,null,0,"",null,349,156,58,563,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",973.5,false]
["D0252",498,4,202.7,null,0,null,161,161,null,null,0,"",null,214,107,105,426,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",498,false]
["D0307",476.1,0,147.6,null,14.7,null,128,110,null,null,0,"",null,210,0,32,242,null,7.6,0,0,null,0,"2015-02-09",null,null,null,9,"A",468.5,false]
["D0365",1022,0,216.2,null,0,null,415,414,null,null,0,"",null,351,90,53,494,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",1022,false]
["D0367",1159.5,11.5,308.3,null,0,null,707,706,null,null,39,"",null,213.5,3,0,216.5,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",1159.5,false]
["D0368",1931,0,452.8,null,7.4,null,618,618,null,null,0,"",null,803.1,984.2,144.1,1931.4,null,0,0,0,null,1,"2015-02-09",null,null,null,9,"A",1931,false]
["D0407",762.7,0,145.6,null,0,null,319,316,null,null,0,"",null,108,4,5,117,null,0,0,0,null,1,"2015-02-09",null,null,null,9,"A",762.7,false]
["D0479",195,2.5,84,null,0,null,82,82,null,null,0,"",null,86,8,21,115,null,0,0,0,null,0,"2015-02-09",null,null,null,9,"A",195,false]
["D0115",537.9,8,301.3,null,0,null,115,106,null,null,0,"",null,208.9,28.5,21.6,259,null,0,0,0,null,1,"2015-02-16",null,null,null,10,"A",537.9,false]
["D0206",488.4,2.5,65.099999999999994,null,75.599999999999994,null,147,146,null,null,0,"",null,353.5,2,8,363.5,null,15,0,0,null,0,"2015-02-16",null,null,null,10,"A",473.4,false]
["D0220",192.6,2,17,null,23,null,74,72,null,null,0,"",null,47,1,3,51,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",192.6,false]
["D0227",287,0,51.7,null,14.3,null,80,80,null,null,0,"",null,126.5,10,7,143.5,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",287,false]
["D0290",2387.4,18,635,null,21.4,null,1221,1193,null,null,0,"",null,543,78,16,637,null,12,0,0,null,0,"2015-02-16",null,null,null,10,"A",2375.4,false]
["D0300",312,0,74.400000000000006,null,0,null,74,74,null,null,0,"",null,206,0,2,208,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",312,false]
["D0331",937.7,0,386.8,null,0,null,361,353,null,null,0,"",null,280.89999999999998,74.5,12,367.4,null,7.9,0,0,null,0,"2015-02-16",null,null,null,10,"A",929.8,false]
["D0349",262.89999999999998,0,107.3,null,28.1,null,103,91,null,null,0,"",null,27,1,0,28,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",262.89999999999998,false]
["D0350",345,0,151.1,null,175.5,null,149,136,null,null,0,"",null,49,0,27,76,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",345,false]
["D0371",238.8,3,41.5,null,273.60000000000002,null,77,71,null,null,0,"",null,84,9,28,121,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",238.8,false]
["D0443",6327.1,74.5,1607.9,null,13352.5,null,4840,4817,null,null,0,"",null,2563.9,3579,44,6186.9,null,0.6,0,0,null,0,"2015-02-16",null,null,null,10,"A",6326.5,false]
["D0456",254.5,0,72.5,null,0,null,143,142,null,null,0,"",null,142,3,0,145,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",254.5,false]
["D0476",103,0,29.2,null,315.2,null,40,38,null,null,0,"",null,51,0,6,57,null,0,0,0,null,0,"2015-02-16",null,null,null,10,"A",103,false]
["D0211",689.1,0,139.1,null,0,null,236,229,null,null,0,"",null,147,46,27,220,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",689.1,false]
["D0212",169.5,0.5,32,null,0,null,73,68,null,null,0,"",null,92.5,0,0,92.5,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",169.5,false]
["D0237",390.7,0,143.1,null,0,null,143,143,null,null,0,"",null,127,23,18,168,null,9.9,0,0,null,0,"2015-02-23",null,null,null,11,"A",380.8,false]
["D0261",5122.3999999999996,74.5,944.3,null,349.1,null,2550,2545,null,null,0,"",null,1892,1214,8,3114,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",5122.3999999999996,false]
["D0325",591,0,66.599999999999994,null,0,null,211,211,null,null,0,"",null,121,0,28,149,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",591,false]
["D0351",235.9,5,1.8,null,289.8,null,127,113,null,null,0,"",null,83.5,1,2,86.5,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",235.9,false]
["D0387",204,5.5,5.3,null,0,null,115,115,null,null,0,"",null,123,49,29.5,201.5,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",204,false]
["D0446",1924.8,14,267,null,54.3,null,1057,1054,null,null,0,"",null,425.9,657.3,95.2,1178.4000000000001,null,0,0,0,null,0,"2015-02-23",null,null,null,11,"A",1924.8,false]
["D0205",507.8,0,113.6,null,0,null,244,244,null,null,0,"",null,258.5,12,91,361.5,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",507.8,false]
["D0214",1686.1,29.5,300.60000000000002,null,2047.7,null,891,891,null,null,0,"",null,199,192,9,400,null,15.8,0,0,null,0,"2015-03-02",null,null,null,12,"A",1670.3,false]
["D0283",137,3,79.7,null,0,null,112,112,null,null,0,"",null,42,5.5,27.5,75,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",137,{"$f":"COUNTIF(A:A,A130)>1","v":false}]
["D0298",326.60000000000002,6.5,45.8,null,11.4,null,154,154,null,null,0,"",null,129,0,17,146,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",326.60000000000002,false]
["D0311",272.39999999999998,0,129.19999999999999,null,0,null,79,79,null,null,0,"",null,103,11,37,151,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",272.39999999999998,false]
["D0320",1494.8,0,273.5,null,9.1999999999999993,null,327,327,null,null,0,"",null,409,178,75,662,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",1494.8,false]
["D0321",1112.9000000000001,8.5,274.3,null,0,null,346,346,null,null,0,"",null,414,101,2,517,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",1112.9000000000001,false]
["D0322",304.5,0,91.5,null,0,null,109,109,null,null,0,"",null,142.5,33.200000000000003,0,175.7,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",304.5,false]
["D0323",902.1,0,191.9,null,7.5,null,210,210,null,null,183.4,"",null,591.5,82,12,685.5,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",902.1,false]
["D0327",592,0,98.1,null,5.0999999999999996,null,179,179,null,null,0,"",null,235,0,0,235,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",592,false]
["D0361",839.8,8,158.6,null,81.3,null,469,468,null,null,0,"",null,350,32.5,27,409.5,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",839.8,false]
["D0386",225.5,3,4.2,null,0,null,97,97,null,null,0,"",null,71.5,93.5,6,171,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",225.5,false]
["D0389",621.5,15,77.2,null,0,null,357,357,null,null,0,"",null,194,398.3,32,624.29999999999995,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",621.5,false]
["D0390",86.5,1.5,0,null,0,null,59,59,null,null,0,"",null,23,1.8,8,32.799999999999997,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",86.5,false]
["D0444",320.3,1.5,60.9,null,1,null,73,73,null,null,0,"",null,160.5,7,98,265.5,null,1,0,0,null,0,"2015-03-02",null,null,null,12,"A",319.3,false]
["D0448",412.3,8,144.9,null,0,null,81,80,null,null,68,"",null,110,11,89,210,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",412.3,false]
["D0498",403.5,3.5,98.1,null,0,null,182,182,null,null,0,"",null,245,38,10,293,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",403.5,false]
["D0502",104,0.5,1.7,null,19.8,null,46,45,null,null,0,"",null,50,0,0,50,null,0,0,0,null,0,"2015-03-02",null,null,null,12,"A",104,false]
["D0243",452.5,0,108.2,null,0,null,142,142,null,null,0,"",null,116,47,66,229,null,0,0,0,null,0,"2015-03-09",null,null,null,13,"A",452.5,false]
["D0352",1046.5,0,258.39999999999998,null,326.3,null,378,378,null,null,123.1,"",null,146,39,0,185,null,5,0,0,null,0,"2015-03-09",null,null,null,13,"A",1041.5,false]
["D0402",2158.6999999999998,15,500.5,null,31.4,null,767,760,null,null,315,"",null,413.2,25,11,449.2,null,0,0,0,null,0,"2015-03-09",null,null,null,13,"A",2158.6999999999998,false]
["D0431",680,14,250.2,null,0,null,307,306,null,null,0,"",null,82.5,6,53,141.5,null,0,0,0,null,0,"2015-03-09",null,null,null,13,"A",680,false]
["D0437",5888.1,30,575.70000000000005,null,235,null,1588,1584,null,null,0,"",null,3153,2008,42.5,5203.5,null,13.3,0,0,null,1,"2015-03-09",null,null,null,13,"A",5874.8,false]
["D0305",6974.3,28.5,999.1,null,1686.7,null,3625,3618,null,null,0,"",null,1060,4,0,1064,null,53.6,0,0,null,0,"2015-03-16",null,null,null,14,"A",6920.7,false]
["D0314",111,0,0,null,0,null,39,39,null,null,0,"",null,36,0,35,71,null,0,0,0,null,0,"2015-03-16",null,null,null,14,"A",111,false]
["D0403",230.5,0,23,null,0,null,93,90,null,null,0,"",null,112,11,21,144,null,7.6,0,0,null,0,"2015-03-16",null,null,null,{"$f":"IF(Y153=Y152,AC152,AC152+1)","v":14},{"$f":"IF(Z153=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B153-T153","v":222.9},false]
["D0423",401.2,5,77.5,null,0,null,102,102,null,null,0,"",null,85,2,14,101,null,0,0,0,null,0,"2015-03-16",null,null,null,14,"A",401.2,false]
["D0503",1213,12,320.39999999999998,null,0.5,null,772,753,null,null,0,"",null,8,1,1,10,null,0.8,0,0,null,0,"2015-03-16",null,null,null,14,"A",1212.2,false]
["D0393",322,0,70.599999999999994,null,0,null,111,111,0,null,0,null,null,86,6,7,0.316,null,15,null,0,0,0,"2015-03-18",4,0,null,15,"AM",307,false]
["D0337",871.5,0,220.9,null,0,null,358,358,null,null,0,"",null,618,91,11,720,null,0,0,0,null,1,"2015-03-23",null,null,null,16,"A",871.5,false]
["D0415",837.2,0,137.6,null,0.5,null,376,375,null,null,0,"",null,261,26,34,321,null,0,0,0,null,2,"2015-03-23",null,null,null,16,"A",837.2,false]
["D0108",344,0,126.4,null,0,null,105,105,null,null,0,"",null,160.5,15,17.5,193,null,1,0,0,null,0,"2015-03-25",null,null,null,17,"A",343,false]
["D0224",311.5,2.5,116.6,null,0,null,64,64,null,null,0,"",null,185,5,24,214,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",311.5,false]
["D0232",6740.1,12,1731.3,null,897.7,null,705,705,null,null,145.5,"",null,1911,720,0,2631,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",6740.1,false]
["D0241",185.5,0,0,null,0,null,44,44,null,null,0,"",null,57,7,11,75,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",185.5,false]
["D0242",95.7,0,0,null,16.899999999999999,null,22,22,null,null,0,"",null,31.4,0,4.5999999999999996,36,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",95.7,false]
["D0257",1251.3,12,309.60000000000002,null,0,null,689,689,null,null,0,"",null,306,6,5,317,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",1251.3,false]
["D0275",68,0,0,null,0,null,25,25,null,null,0,"",null,30,3,0,33,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",68,false]
["D0282",311.5,6,109.6,null,0,null,157,157,null,null,0,"",null,186,99,49,334,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",311.5,false]
["D0310",274.5,0,128.5,null,52.7,null,146,145,null,null,0,"",null,273,6,0,279,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",274.5,false]
["D0316",178.9,3,13.1,null,51,null,89,87,null,null,0,"",null,72.5,1,52.5,126,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",178.9,false]
["D0333",1006.5,9.5,266.7,null,5.8,null,361,361,null,null,0,"",null,217,31,23,271,null,5,0,0,null,0,"2015-03-25",null,null,null,17,"A",1001.5,false]
["D0353",1551.5,6.5,417.1,null,7.5,null,731,731,null,null,0,"",null,200,0,18,218,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",1551.5,false]
["D0357",592.29999999999995,7.5,84.2,null,0,null,201,200,null,null,0,"",null,178.5,27,10,215.5,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",592.29999999999995,false]
["D0372",681,7.5,84.2,null,1.5,null,83,83,null,null,0,"",null,296,90,5,391,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",681,false]
["D0378",656.5,0,160.69999999999999,null,0,null,127,127,null,null,0,"",null,401,18,100,519,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",656.5,false]
["D0428",3004,14.5,612.9,null,2274.8000000000002,null,1726,1717,null,null,0,"",null,191,0,5,196,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",3004,false]
["D0434",984.3,10.5,0,null,0,null,390,388,null,null,0,"",null,759.5,130,57,946.5,null,1.8,0,0,null,0,"2015-03-25",null,null,null,17,"A",982.5,false]
["D0445",1632,28,473.2,null,312.89999999999998,null,1172,1162,null,null,0,"",null,395,6,1,402,null,2.5,0,0,null,0,"2015-03-25",null,null,null,17,"A",1629.5,false]
["D0450",3500.1,0,447.2,null,242.8,null,996,995,null,null,48.2,"",null,2543,763,161,3467,null,11.6,0,0,null,2,"2015-03-25",null,null,null,17,"A",3488.5,false]
["D0474",101.3,0,22.7,null,0,null,21,21,null,null,0,"",null,47,0,6,53,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",101.3,false]
["D0480",4639.5,82,486.2,null,10206.799999999999,null,3366,3362,null,null,0,"",null,237,1487.2,4,1728.2,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",4639.5,false]
["D0491",1589.7,0,610.9,null,15.8,null,453,452,null,null,0,"",null,160,54,0,214,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",1589.7,false]
["D0495",864.8,15,316.89999999999998,null,21.5,null,393,393,null,null,0,"",null,195,0,0,195,null,0,0,0,null,0,"2015-03-25",null,null,null,17,"A",864.8,false]
["D0496",164.1,0,0,null,0.5,null,36,36,null,null,0,"",null,50,1,19,70,null,51.6,0,0,null,0,"2015-03-25",null,null,null,17,"A",112.5,false]
["D0508",971.5,12,292.5,null,8.1999999999999993,null,515,515,null,null,285,"",null,113.5,23.5,0,137,null,28.5,0,0,null,0,"2015-03-25",null,null,null,17,"A",943,false]
["D0233",27571.4,30,4944.3999999999996,null,6860.9,null,6160,6135,null,null,421.7,"",null,5748,21942,5,27695,null,0,0,0,null,0,"2015-04-06",null,null,null,18,"A",27571.4,false]
["D0266",6825.1,18,1932,null,108.6,null,1058,1056,null,null,0,"",null,4373,1995,7,6375,null,357.7,0,0,null,1,"2015-04-06",null,null,null,18,"A",6467.4,false]
["D0356",480.5,0,137.1,null,0,null,130,117,null,null,0,"",null,166.1,53.7,15.2,235,null,0,0,0,null,0,"2015-04-06",null,null,null,18,"A",480.5,false]
["D0396",680.5,3.5,224.6,null,9.1,null,191,190,null,null,0,"",null,203,101,59,363,null,26.3,0,0,null,0,"2015-04-06",null,null,null,18,"A",654.20000000000005,false]
["D0111",313,6,51.3,null,0,null,141,141,null,null,0,"",null,251,53.5,23,327.5,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",313,false]
["D0202",3888.6,81,893,null,2014.3,null,2696,2693,null,null,0,"",null,1191,2646.5,2,3839.5,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",3888.6,false]
["D0251",406.1,0,83.3,null,0,null,181,181,null,null,0,"",null,257,1,0,258,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",406.1,false]
["D0253",4215.3,56.5,595.29999999999995,null,5423.7,null,2503,2376,null,null,0,"",null,1560,439,5,2004,null,5,0,0,null,1,"2015-04-10",null,null,null,19,"A",4210.3,false]
["D0268",750.6,9.5,138.30000000000001,null,0,null,192,192,null,null,0,"",null,170,91,0,261,null,0,0,0,null,1,"2015-04-10",null,null,null,19,"A",750.6,false]
["D0284",344.5,0,93.3,null,0,null,98,98,null,null,0,"",null,181,72,8,261,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",344.5,false]
["D0285",163.6,0,0,null,0,null,92,92,null,null,0,"",null,29.5,12.5,0,42,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",163.6,{"$f":"COUNTIF(A:A,A194)>1","v":false}]
["D0291",82.5,0,13.5,null,0,null,24,24,null,null,0,"",null,35,5,13,53,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",82.5,false]
["D0292",106.5,0,22.8,null,0,null,28,28,null,null,0,"",null,71.5,0,0.5,72,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",106.5,false]
["D0347",329,4.5,114.4,null,313.7,null,146,146,null,null,0,"",null,173.5,134,25,332.5,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",329,false]
["D0355",414.2,0,105,null,0,null,168,165,null,null,0,"",null,69.3,2,18.399999999999999,89.7,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",414.2,false]
["D0379",1336.9,0,432.5,null,17.399999999999999,null,411,410,null,null,0,"",null,422,42,0,464,null,9.5,0,0,null,0,"2015-04-10",null,null,null,19,"A",1327.4,false]
["D0399",116.8,1,47.2,null,0,null,46,46,null,null,0,"",null,38,1,28,67,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",116.8,false]
["D0400",905.3,11,305.60000000000002,null,8.3000000000000007,null,208,208,null,null,0,"",null,303,46,22,371,null,82.2,0,0,null,0,"2015-04-10",null,null,null,19,"A",823.1,false]
["D0412",339,0,52.6,null,0,null,73,73,null,null,0,"",null,90.5,0,35,125.5,null,0,0,0,null,0,"2015-04-10",null,null,null,19,"A",339,false]
["D0114",635.6,9,176.1,null,0,null,344,342,null,null,0,"",null,277,188.5,12,477.5,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",635.6,false]
["D0216",192,5,36.700000000000003,null,419.5,null,137,137,null,null,0,"",null,12,63,2,77,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",192,false]
["D0273",754,14,205.9,null,63.8,null,196,196,null,null,0,"",null,140,25,81,246,null,4,0,0,null,0,"2015-04-20",null,null,null,20,"A",750,false]
["D0286",353.2,5.5,79.5,null,0,null,192,192,null,null,0,"",null,125,9,26,160,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",353.2,false]
["D0312",903.9,4.5,395.2,null,215.5,null,279,279,null,null,0,"",null,437,309,24,770,null,53.4,0,0,null,0,"2015-04-20",null,null,null,20,"A",850.5,false]
["D0330",454,0,219.7,null,0,null,115,115,null,null,0,"",null,396,9,51,456,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",454,false]
["D0346",504.5,10,193.1,null,1.4,null,253,253,null,null,234.2,"",null,311,69,33,413,null,1,0,0,null,0,"2015-04-20",null,null,null,20,"A",503.5,false]
["D0348",1318.7,17.5,276.39999999999998,null,3.1,null,354,354,null,null,0,"",null,472.5,826,89,1387.5,null,2,0,0,null,0,"2015-04-20",null,null,null,20,"A",1316.7,false]
["D0369",220.5,5,31.8,null,2,null,112,112,null,null,0,"",null,42.5,0.5,2,45,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",220.5,false]
["D0373",3367.3,28,753.4,null,525.29999999999995,null,1576,1502,null,null,0,"",null,377,272,13,662,null,38.200000000000003,0,0,null,0,"2015-04-20",null,null,null,20,"A",3329.1,false]
["D0384",178,2,42,null,0,null,28,28,null,null,0,"",null,133,5.5,23,161.5,null,0,0,0,null,0,"2015-04-20",null,null,null,{"$f":"IF(Y213=Y212,AC212,AC212+1)","v":20},{"$f":"IF(Z213=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B213-T213","v":178},{"$f":"COUNTIF(A:A,A213)>1","v":false}]
["D0398",247.5,6.5,141.9,null,0,null,114,114,null,null,0,"",null,81,13,0,94,null,1,0,0,null,0,"2015-04-20",null,null,null,20,"A",246.5,false]
["D0409",1564.5,18,135.1,null,2.8,null,929,928,null,null,102.9,"",null,230,667,40,937,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",1564.5,false]
["D0418",2267.8000000000002,14,441.7,null,95.6,null,720,703,null,null,173,"",null,137,18,10,165,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",2267.8000000000002,false]
["D0422",333.8,0,51.2,null,0,null,79,79,null,null,0,"",null,87,0,11,98,null,104.8,0,0,null,0,"2015-04-20",null,null,null,20,"A",229,false]
["D0435",1570.9,0,673.4,null,43.6,null,564,564,null,null,0,"",null,243.3,1174,187.5,1604.8,null,21.7,0,0,null,0,"2015-04-20",null,null,null,20,"A",1549.2,false]
["D0449",620.1,0,169.7,null,0,null,171,171,null,null,112.4,"",null,353.5,77,6,436.5,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",620.1,false]
["D0460",798,0,303.8,null,61.1,null,148,148,null,null,0,"",null,81.5,81,55,217.5,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",798,false]
["D0464",1907.5,0,528.6,null,0,null,487,484,null,null,0,"",null,814,175,12,1001,null,1,0,0,null,0,"2015-04-20",null,null,null,20,"A",1906.5,false]
["D0465",2177.9,14.5,637.70000000000005,null,109.3,null,1044,1037,null,null,0,"",null,588.5,135.5,2,726,null,0,0,0,null,0,"2015-04-20",null,null,null,20,"A",2177.9,false]
["D0489",2831.6,20,483.2,null,554.70000000000005,null,897,896,null,null,0,"",null,519,0,38,557,null,52.5,0,0,null,0,"2015-04-20",null,null,null,20,"A",2779.1,false]
["D0511",155.1,0,0,null,0,null,38,36,null,null,0,"",null,14.5,9,21,44.5,null,0,0,0,null,0,"2015-04-20",null,null,{"$f":"IF(AA224>0,C224+AA224,\"\")","v":""},20,"A",155.1,false]
["D0481",278.5,6,110.7,null,0,null,null,134,4.6199999999999998E-2,null,0,null,null,127,0,25,0.32269999999999999,null,0,null,0,0,0,"2015-04-20",6.5,0,{"$f":"IF(AA225>0,C225+AA225,\"\")","v":""},20,"AM",278.5,false]
["D0383",5956.5,27,885.2,null,985.4,null,null,1820,0,null,48.1,null,null,2640,479,10,0.15190000000000001,null,124.1,null,6,14,0,"2015-04-27",93.5,0.5,{"$f":"IF(AA226>0,C226+AA226,\"\")","v":27.5},21,"AM",5832.4,false]
["D0487",453.1,6,147.5,null,0,null,null,240,0.105,null,0,null,null,50,259,19,0.30599999999999999,null,17.100000000000001,null,0,0,0,"2015-04-27",6.5,0.5,{"$f":"IF(AA227>0,C227+AA227,\"\")","v":6.5},21,"AM",436,false]
["D0112",486.7,7.5,150.5,null,0,null,151,151,null,null,0,"",null,232,2,17,251,null,56.7,0,0,null,0,"2015-04-27",null,null,null,21,"A",430,false]
["D0219",248.5,0,0,null,0,null,111,111,null,null,0,"",null,43,15,77,135,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",248.5,false]
["D0225",151,3.5,0,null,26.8,null,83,83,null,null,0,"",null,21,5,7,33,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",151,false]
["D0229",21375.1,0,4566.7,null,1029.7,null,1203,1196,null,null,29.9,"",null,4529,91,10,4630,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",21375.1,false]
["D0234",1801.1,18,353,null,20.3,null,957,954,null,null,0,"",null,567,1254,32,1853,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",1801.1,false]
["D0239",605.79999999999995,0,80.5,null,0,null,190,189,null,null,0,"",null,183,22,42,247,null,2,0,0,null,0,"2015-04-27",null,null,null,21,"A",603.79999999999995,false]
["D0240",592.4,12,125.9,null,0,null,190,187,null,null,0,"",null,180,31,192,403,null,15.4,0,0,null,0,"2015-04-27",null,null,null,21,"A",577,false]
["D0249",868.5,7,208.3,null,4,null,333,333,null,null,0,"",null,93,115,56,264,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",868.5,false]
["D0270",369.5,0,187.9,null,0,null,96,96,null,null,0,"",null,34.1,10,13,57.1,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",369.5,false]
["D0271",289,3.5,57.2,null,0,null,125,124,null,null,0,"",null,67,10,3,80,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",289,false]
["D0344",353,7.5,78.8,null,0,null,204,204,null,null,0,"",null,69,2,28,99,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",353,false]
["D0364",701.8,6,317.10000000000002,null,0,null,244,242,null,null,0,"",null,182.9,54.5,30.7,268.10000000000002,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",701.8,false]
["D0388",411,0,182.4,null,0,null,90,84,null,null,0,"",null,36.4,56.2,37,129.6,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",411,false]
["D0405",778.4,15.5,124.6,null,670.6,null,476,445,null,null,0,"",null,38,0,0,38,null,25,0,0,null,1,"2015-04-27",null,null,null,21,"A",753.4,false]
["D0411",276.10000000000002,0,116,null,0,null,67,67,null,null,0,"",null,110,34,28,172,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",276.10000000000002,false]
["D0419",356.5,1,84.8,null,0,null,115,115,null,null,83.3,"",null,187,10,2,199,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",356.5,false]
["D0436",732.9,10,172.1,null,4.4000000000000004,null,290,290,null,null,0,"",null,314,40,35,389,null,11.4,0,0,null,0,"2015-04-27",null,null,null,21,"A",721.5,false]
["D0457",7117.4,96,1614.9,null,9392.1,null,4458,4445,null,null,0,"",null,2286,951,0,3237,null,62.2,0,0,null,1,"2015-04-27",null,null,null,21,"A",7055.2,false]
["D0458",2320,0,513.4,null,40,null,311,311,null,null,0,"",null,1136,889,3,2028,null,238.5,0,0,null,0,"2015-04-27",null,null,null,21,"A",2081.5,false]
["D0459",220.1,4,26.8,null,9.8000000000000007,null,104,104,null,null,0,"",null,71,0,9,80,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",220.1,false]
["D0468",67.8,0,0,null,5.3,null,38,35,null,null,0,"",null,4,40,9,53,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",67.8,false]
["D0473",1025,0,338.4,null,1.5,null,null,361,0,null,0,null,null,450,89,195,0.27700000000000002,null,0.5,null,0,0,1,"2015-04-27",23,0,null,21,"AM",1024.5,false]
["D0500",20238.7,284.5,4362.3999999999996,null,24726.799999999999,null,17785,17672,null,null,0,"",null,3069.5,6569.5,0,9639,null,0,0,0,null,0,"2015-04-27",null,null,null,21,"A",20238.7,false]
["D0501",13194.5,100,1825.4,null,2730.3,null,9400,9398,null,null,0,"",null,1526,1022,0,2548,null,221.2,0,0,null,0,"2015-04-27",null,null,null,21,"A",12973.3,false]
["D0512",26229.1,51,4213.8999999999996,null,6460.6,null,7967,7940,null,null,0,"",null,5324,1532,0,6856,null,0,0,0,null,1,"2015-04-27",null,null,null,21,"A",26229.1,false]
["D0497",11269,35,2160.3000000000002,null,2331.5,null,3416,3404,null,null,0,"",null,2413,10,8,2431,null,1181,null,10,15,1,"2015-04-27",null,null,null,21,"A",10088,false]
["D0102",635.29999999999995,7.5,104.4,null,680.2,null,241,241,null,null,139.5,"",null,100,0,25,125,null,8.6,0,0,null,1,"2015-05-01",null,null,null,22,"A",626.70000000000005,false]
["D0226",392.7,3.5,69.7,null,15.8,null,122,119,null,null,0,"",null,62.5,13.5,12,88,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",392.7,false]
["D0230",3167.3,7.5,434.1,null,15.6,null,442,441,null,null,431.5,"",null,1222,24,155,1401,null,802.3,0,0,null,0,"2015-05-01",null,null,null,22,"A",2365,false]
["D0231",5350.5,9,954.4,null,224.1,null,1330,1320,null,null,990,"",null,1225,1473,0,2698,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",5350.5,false]
["D0250",2853.2,20,393,null,897,null,1778,1756,null,null,0,"",null,417.2,1057,37,1511.2,null,2.2000000000000002,0,0,null,0,"2015-05-01",null,null,null,22,"A",2851,false]
["D0259",46298.400000000001,956,9335.7999999999993,null,35806.5,null,33320,33165,null,null,918.9,"",null,14187,3679,38,17904,null,190.3,0,0,null,2,"2015-05-01",null,null,null,22,"A",46108.1,false]
["D0260",6394.6,24.5,1349,null,1552.9,null,null,2490,2.5899999999999999E-2,null,189.5,null,null,1510,26,21,0.15190000000000001,null,17.7,null,0,0,1,"2015-05-01",29.3,0,null,22,"AM",6376.9,false]
["D0265",5194.1000000000004,28,1550,null,780.4,null,1041,1035,null,null,0,"",null,3524,1354,24,4902,null,19.2,0,0,null,0,"2015-05-01",null,null,null,22,"A",5174.8999999999996,false]
["D0308",4808.7,28,1373.6,null,673.9,null,2815,2751,null,null,0,"",null,45.5,265,18,328.5,null,16.100000000000001,0,0,null,0,"2015-05-01",null,null,null,22,"A",4792.6000000000004,false]
["D0309",1106,4.5,216.2,null,113.2,null,537,535,null,null,0,"",null,494.5,145,128,767.5,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",1106,false]
["D0313",2101.5,26,515.20000000000005,null,80.099999999999994,null,587,587,null,null,664,"",null,1017,754,39,1810,null,0,0,0,null,3,"2015-05-01",null,null,null,22,"A",2101.5,false]
["D0326",149.5,3,72.7,null,0,null,63,63,null,null,0,"",null,58.5,8.5,10,77,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",149.5,false]
["D0334",232,0,34,null,0,null,120,108,null,null,0,"",null,28,5,19,52,null,33,0,0,null,0,"2015-05-01",null,null,null,22,"A",199,false]
["D0343",753.6,5.5,130.9,null,1.6,null,230,230,null,null,0,"",null,510.5,139,112,761.5,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",753.6,false]
["D0362",868.1,0,227.4,null,5.2,null,345,345,null,null,60.7,"",null,641,22,12,675,null,3.5,0,0,null,0,"2015-05-01",null,null,null,22,"A",864.6,false]
["D0380",509,9,100.2,null,0,null,128,128,null,null,0,"",null,289,30,49,368,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",509,false]
["D0385",5633.6,22.5,505.1,null,284.8,null,679,678,null,null,0,"",null,1602,3322,26,4950,null,709.1,0,0,null,0,"2015-05-01",null,null,null,22,"A",4924.5,false]
["D0397",482.8,0,98.1,null,0,null,66,66,null,null,0,"",null,167,27,5,199,null,269.3,0,0,null,0,"2015-05-01",null,null,null,22,"A",213.5,false]
["D0408",486,0,197.8,null,0,null,143,143,null,null,0,"",null,128,10,16,154,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",486,false]
["D0410",541.20000000000005,4.5,404.3,null,3.9,null,152,152,null,null,0,"",null,148,14,24,186,null,6.9,0,0,null,0,"2015-05-01",null,null,null,22,"A",534.29999999999995,false]
["D0421",399.5,0,29.5,null,0,null,101,101,null,null,0,"",null,166,29,10,205,null,0,0,0,null,1,"2015-05-01",null,null,null,22,"A",399.5,false]
["D0429",317,0,97.1,null,0,null,89,89,null,null,0,"",null,80,55,14,149,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",317,false]
["D0440",753.4,8.5,422,null,20.9,null,283,269,null,null,0,"",null,371,6,0,377,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",753.4,false]
["D0453",3590,52.5,602.9,null,58.2,null,2091,2090,null,null,0,"",null,651,24,2,677,null,82.3,0,0,null,0,"2015-05-01",null,null,null,{"$f":"IF(Y277=Y276,AC276,AC276+1)","v":22},{"$f":"IF(Z277=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B277-T277","v":3507.7},{"$f":"COUNTIF(A:A,A277)>1","v":false}]
["D0469",2534.6,0,224.8,null,41.6,null,532,528,null,null,0,"",null,524,639,3,1166,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",2534.6,false]
["D0470",2715.6,52.5,810.2,null,1003.5,null,1798,1792,null,null,0,"",null,812,6,4,822,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",2715.6,false]
["D0482",230,2,115.1,null,0,null,75,75,null,null,0,"",null,37,0,21,58,null,0,0,0,null,0,"2015-05-01",null,null,null,22,"A",230,false]
["D0492",276,0,124.9,null,10.8,null,31,31,null,null,0,"",null,140,1,69,210,null,21.7,0,0,null,0,"2015-05-01",null,null,null,22,"A",254.3,false]
["D0505",447,6,159.19999999999999,null,0,null,216,216,null,null,0,"",null,37,89,89,215,null,11,0,0,null,0,"2015-05-01",null,null,null,22,"A",436,false]
["D0345",3746.8,16,840.2,null,26.5,null,1138,1138,null,null,0,"",null,1785,1794,13,3592,null,18.600000000000001,0,0,null,1,"2015-05-01",null,null,null,22,"A",3728.2,false]
["D0452",415.6,9.5,61.5,null,619.29999999999995,null,214,214,null,null,0,"",null,112.5,5,4,121.5,null,0,0,0,null,0,"2015-05-11",null,null,null,23,"A",415.6,false]
["D0207",1661.4,0,0,null,71.599999999999994,null,null,94,0,null,0,null,null,149,657,0,0.15190000000000001,null,0,null,0,0,0,"2015-05-14",77.5,0,null,24,"AM",1661.4,false]
["D0475",7706.3,24,791.6,null,1833.7,null,null,3448,3.9899999999999998E-2,null,759,null,null,2550,44,89,0.15759999999999999,null,0,null,0,0,0,"2015-05-14",384.4,0,null,24,"AM",7706.3,false]
["D0432",281,0,90.1,null,0,null,56,56,null,null,0,"",null,71,1,57,129,null,0,0,0,null,0,"2015-05-28",null,null,null,28,{"$f":"IF(Z287=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B287-T287","v":281},{"$f":"COUNTIF(A:A,A287)>1","v":false}]
["D0375",1882.6,0,487.3,null,2.7,null,391,390,null,null,130,"",null,712,163,0,875,null,27.8,0,0,null,0,"2015-06-04",null,null,null,29,{"$f":"IF(Z288=\"\", \"A\", \"AM\")","v":"A"},{"$f":"B288-T288","v":1854.8},{"$f":"COUNTIF(A:A,A288)>1","v":false}]