{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["2018 Legal Max","Exceptions","Weighting Factors","Military Provision","Preliminary SO66","PreliminaryHD AR - School Level","Audit Values","Audit HD AR - School Level"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":10,"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":"2018 Legal Max","index":0,"n_rows":296,"n_cols":100,"rows_kept":296,"cut":false,"hidden":false,"merged":[[1,72,1,81],[1,87,1,92],[1,93,1,95],[1,82,1,86]]}
[null,"FINAL",null,null,null,"Col 1",null,null,"Col 2",null,null,"Col 3",null,null,null,"Col 4","Col 5","Col 6","Col 7","Col 8",null,null,null,null,"Col 9","Col 10","Col 11",null,"Col 12","Col 13","Col 14","Col 15","Col 16","Col 17","Col 18","Col 19","Col 20",null,"Col 21","Col 22","Col 23","Col 24","Col 25","Col 26","Col 27","Col 28","Col 29",null,"Col 30","Col 31","Col 32","Col 33","Col 34","Col 35",null,null,null,null,"Col 36","Col 37","Col 38",null,null,null,"Col 39","Col 40","Col 41","Col 42","Col 43","Col 44","Col 45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["","2018-06-20","Revised D0368",null,null,null,null,null,null,null,null,null,"(Info Only)","(Info Only)","(Info Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Info Only)","(Info Only)",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"]
["USD #","County","District Name","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 9/20/2014","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 2/20/2015","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 9/20/2014 2/20/2015","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 9/20/2015","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 2/20/2016","FTE Enroll (excl 4yr old at-risk & KDG & virtual ) 9/20/2015  2/20/2016","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 9/20/2016","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 2/20/2017","FTE Enroll (excl 4yr old at-risk & KDG & virtual) 9/20/2016 2/20/2017","FTE Enroll (excl 4yr old at-risk & virtual) 9/20/2017","FTE Enroll (excl 4yr old at-risk & virtual) 2/20/2018","FTE Enroll (excl 4yr old at-risk & virtual) 9/20/2017 2/20/2018","Adjusted Enrollment","4yr Old At Risk (9/20 + 2/20)","2016-17 Kindergarten (9/20 + 2/20)","Total Adjusted Enrollment (incl 4yr AR & KDG)","Low and High Enrollment WTD FTE","2017-18 Bilingual Contact Hours (9/20 + 2/20)","Bilingual Contact Hours WTD FTE","2017-18 Bilingual Headcount (9/20 + 2/20)","Bilingual Headcount WTD FTE","Bilingual (max Hrs or Hdct) WTD FTE","2017-18 Career /Tech Ed Contact Hours (9/20 + 2/20)","Career /Tech Ed WTD FTE","Funded Headcount (excl virtual) (9/20 + 2/20)","Free Lunch 10% (Guaranteed)","Free Lunch (9/20 + 2/20)","At-Risk (Free Lunch) WTD FTE","High Density At-Risk (USD)","High Density At-Risk (School)","High Density At-Risk WTD FTE","School Faciltiies FTE (9/20 + 2/20)","School Facilities WTD FTE","Transportation FTE > = 2.5 Miles (9/20 + 2/20)","Current Year Transportation WTD FTE","2017-18 Transportation Aid","2016-17 Transportation Aid","Transportation WTD FTE","Ancillary WTD FTE","Declining Enrollment WTD FTE","Cost of Living WTD FTE","Special  Education State Aid","Special Education    WTD FTE","KAMS FTE","WTD FTE (excl COLA; incl SPED)","WTD FTE (excl SPED)","Virtual Full-Time FTE","Virtual Part-Time FTE","Virtual Credits (19yrs & Older)","Virtual State Aid","Extraordinary Need Aid","Sequence Number","Audit","Republished","Info Only General Fund (excl SPED)","Computed General Fund","Adopted General Fund","Legal Max General Fund (before reductions)","Prior Year Budget Law Violation","Prior Year Trans Audit Adjust","Prior Year Virtual Credits   Audit Adj","Prior Year Total Reductions","2017-18 Adjusted Legal General Fund Budget","2017-18 LOB Base General Fund ","2017-18 LOB Authorized Percent","Computed Local Option Budget","Adopted Local Option Budget","Legal Max Local Option Budget","LOB Percent Used","0-99.9",null,null,null,"100-299.9",null,null,null,"300-1621.9","1622 and higher","Area in Square Miles","Index","Density Cost Per Pupil","Transp Weighting Factor","Trans Weighted FTE","Board of Tax Appeals (Ancillary)","Board of Tax Appeals (Declining Enrollment)","Form 150-Board of Tax Appeals (Cost of Living)","Cost of Living Authorized Percent","Max Computed Cost of Living","Cost of Living Authority","2017-18 Percent of Free Lunch (Current Year)","Ftee Lunch >=50%","Free Lunch >=35% <50%","Total WTD FTE         (inc. SPED)"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":431924.3},577.20000000000005,432501.5,429972.4,499.5,430471.9,429498.6,325.5,429824.1,465660.3,566.5,466226.8,433775.4,3632,35739,473146.4,54671.7,144097.29999999999,9485.7999999999993,50281,9303.6,10376.1,105477.3,8791.7999999999993,479381,47950,185419,90371.1,11949.1,12220.4,13020.1,15917.5,3979.6,131961,21849.8,87530298,101223247,25464.9,7241.6,458.1,5965.8,435999742,108836.8,39,{"$f":"SUM(AV5:AV290)","v":796397.2},693526.2,5383,846.1,3505.75,30838957,2487558,null,null,null,{"$f":"SUM(BF5:BF290)","v":2811592472},3247592692,3328275421,3247592291,0,-1011910,-416594,-1428504,3246163787,3570063843,87.85,1106726792,1117930432,1098582827,{"$f":"SUM(BT5:BT290)/296","v":0.29289999999999999},{"$f":"SUM(BU5:BU290)","v":415.4},null,null,null,{"$f":"SUM(BY5:BY290)","v":9121.2999999999993},null,null,null,{"$f":"SUM(CC5:CC290)","v":32667.200000000001},12467.8,82019.7,1375.16,284185.15000000002,70.938999999999993,21849.8,29009339,1835337,24103404,null,null,{"$f":"SUM(CO5:CO290)","v":23898698},{"$f":"AD5/AB5","v":0.50470000000000004},{"$f":"SUM(CQ5:CQ290)","v":9813.6},{"$f":"SUM(CR5:CR290)","v":2135.5},{"$f":"SUM(CS5:CS290)","v":802363}]
[101,"Neosho","Erie-Galesburg ",506.5,0,{"$f":"D5+E5","v":506.5},484.5,{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G5+H5","v":484.5},476,{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J5+K5","v":476},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":514.5},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":514.5},{"$f":"IF('Military Provision'!J6=\"YES\", MAX('2018 Legal Max'!L5,'2018 Legal Max'!I5,AVERAGE('2018 Legal Max'!F5,'2018 Legal Max'!I5,'2018 Legal Max'!L5)), MAX(L5, I5))","v":484.5},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":30},{"$f":"P5+Q5+R5","v":521.5},{"$f":"MAX(BU5, BY5, CC5, CD5)","v":213.3},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM4,VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.5},{"$f":"(U5/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN4,VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W5*'Weighting Factors'!$Q$8","v":1.3},{"$f":"MAX(V5,X5)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO4,VLOOKUP($CV5,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":138.4},{"$f":"Z5/6*'Weighting Factors'!$Q$6","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":535},{"$f":"AB5*0.1","v":54},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":270},{"$f":"IF(A5=207, AD5,MAX(AC5,AD5))*'Weighting Factors'!$Q$9","v":130.69999999999999},{"$f":"MAX(CQ5,CR5)","v":28.4},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG4,VLOOKUP($CV5,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":23.1},{"$f":"MAX(AF5, AG5)","v":28.4},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI5*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":286},{"$f":"CI5","v":66.3},{"$f":"AL5*'Weighting Factors'!$Q$5","v":265598},303923,{"$f":"MAX(AM5, AN5)/'Weighting Factors'!$Q$5","v":75.900000000000006},{"$f":"CJ5/'Weighting Factors'!$Q$5","v":0},{"$f":"CK5/'Weighting Factors'!$Q$5","v":0},{"$f":"CO5/'Weighting Factors'!$Q$5","v":0},624112,{"$f":"AS5/'Weighting Factors'!$Q$5","v":155.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S5+T5+Y5+AA5+AE5+AH5+AJ5++AO5+AP5+AQ5+AT5+AU5)","v":1138.4000000000001},{"$f":"SUM(S5+T5+Y5+AA5+AE5+AH5+AJ5++AO5+AP5+AQ5+AR5+AU5)","v":982.6},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB4,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX5*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY5*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ5*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H5>0,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H5),'Weighting Factors'!H5,VLOOKUP($CV5,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV5,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H5=\"\",\"\",IF('Weighting Factors'!J5=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S5+T5+Y5+AA5+AE5+AH5+AJ5++AO5+AP5+AQ5+AU5+AR5)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA5+'2018 Legal Max'!BB5","v":3936296},{"$f":"SUM((AV5+AR5)*'Weighting Factors'!$Q$5)+BA5+'2018 Legal Max'!BB5","v":4560430},{"$f":"IF('Weighting Factors'!H5>0,'Weighting Factors'!H5,'Preliminary SO66'!AV4)","v":4601692},{"$f":"MIN(BG5,BH5)","v":4560430},null,{"$f":"'Weighting Factors'!F5","v":0},{"$f":"'Weighting Factors'!E5","v":0},{"$f":"SUM(BJ5:BL5)","v":0},{"$f":"BI5+BM5","v":4560430},{"$f":"SUM((S5+T5+Y5+AA5+AE5+AH5+AJ5++AO5+AP5+AQ5+AR5)*'Weighting Factors'!Q$12)+(MAX(AS5,'Weighting Factors'!B5))","v":5143041},0.3,{"$f":"BO5*BP5","v":1542912},1526344,{"$f":"MIN(BQ5,BR5)","v":1526344},{"$f":"BS5/BO5","v":0.29680000000000001},{"$f":"ROUND(IF(S5<=99.9,(S5*1.014331),0),1)","v":0},{"$f":"AND(S5>99.9,S5<=299.9)","v":false},{"$f":"IF(BV5=TRUE,ROUND((S5-100)*9.655,3),0)","v":0},{"$f":"IF(BV5=TRUE,ROUND(((7337-BW5)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX5*S5,1)","v":0},{"$f":"AND(S5>299.9,S5<=1621.9)","v":true},{"$f":"IF(BZ5=TRUE,ROUND((S5-300)*1.2375,4),0)","v":274.10629999999998},{"$f":"IF(BZ5=TRUE,ROUND(((5406-CA5)/3642.4)-1,6),0)","v":0.40893200000000002},{"$f":"ROUND(CB5*S5,1)","v":213.3},{"$f":"ROUND(IF(S5>=1622,(S5*0.03504),0),1)","v":0},325,{"$f":"AK5/CE5","v":0.88},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF5^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF5^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":929.11},{"$f":"ROUND(CG5/'Weighting Factors'!$Q$5,4)","v":0.2319},{"$f":"ROUND(IF(AK5>0,CH5*AK5,0),1)","v":66.3},0,0,0,0,{"$f":"SUM((AV5*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA5)*CM5","v":0},{"$f":"IF(CL5>CN5,CN5,CL5)","v":0},{"$f":"AD5/AB5","v":0.50470000000000004},{"$f":"IF(CP5>=50%,AD5*10.5%,0)","v":28.4},{"$f":"IF(AND(CP5>35%,CP5<50%),AD5*(CP5-35%)*0.7,0)","v":0},{"$f":"AW5+AT5","v":1138.4000000000001},null,null,"D0101"]
[102,"Gray","Cimmaron-Ensign",601.70000000000005,0,601.70000000000005,585,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},585,598.5,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},598.5,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":638.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":638.20000000000005},{"$f":"IF('Military Provision'!J7=\"YES\", MAX('2018 Legal Max'!L6,'2018 Legal Max'!I6,AVERAGE('2018 Legal Max'!F6,'2018 Legal Max'!I6,'2018 Legal Max'!L6)), MAX(L6, I6))","v":598.5},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":42},647,237,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM5,VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":616.1},{"$f":"(U6/6)*'Weighting Factors'!$Q$7","v":40.6},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN5,VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":121},{"$f":"W6*'Weighting Factors'!$Q$8","v":22.4},40.6,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO5,VLOOKUP($CV6,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":196.7},{"$f":"Z6/6*'Weighting Factors'!$Q$6","v":16.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":654},65,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":215},{"$f":"IF(A6=207, AD6,MAX(AC6,AD6))*'Weighting Factors'!$Q$9","v":104.1},0,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG5,VLOOKUP($CV6,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI6*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":95.5},29.9,{"$f":"AL6*'Weighting Factors'!$Q$5","v":119779},154850,{"$f":"MAX(AM6, AN6)/'Weighting Factors'!$Q$5","v":38.700000000000003},{"$f":"CJ6/'Weighting Factors'!$Q$5","v":0},{"$f":"CK6/'Weighting Factors'!$Q$5","v":0},{"$f":"CO6/'Weighting Factors'!$Q$5","v":0},477512,{"$f":"AS6/'Weighting Factors'!$Q$5","v":119.2},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S6+T6+Y6+AA6+AE6+AH6+AJ6++AO6+AP6+AQ6+AT6+AU6)","v":1204.7},{"$f":"SUM(S6+T6+Y6+AA6+AE6+AH6+AJ6++AO6+AP6+AQ6+AR6+AU6)","v":1085.5},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB5,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX6*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY6*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ6*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H6>0,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H6),'Weighting Factors'!H6,VLOOKUP($CV6,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV6,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H6=\"\",\"\",IF('Weighting Factors'!J6=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S6+T6+Y6+AA6+AE6+AH6+AJ6++AO6+AP6+AQ6+AU6+AR6)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA6+'2018 Legal Max'!BB6","v":4348513},{"$f":"SUM((AV6+AR6)*'Weighting Factors'!$Q$5)+BA6+'2018 Legal Max'!BB6","v":4826028},{"$f":"IF('Weighting Factors'!H6>0,'Weighting Factors'!H6,'Preliminary SO66'!AV5)","v":4880510},4826028,null,{"$f":"'Weighting Factors'!F6","v":0},{"$f":"'Weighting Factors'!E6","v":0},0,4826028,{"$f":"SUM((S6+T6+Y6+AA6+AE6+AH6+AJ6++AO6+AP6+AQ6+AR6)*'Weighting Factors'!Q$12)+(MAX(AS6,'Weighting Factors'!B6))","v":5412278},0.3,1623683,1620941,1620941,0.29949999999999999,0,false,0,0,0,true,429.41250000000002,0.36629400000000001,237,0,538,0.18,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF6^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF6^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1253.46},{"$f":"ROUND(CG6/'Weighting Factors'!$Q$5,4)","v":0.31290000000000001},29.9,0,0,0,0,{"$f":"SUM((AV6*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA6)*CM6","v":0},0,0.32869999999999999,0,0,{"$f":"AW6+AT6","v":1204.7},null,null,"D0102"]
[103,"Cheyenne","Cheylin ",128,0,128,126,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},126,117,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},117,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":128.5},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":128.5},{"$f":"IF('Military Provision'!J8=\"YES\", MAX('2018 Legal Max'!L7,'2018 Legal Max'!I7,AVERAGE('2018 Legal Max'!F7,'2018 Legal Max'!I7,'2018 Legal Max'!L7)), MAX(L7, I7))","v":126},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":10},136,125,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM6,VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":106.3},{"$f":"(U7/6)*'Weighting Factors'!$Q$7","v":7},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN6,VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":30},{"$f":"W7*'Weighting Factors'!$Q$8","v":5.6},7,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO6,VLOOKUP($CV7,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":65.900000000000006},{"$f":"Z7/6*'Weighting Factors'!$Q$6","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":129},13,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":69},{"$f":"IF(A7=207, AD7,MAX(AC7,AD7))*'Weighting Factors'!$Q$9","v":33.4},7.2,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG6,VLOOKUP($CV7,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.3},7.3,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI7*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":49},18.3,{"$f":"AL7*'Weighting Factors'!$Q$5","v":73310},105545,{"$f":"MAX(AM7, AN7)/'Weighting Factors'!$Q$5","v":26.3},{"$f":"CJ7/'Weighting Factors'!$Q$5","v":0},{"$f":"CK7/'Weighting Factors'!$Q$5","v":0},{"$f":"CO7/'Weighting Factors'!$Q$5","v":0},122918,{"$f":"AS7/'Weighting Factors'!$Q$5","v":30.7},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},371.2,340.5,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB6,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX7*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY7*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ7*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H7>0,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H7),'Weighting Factors'!H7,VLOOKUP($CV7,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV7,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H7=\"\",\"\",IF('Weighting Factors'!J7=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S7+T7+Y7+AA7+AE7+AH7+AJ7++AO7+AP7+AQ7+AU7+AR7)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA7+'2018 Legal Max'!BB7","v":1364043},{"$f":"SUM((AV7+AR7)*'Weighting Factors'!$Q$5)+BA7+'2018 Legal Max'!BB7","v":1487027},{"$f":"IF('Weighting Factors'!H7>0,'Weighting Factors'!H7,'Preliminary SO66'!AV6)","v":1527888},1487027,null,{"$f":"'Weighting Factors'!F7","v":0},{"$f":"'Weighting Factors'!E7","v":0},0,1487027,{"$f":"SUM((S7+T7+Y7+AA7+AE7+AH7+AJ7++AO7+AP7+AQ7+AR7)*'Weighting Factors'!Q$12)+(MAX(AS7,'Weighting Factors'!B7))","v":1719100},0.3,515730,513575,513575,0.29870000000000002,0,true,347.58,0.91890499999999997,125,false,0,0,0,0,688,7.0000000000000007E-2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF7^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF7^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1497.98},{"$f":"ROUND(CG7/'Weighting Factors'!$Q$5,4)","v":0.37390000000000001},18.3,0,0,0,0,{"$f":"SUM((AV7*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA7)*CM7","v":0},0,0.53490000000000004,7.2,0,371.2,null,null,"D0103"]
[105,"Rawlins","Rawlins County ",309,0,309,308.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},308.39999999999998,304,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},304,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":329.5},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":329.5},{"$f":"IF('Military Provision'!J9=\"YES\", MAX('2018 Legal Max'!L8,'2018 Legal Max'!I8,AVERAGE('2018 Legal Max'!F8,'2018 Legal Max'!I8,'2018 Legal Max'!L8)), MAX(L8, I8))","v":308.39999999999998},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":31},339.4,159.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM7,VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":53},{"$f":"(U8/6)*'Weighting Factors'!$Q$7","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN7,VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W8*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO7,VLOOKUP($CV8,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":88.2},{"$f":"Z8/6*'Weighting Factors'!$Q$6","v":7.4},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":334},33,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":118},{"$f":"IF(A8=207, AD8,MAX(AC8,AD8))*'Weighting Factors'!$Q$9","v":57.1},0.3,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG7,VLOOKUP($CV8,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI8*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":117},37.4,{"$f":"AL8*'Weighting Factors'!$Q$5","v":149824},196837,{"$f":"MAX(AM8, AN8)/'Weighting Factors'!$Q$5","v":49.1},{"$f":"CJ8/'Weighting Factors'!$Q$5","v":0},{"$f":"CK8/'Weighting Factors'!$Q$5","v":0},{"$f":"CO8/'Weighting Factors'!$Q$5","v":0},287294,{"$f":"AS8/'Weighting Factors'!$Q$5","v":71.7},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},691.4,619.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB7,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX8*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY8*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ8*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H8>0,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H8),'Weighting Factors'!H8,VLOOKUP($CV8,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV8,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H8=\"\",\"\",IF('Weighting Factors'!J8=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S8+T8+Y8+AA8+AE8+AH8+AJ8++AO8+AP8+AQ8+AU8+AR8)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA8+'2018 Legal Max'!BB8","v":2482518},{"$f":"SUM((AV8+AR8)*'Weighting Factors'!$Q$5)+BA8+'2018 Legal Max'!BB8","v":2769748},{"$f":"IF('Weighting Factors'!H8>0,'Weighting Factors'!H8,'Preliminary SO66'!AV7)","v":2836248},2769748,null,{"$f":"'Weighting Factors'!F8","v":0},{"$f":"'Weighting Factors'!E8","v":0},0,2769748,{"$f":"SUM((S8+T8+Y8+AA8+AE8+AH8+AJ8++AO8+AP8+AQ8+AR8)*'Weighting Factors'!Q$12)+(MAX(AS8,'Weighting Factors'!B8))","v":3116056},0.3,934817,883570,883570,0.28360000000000002,0,false,0,0,0,true,48.7575,0.4708,159.80000000000001,0,740.1,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF8^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF8^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG8/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},37.4,0,0,0,0,{"$f":"SUM((AV8*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA8)*CM8","v":0},0,0.3533,0,0.3,691.4,null,null,"D0105"]
[106,"Ness","Western Plains ",113.5,0,113.5,100,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},100,92.8,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},92.8,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":94.5},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":94.5},{"$f":"IF('Military Provision'!J10=\"YES\", MAX('2018 Legal Max'!L9,'2018 Legal Max'!I9,AVERAGE('2018 Legal Max'!F9,'2018 Legal Max'!I9,'2018 Legal Max'!L9)), MAX(L9, I9))","v":100},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":13},{"$f":"P9+Q9+R9","v":115},112.1,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM8,VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":19.600000000000001},{"$f":"(U9/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN8,VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":28},{"$f":"W9*'Weighting Factors'!$Q$8","v":5.2},5.2,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO8,VLOOKUP($CV9,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":32.299999999999997},{"$f":"Z9/6*'Weighting Factors'!$Q$6","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":99},10,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":57},{"$f":"IF(A9=207, AD9,MAX(AC9,AD9))*'Weighting Factors'!$Q$9","v":27.6},6,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG8,VLOOKUP($CV9,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.2},6,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI9*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":19},8.3000000000000007,{"$f":"AL9*'Weighting Factors'!$Q$5","v":33250},98996,{"$f":"MAX(AM9, AN9)/'Weighting Factors'!$Q$5","v":24.7},{"$f":"CJ9/'Weighting Factors'!$Q$5","v":0},{"$f":"CK9/'Weighting Factors'!$Q$5","v":0},{"$f":"CO9/'Weighting Factors'!$Q$5","v":0},78839,{"$f":"AS9/'Weighting Factors'!$Q$5","v":19.7},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},313,293.3,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB8,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX9*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY9*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ9*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H9>0,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H9),'Weighting Factors'!H9,VLOOKUP($CV9,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV9,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H9=\"\",\"\",IF('Weighting Factors'!J9=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S9+T9+Y9+AA9+AE9+AH9+AJ9++AO9+AP9+AQ9+AU9+AR9)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA9+'2018 Legal Max'!BB9","v":1174960},{"$f":"SUM((AV9+AR9)*'Weighting Factors'!$Q$5)+BA9+'2018 Legal Max'!BB9","v":1253878},{"$f":"IF('Weighting Factors'!H9>0,'Weighting Factors'!H9,'Preliminary SO66'!AV8)","v":1342411},1253878,null,{"$f":"'Weighting Factors'!F9","v":0},{"$f":"'Weighting Factors'!E9","v":0},0,1253878,{"$f":"SUM((S9+T9+Y9+AA9+AE9+AH9+AJ9++AO9+AP9+AQ9+AR9)*'Weighting Factors'!Q$12)+(MAX(AS9,'Weighting Factors'!B9))","v":1468259},0.33,484525,506010,484525,0.33,0,true,144.82499999999999,0.97457000000000005,112.1,false,0,0,0,0,601.20000000000005,0.03,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF9^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF9^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1757.67},{"$f":"ROUND(CG9/'Weighting Factors'!$Q$5,4)","v":0.43880000000000002},8.3000000000000007,0,0,0,0,{"$f":"SUM((AV9*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA9)*CM9","v":0},0,0.57579999999999998,6,0,313,null,null,"D0106"]
[107,"Jewell","Rock Hills ",263.5,0,263.5,253.5,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},253.5,266,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},266,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":302.5},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":302.5},{"$f":"IF('Military Provision'!J11=\"YES\", MAX('2018 Legal Max'!L10,'2018 Legal Max'!I10,AVERAGE('2018 Legal Max'!F10,'2018 Legal Max'!I10,'2018 Legal Max'!L10)), MAX(L10, I10))","v":266},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":29},299.5,145.4,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM9,VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U10/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN9,VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W10*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO9,VLOOKUP($CV10,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":97.3},{"$f":"Z10/6*'Weighting Factors'!$Q$6","v":8.1},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":313},31,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":140},{"$f":"IF(A10=207, AD10,MAX(AC10,AD10))*'Weighting Factors'!$Q$9","v":67.8},9.5,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG9,VLOOKUP($CV10,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.8000000000000007},9.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI10*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":143.30000000000001},44.4,{"$f":"AL10*'Weighting Factors'!$Q$5","v":177866},228038,{"$f":"MAX(AM10, AN10)/'Weighting Factors'!$Q$5","v":56.9},{"$f":"CJ10/'Weighting Factors'!$Q$5","v":0},{"$f":"CK10/'Weighting Factors'!$Q$5","v":0},{"$f":"CO10/'Weighting Factors'!$Q$5","v":0},329224,{"$f":"AS10/'Weighting Factors'!$Q$5","v":82.2},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},669.7,587.5,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB9,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX10*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY10*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ10*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H10>0,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H10),'Weighting Factors'!H10,VLOOKUP($CV10,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV10,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H10=\"\",\"\",IF('Weighting Factors'!J10=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S10+T10+Y10+AA10+AE10+AH10+AJ10++AO10+AP10+AQ10+AU10+AR10)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA10+'2018 Legal Max'!BB10","v":2353525},{"$f":"SUM((AV10+AR10)*'Weighting Factors'!$Q$5)+BA10+'2018 Legal Max'!BB10","v":2682818},{"$f":"IF('Weighting Factors'!H10>0,'Weighting Factors'!H10,'Preliminary SO66'!AV9)","v":2859082},2682818,null,{"$f":"'Weighting Factors'!F10","v":0},{"$f":"'Weighting Factors'!E10","v":0},0,2682818,{"$f":"SUM((S10+T10+Y10+AA10+AE10+AH10+AJ10++AO10+AP10+AQ10+AR10)*'Weighting Factors'!Q$12)+(MAX(AS10,'Weighting Factors'!B10))","v":2967099},0.3,890130,800000,800000,0.26960000000000001,0,true,1926.173,0.48551100000000003,145.4,false,0,0,0,0,762,0.19,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF10^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF10^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1240.74},{"$f":"ROUND(CG10/'Weighting Factors'!$Q$5,4)","v":0.30969999999999998},44.4,0,0,0,0,{"$f":"SUM((AV10*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA10)*CM10","v":0},0,0.44729999999999998,0,9.5,669.7,null,null,"D0107"]
[108,"Washington","Washington Co. Schools ",330.5,0,330.5,323.5,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},323.5,304.5,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},304.5,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":329.2},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":329.2},{"$f":"IF('Military Provision'!J12=\"YES\", MAX('2018 Legal Max'!L11,'2018 Legal Max'!I11,AVERAGE('2018 Legal Max'!F11,'2018 Legal Max'!I11,'2018 Legal Max'!L11)), MAX(L11, I11))","v":323.5},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":30},353.5,164.7,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM10,VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U11/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN10,VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":13},{"$f":"W11*'Weighting Factors'!$Q$8","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO10,VLOOKUP($CV11,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":85.3},{"$f":"Z11/6*'Weighting Factors'!$Q$6","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":333},33,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":127},{"$f":"IF(A11=207, AD11,MAX(AC11,AD11))*'Weighting Factors'!$Q$9","v":61.5},2.8,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG10,VLOOKUP($CV11,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.7},6.7,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI11*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":143},39.1,{"$f":"AL11*'Weighting Factors'!$Q$5","v":156635},208778,{"$f":"MAX(AM11, AN11)/'Weighting Factors'!$Q$5","v":52.1},{"$f":"CJ11/'Weighting Factors'!$Q$5","v":0},{"$f":"CK11/'Weighting Factors'!$Q$5","v":0},{"$f":"CO11/'Weighting Factors'!$Q$5","v":0},294075,{"$f":"AS11/'Weighting Factors'!$Q$5","v":73.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},721.4,648,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB10,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX11*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY11*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ11*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H11>0,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H11),'Weighting Factors'!H11,VLOOKUP($CV11,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV11,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H11=\"\",\"\",IF('Weighting Factors'!J11=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S11+T11+Y11+AA11+AE11+AH11+AJ11++AO11+AP11+AQ11+AU11+AR11)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA11+'2018 Legal Max'!BB11","v":2595888},{"$f":"SUM((AV11+AR11)*'Weighting Factors'!$Q$5)+BA11+'2018 Legal Max'!BB11","v":2889928},{"$f":"IF('Weighting Factors'!H11>0,'Weighting Factors'!H11,'Preliminary SO66'!AV10)","v":2965642},2889928,null,{"$f":"'Weighting Factors'!F11","v":0},{"$f":"'Weighting Factors'!E11","v":0},0,2889928,{"$f":"SUM((S11+T11+Y11+AA11+AE11+AH11+AJ11++AO11+AP11+AQ11+AR11)*'Weighting Factors'!Q$12)+(MAX(AS11,'Weighting Factors'!B11))","v":3457851},0.3,1037355,1025502,1025502,0.29659999999999997,0,false,0,0,0,true,66.206299999999999,0.46600999999999998,164.7,0,389,0.37,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF11^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF11^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1094.1199999999999},{"$f":"ROUND(CG11/'Weighting Factors'!$Q$5,4)","v":0.27310000000000001},39.1,0,0,0,0,{"$f":"SUM((AV11*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA11)*CM11","v":0},0,0.38140000000000002,0,2.8,721.4,null,null,"D0108"]
[109,"Republic","Republic County ",443.5,0,443.5,437,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},437,476.6,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},476.6,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":511},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":511},{"$f":"IF('Military Provision'!J13=\"YES\", MAX('2018 Legal Max'!L12,'2018 Legal Max'!I12,AVERAGE('2018 Legal Max'!F12,'2018 Legal Max'!I12,'2018 Legal Max'!L12)), MAX(L12, I12))","v":476.6},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":31},507.6,210,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM11,VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U12/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN11,VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W12*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO11,VLOOKUP($CV12,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":125.3},{"$f":"Z12/6*'Weighting Factors'!$Q$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":518},52,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":211},{"$f":"IF(A12=207, AD12,MAX(AC12,AD12))*'Weighting Factors'!$Q$9","v":102.1},8.5,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG11,VLOOKUP($CV12,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.7},10.7,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI12*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":177},49.7,{"$f":"AL12*'Weighting Factors'!$Q$5","v":199098},251536,{"$f":"MAX(AM12, AN12)/'Weighting Factors'!$Q$5","v":62.8},{"$f":"CJ12/'Weighting Factors'!$Q$5","v":0},{"$f":"CK12/'Weighting Factors'!$Q$5","v":0},{"$f":"CO12/'Weighting Factors'!$Q$5","v":0},447250,{"$f":"AS12/'Weighting Factors'!$Q$5","v":111.6},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1015.6,904,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB11,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX12*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY12*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ12*'Weighting Factors'!$T$12)","v":5000},0,{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H12>0,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H12),'Weighting Factors'!H12,VLOOKUP($CV12,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV12,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H12=\"\",\"\",IF('Weighting Factors'!J12=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S12+T12+Y12+AA12+AE12+AH12+AJ12++AO12+AP12+AQ12+AU12+AR12)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA12+'2018 Legal Max'!BB12","v":3626424},{"$f":"SUM((AV12+AR12)*'Weighting Factors'!$Q$5)+BA12+'2018 Legal Max'!BB12","v":4073494},{"$f":"IF('Weighting Factors'!H12>0,'Weighting Factors'!H12,'Preliminary SO66'!AV11)","v":4153699},4073494,null,{"$f":"'Weighting Factors'!F12","v":0},{"$f":"'Weighting Factors'!E12","v":0},0,4073494,{"$f":"SUM((S12+T12+Y12+AA12+AE12+AH12+AJ12++AO12+AP12+AQ12+AR12)*'Weighting Factors'!Q$12)+(MAX(AS12,'Weighting Factors'!B12))","v":4674220},0.3,1402266,1404287,1402266,0.3,0,false,0,0,0,true,256.90499999999997,0.41365400000000002,210,0,560,0.32,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF12^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF12^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1124.51},{"$f":"ROUND(CG12/'Weighting Factors'!$Q$5,4)","v":0.28070000000000001},49.7,0,0,0,0,{"$f":"SUM((AV12*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA12)*CM12","v":0},0,0.4073,0,8.5,1015.6,null,null,"D0109"]
[110,"Phillips","Thunder Ridge Schools ",207.5,0,207.5,205.5,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},205.5,199.5,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},199.5,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":197.5},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":197.5},{"$f":"IF('Military Provision'!J14=\"YES\", MAX('2018 Legal Max'!L13,'2018 Legal Max'!I13,AVERAGE('2018 Legal Max'!F13,'2018 Legal Max'!I13,'2018 Legal Max'!L13)), MAX(L13, I13))","v":205.5},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":10},215.5,152.6,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM12,VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U13/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN12,VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W13*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO12,VLOOKUP($CV13,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":51.6},{"$f":"Z13/6*'Weighting Factors'!$Q$6","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":200},20,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":97},{"$f":"IF(A13=207, AD13,MAX(AC13,AD13))*'Weighting Factors'!$Q$9","v":46.9},9.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG12,VLOOKUP($CV13,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.8},9.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI13*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":127},37.1,{"$f":"AL13*'Weighting Factors'!$Q$5","v":148623},214171,{"$f":"MAX(AM13, AN13)/'Weighting Factors'!$Q$5","v":53.5},{"$f":"CJ13/'Weighting Factors'!$Q$5","v":0},{"$f":"CK13/'Weighting Factors'!$Q$5","v":0},{"$f":"CO13/'Weighting Factors'!$Q$5","v":0},246223,{"$f":"AS13/'Weighting Factors'!$Q$5","v":61.5},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},543.5,482,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB12,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX13*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY13*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ13*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H13>0,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H13),'Weighting Factors'!H13,VLOOKUP($CV13,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV13,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H13=\"\",\"\",IF('Weighting Factors'!J13=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S13+T13+Y13+AA13+AE13+AH13+AJ13++AO13+AP13+AQ13+AU13+AR13)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA13+'2018 Legal Max'!BB13","v":1930892},{"$f":"SUM((AV13+AR13)*'Weighting Factors'!$Q$5)+BA13+'2018 Legal Max'!BB13","v":2177261},{"$f":"IF('Weighting Factors'!H13>0,'Weighting Factors'!H13,'Preliminary SO66'!AV12)","v":2266595},2177261,null,{"$f":"'Weighting Factors'!F13","v":0},{"$f":"'Weighting Factors'!E13","v":0},0,2177261,{"$f":"SUM((S13+T13+Y13+AA13+AE13+AH13+AJ13++AO13+AP13+AQ13+AR13)*'Weighting Factors'!Q$12)+(MAX(AS13,'Weighting Factors'!B13))","v":2498111},0.3,749433,767214,749433,0.3,0,true,1115.153,0.70817200000000002,152.6,false,0,0,0,0,491,0.26,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF13^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF13^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1169.44},{"$f":"ROUND(CG13/'Weighting Factors'!$Q$5,4)","v":0.29189999999999999},37.1,0,0,0,0,{"$f":"SUM((AV13*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA13)*CM13","v":0},0,0.48499999999999999,0,9.1999999999999993,543.5,null,null,"D0110"]
[111,"Doniphan","Doniphan West Schools ",298.5,0,298.5,292.5,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},292.5,284.5,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},284.5,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":310},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":310},{"$f":"IF('Military Provision'!J15=\"YES\", MAX('2018 Legal Max'!L14,'2018 Legal Max'!I14,AVERAGE('2018 Legal Max'!F14,'2018 Legal Max'!I14,'2018 Legal Max'!L14)), MAX(L14, I14))","v":292.5},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":39},337.5,159.1,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM13,VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U14/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN13,VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W14*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO13,VLOOKUP($CV14,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":52.3},{"$f":"Z14/6*'Weighting Factors'!$Q$6","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":322},32,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":84},{"$f":"IF(A14=207, AD14,MAX(AC14,AD14))*'Weighting Factors'!$Q$9","v":40.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG13,VLOOKUP($CV14,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI14*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":205.5},47.4,{"$f":"AL14*'Weighting Factors'!$Q$5","v":189884},261166,{"$f":"MAX(AM14, AN14)/'Weighting Factors'!$Q$5","v":65.2},{"$f":"CJ14/'Weighting Factors'!$Q$5","v":0},{"$f":"CK14/'Weighting Factors'!$Q$5","v":0},{"$f":"CO14/'Weighting Factors'!$Q$5","v":0},302044,{"$f":"AS14/'Weighting Factors'!$Q$5","v":75.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},682.7,607.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB13,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX14*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY14*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ14*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H14>0,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H14),'Weighting Factors'!H14,VLOOKUP($CV14,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV14,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H14=\"\",\"\",IF('Weighting Factors'!J14=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S14+T14+Y14+AA14+AE14+AH14+AJ14++AO14+AP14+AQ14+AU14+AR14)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA14+'2018 Legal Max'!BB14","v":2432844},{"$f":"SUM((AV14+AR14)*'Weighting Factors'!$Q$5)+BA14+'2018 Legal Max'!BB14","v":2734896},{"$f":"IF('Weighting Factors'!H14>0,'Weighting Factors'!H14,'Preliminary SO66'!AV13)","v":3053774},2734896,null,{"$f":"'Weighting Factors'!F14","v":0},{"$f":"'Weighting Factors'!E14","v":0},0,2734896,{"$f":"SUM((S14+T14+Y14+AA14+AE14+AH14+AJ14++AO14+AP14+AQ14+AR14)*'Weighting Factors'!Q$12)+(MAX(AS14,'Weighting Factors'!B14))","v":3281998},0.3,984599,1049929,984599,0.3,0,false,0,0,0,true,46.406300000000002,0.47144599999999998,159.1,0,229,0.9,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF14^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF14^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":925.18},{"$f":"ROUND(CG14/'Weighting Factors'!$Q$5,4)","v":0.23089999999999999},47.4,0,0,0,0,{"$f":"SUM((AV14*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA14)*CM14","v":0},0,0.26090000000000002,0,0,682.7,null,null,"D0111"]
[112,"Ellsworth","Central Plains ",410,0,410,418,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},418,453.9,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},453.9,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":457.1},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":457.1},{"$f":"IF('Military Provision'!J16=\"YES\", MAX('2018 Legal Max'!L15,'2018 Legal Max'!I15,AVERAGE('2018 Legal Max'!F15,'2018 Legal Max'!I15,'2018 Legal Max'!L15)), MAX(L15, I15))","v":453.9},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":28},485.4,204.4,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM14,VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U15/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN14,VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W15*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO14,VLOOKUP($CV15,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":153.1},{"$f":"Z15/6*'Weighting Factors'!$Q$6","v":12.8},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":468},47,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":178},{"$f":"IF(A15=207, AD15,MAX(AC15,AD15))*'Weighting Factors'!$Q$9","v":86.2},3.8,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG14,VLOOKUP($CV15,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.1},7.1,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI15*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":256},67.7,{"$f":"AL15*'Weighting Factors'!$Q$5","v":271206},303538,{"$f":"MAX(AM15, AN15)/'Weighting Factors'!$Q$5","v":75.8},{"$f":"CJ15/'Weighting Factors'!$Q$5","v":0},{"$f":"CK15/'Weighting Factors'!$Q$5","v":0},{"$f":"CO15/'Weighting Factors'!$Q$5","v":0},484831,{"$f":"AS15/'Weighting Factors'!$Q$5","v":121},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},992.7,871.7,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB14,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.6},28,{"$f":"SUM(AX15*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY15*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ15*'Weighting Factors'!$T$12)","v":137572},0,{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H15>0,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H15),'Weighting Factors'!H15,VLOOKUP($CV15,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV15,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H15=\"\",\"\",IF('Weighting Factors'!J15=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S15+T15+Y15+AA15+AE15+AH15+AJ15++AO15+AP15+AQ15+AU15+AR15)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA15+'2018 Legal Max'!BB15","v":3629602},{"$f":"SUM((AV15+AR15)*'Weighting Factors'!$Q$5)+BA15+'2018 Legal Max'!BB15","v":4114328},{"$f":"IF('Weighting Factors'!H15>0,'Weighting Factors'!H15,'Preliminary SO66'!AV14)","v":4304204},4114328,null,{"$f":"'Weighting Factors'!F15","v":0},{"$f":"'Weighting Factors'!E15","v":-20993},-20993,4093335,{"$f":"SUM((S15+T15+Y15+AA15+AE15+AH15+AJ15++AO15+AP15+AQ15+AR15)*'Weighting Factors'!Q$12)+(MAX(AS15,'Weighting Factors'!B15))","v":4599909},0.3,1379973,1412166,1379973,0.3,0,false,0,0,0,true,229.4325,0.42119699999999999,204.4,0,582.79999999999995,0.44,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF15^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF15^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1058.93},{"$f":"ROUND(CG15/'Weighting Factors'!$Q$5,4)","v":0.26429999999999998},67.7,0,0,0,0,{"$f":"SUM((AV15*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA15)*CM15","v":0},0,0.38030000000000003,0,3.8,992.7,null,null,"D0112"]
[113,"Nemaha","Prairie Hills ",1034.4000000000001,0,1034.4000000000001,1051.7,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1051.7,1002.8,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1002.8,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1050.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1050.0999999999999},{"$f":"IF('Military Provision'!J17=\"YES\", MAX('2018 Legal Max'!L16,'2018 Legal Max'!I16,AVERAGE('2018 Legal Max'!F16,'2018 Legal Max'!I16,'2018 Legal Max'!L16)), MAX(L16, I16))","v":1051.7},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":84},1149.7,224.8,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM15,VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U16/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN15,VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W16*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO15,VLOOKUP($CV16,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":271.89999999999998},{"$f":"Z16/6*'Weighting Factors'!$Q$6","v":22.7},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1092},109,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":311},{"$f":"IF(A16=207, AD16,MAX(AC16,AD16))*'Weighting Factors'!$Q$9","v":150.5},0,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG15,VLOOKUP($CV16,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.8},5.8,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI16*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":381},92.3,{"$f":"AL16*'Weighting Factors'!$Q$5","v":369754},458388,{"$f":"MAX(AM16, AN16)/'Weighting Factors'!$Q$5","v":114.4},{"$f":"CJ16/'Weighting Factors'!$Q$5","v":0},{"$f":"CK16/'Weighting Factors'!$Q$5","v":0},{"$f":"CO16/'Weighting Factors'!$Q$5","v":0},751541,{"$f":"AS16/'Weighting Factors'!$Q$5","v":187.6},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1855.9,1668.3,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB15,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX16*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY16*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ16*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H16>0,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H16),'Weighting Factors'!H16,VLOOKUP($CV16,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV16,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H16=\"\",\"\",IF('Weighting Factors'!J16=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S16+T16+Y16+AA16+AE16+AH16+AJ16++AO16+AP16+AQ16+AU16+AR16)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA16+'2018 Legal Max'!BB16","v":6683210},{"$f":"SUM((AV16+AR16)*'Weighting Factors'!$Q$5)+BA16+'2018 Legal Max'!BB16","v":7434735},{"$f":"IF('Weighting Factors'!H16>0,'Weighting Factors'!H16,'Preliminary SO66'!AV15)","v":7537690},7434735,null,{"$f":"'Weighting Factors'!F16","v":0},{"$f":"'Weighting Factors'!E16","v":0},0,7434735,{"$f":"SUM((S16+T16+Y16+AA16+AE16+AH16+AJ16++AO16+AP16+AQ16+AR16)*'Weighting Factors'!Q$12)+(MAX(AS16,'Weighting Factors'!B16))","v":8591460},0.3,2577438,2587002,2577438,0.3,0,false,0,0,0,true,1051.5038,0.19550200000000001,224.8,0,543,0.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF16^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF16^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":970.1},{"$f":"ROUND(CG16/'Weighting Factors'!$Q$5,4)","v":0.2422},92.3,0,0,0,0,{"$f":"SUM((AV16*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA16)*CM16","v":0},0,0.2848,0,0,1855.9,null,null,"D0113"]
[114,"Doniphan","Riverside ",603.6,0,603.6,552.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},552.29999999999995,540.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},540.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":588.5},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":588.5},{"$f":"IF('Military Provision'!J18=\"YES\", MAX('2018 Legal Max'!L17,'2018 Legal Max'!I17,AVERAGE('2018 Legal Max'!F17,'2018 Legal Max'!I17,'2018 Legal Max'!L17)), MAX(L17, I17))","v":552.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":44},599.79999999999995,229.3,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM16,VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U17/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN16,VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W17*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO16,VLOOKUP($CV17,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":205.8},{"$f":"Z17/6*'Weighting Factors'!$Q$6","v":17.2},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":606},61,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":278},{"$f":"IF(A17=207, AD17,MAX(AC17,AD17))*'Weighting Factors'!$Q$9","v":134.6},21.2,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG16,VLOOKUP($CV17,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":21.6},21.6,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI17*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":285},51.7,{"$f":"AL17*'Weighting Factors'!$Q$5","v":207110},227268,{"$f":"MAX(AM17, AN17)/'Weighting Factors'!$Q$5","v":56.7},{"$f":"CJ17/'Weighting Factors'!$Q$5","v":0},{"$f":"CK17/'Weighting Factors'!$Q$5","v":0},{"$f":"CO17/'Weighting Factors'!$Q$5","v":0},569063,{"$f":"AS17/'Weighting Factors'!$Q$5","v":142.1},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1201.3,1059.2,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB16,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2.5,{"$f":"SUM(AX17*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY17*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ17*'Weighting Factors'!$T$12)","v":21773},100000,{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H17>0,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H17),'Weighting Factors'!H17,VLOOKUP($CV17,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV17,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H17=\"\",\"\",IF('Weighting Factors'!J17=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S17+T17+Y17+AA17+AE17+AH17+AJ17++AO17+AP17+AQ17+AU17+AR17)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA17+'2018 Legal Max'!BB17","v":4364928},{"$f":"SUM((AV17+AR17)*'Weighting Factors'!$Q$5)+BA17+'2018 Legal Max'!BB17","v":4934181},{"$f":"IF('Weighting Factors'!H17>0,'Weighting Factors'!H17,'Preliminary SO66'!AV16)","v":5341634},4934181,null,{"$f":"'Weighting Factors'!F17","v":0},{"$f":"'Weighting Factors'!E17","v":0},0,4934181,{"$f":"SUM((S17+T17+Y17+AA17+AE17+AH17+AJ17++AO17+AP17+AQ17+AR17)*'Weighting Factors'!Q$12)+(MAX(AS17,'Weighting Factors'!B17))","v":5387363},0.3,1616209,1713618,1616209,0.3,0,false,0,0,0,true,371.0025,0.38233,229.3,0,88,3.24,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF17^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF17^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":726.54},{"$f":"ROUND(CG17/'Weighting Factors'!$Q$5,4)","v":0.18140000000000001},51.7,0,0,0,0,{"$f":"SUM((AV17*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA17)*CM17","v":0},0,0.4587,0,21.2,1201.3,null,null,"D0114"]
[115,"Nemaha","Nemaha Central ",509.7,0,509.7,536.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},536.79999999999995,534.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},534.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":555.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":555.20000000000005},{"$f":"IF('Military Provision'!J19=\"YES\", MAX('2018 Legal Max'!L18,'2018 Legal Max'!I18,AVERAGE('2018 Legal Max'!F18,'2018 Legal Max'!I18,'2018 Legal Max'!L18)), MAX(L18, I18))","v":536.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":26},571.79999999999995,224.1,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM17,VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U18/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN17,VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":15},{"$f":"W18*'Weighting Factors'!$Q$8","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO17,VLOOKUP($CV18,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":282},{"$f":"Z18/6*'Weighting Factors'!$Q$6","v":23.5},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":588},59,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":95},{"$f":"IF(A18=207, AD18,MAX(AC18,AD18))*'Weighting Factors'!$Q$9","v":46},0,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG17,VLOOKUP($CV18,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI18*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":232.5},52.1,{"$f":"AL18*'Weighting Factors'!$Q$5","v":208713},225342,{"$f":"MAX(AM18, AN18)/'Weighting Factors'!$Q$5","v":56.3},{"$f":"CJ18/'Weighting Factors'!$Q$5","v":0},{"$f":"CK18/'Weighting Factors'!$Q$5","v":0},{"$f":"CO18/'Weighting Factors'!$Q$5","v":0},373201,{"$f":"AS18/'Weighting Factors'!$Q$5","v":93.2},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1017.7,924.5,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB17,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX18*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY18*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ18*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H18>0,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H18),'Weighting Factors'!H18,VLOOKUP($CV18,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV18,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H18=\"\",\"\",IF('Weighting Factors'!J18=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S18+T18+Y18+AA18+AE18+AH18+AJ18++AO18+AP18+AQ18+AU18+AR18)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA18+'2018 Legal Max'!BB18","v":3703547},{"$f":"SUM((AV18+AR18)*'Weighting Factors'!$Q$5)+BA18+'2018 Legal Max'!BB18","v":4076906},{"$f":"IF('Weighting Factors'!H18>0,'Weighting Factors'!H18,'Preliminary SO66'!AV17)","v":4419419},4076906,null,{"$f":"'Weighting Factors'!F18","v":0},{"$f":"'Weighting Factors'!E18","v":0},0,4076906,{"$f":"SUM((S18+T18+Y18+AA18+AE18+AH18+AJ18++AO18+AP18+AQ18+AR18)*'Weighting Factors'!Q$12)+(MAX(AS18,'Weighting Factors'!B18))","v":4728238},0.3,1418471,1210000,1210000,0.25590000000000002,0,false,0,0,0,true,336.35250000000002,0.391843,224.1,0,222,1.05,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF18^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF18^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":898.65},{"$f":"ROUND(CG18/'Weighting Factors'!$Q$5,4)","v":0.2243},52.1,0,0,0,0,{"$f":"SUM((AV18*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA18)*CM18","v":0},0,0.16159999999999999,0,0,1017.7,null,null,"D0115"]
[200,"Greeley","Greeley County Schools ",224.9,0,224.9,227.5,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},227.5,222.3,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},222.3,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":253.1},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":253.1},{"$f":"IF('Military Provision'!J20=\"YES\", MAX('2018 Legal Max'!L19,'2018 Legal Max'!I19,AVERAGE('2018 Legal Max'!F19,'2018 Legal Max'!I19,'2018 Legal Max'!L19)), MAX(L19, I19))","v":227.5},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},252.5,154,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM18,VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":135},{"$f":"(U19/6)*'Weighting Factors'!$Q$7","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN18,VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":63},{"$f":"W19*'Weighting Factors'!$Q$8","v":11.7},11.7,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO18,VLOOKUP($CV19,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":27.9},{"$f":"Z19/6*'Weighting Factors'!$Q$6","v":2.2999999999999998},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":264},26,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":106},{"$f":"IF(A19=207, AD19,MAX(AC19,AD19))*'Weighting Factors'!$Q$9","v":51.3},3.8,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG18,VLOOKUP($CV19,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.8},3.8,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI19*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":77},26.9,{"$f":"AL19*'Weighting Factors'!$Q$5","v":107761},124420,{"$f":"MAX(AM19, AN19)/'Weighting Factors'!$Q$5","v":31.1},{"$f":"CJ19/'Weighting Factors'!$Q$5","v":0},{"$f":"CK19/'Weighting Factors'!$Q$5","v":0},{"$f":"CO19/'Weighting Factors'!$Q$5","v":0},152516,{"$f":"AS19/'Weighting Factors'!$Q$5","v":38.1},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},544.79999999999995,506.7,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB18,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX19*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY19*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ19*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H19>0,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H19),'Weighting Factors'!H19,VLOOKUP($CV19,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV19,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H19=\"\",\"\",IF('Weighting Factors'!J19=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S19+T19+Y19+AA19+AE19+AH19+AJ19++AO19+AP19+AQ19+AU19+AR19)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA19+'2018 Legal Max'!BB19","v":2029840},{"$f":"SUM((AV19+AR19)*'Weighting Factors'!$Q$5)+BA19+'2018 Legal Max'!BB19","v":2182469},{"$f":"IF('Weighting Factors'!H19>0,'Weighting Factors'!H19,'Preliminary SO66'!AV18)","v":2200095},2182469,null,{"$f":"'Weighting Factors'!F19","v":0},{"$f":"'Weighting Factors'!E19","v":0},0,2182469,{"$f":"SUM((S19+T19+Y19+AA19+AE19+AH19+AJ19++AO19+AP19+AQ19+AR19)*'Weighting Factors'!Q$12)+(MAX(AS19,'Weighting Factors'!B19))","v":2440934},0.3,732280,733762,732280,0.3,0,true,1472.3879999999999,0.61009599999999997,154,false,0,0,0,0,780,0.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF19^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF19^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1400.48},{"$f":"ROUND(CG19/'Weighting Factors'!$Q$5,4)","v":0.34960000000000002},26.9,0,0,0,0,{"$f":"SUM((AV19*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA19)*CM19","v":0},0,0.40150000000000002,0,3.8,544.79999999999995,null,null,"D0200"]
[202,"Wyandotte","Turner-Kansas City ",3719.6,0,3719.6,3687.7,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},3687.7,3589.9,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},3589.9,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":3956},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":3956},{"$f":"IF('Military Provision'!J21=\"YES\", MAX('2018 Legal Max'!L20,'2018 Legal Max'!I20,AVERAGE('2018 Legal Max'!F20,'2018 Legal Max'!I20,'2018 Legal Max'!L20)), MAX(L20, I20))","v":3687.7},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":81.5},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":317},4086.2,143.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM19,VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1541.3},{"$f":"(U20/6)*'Weighting Factors'!$Q$7","v":101.5},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN19,VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":914},{"$f":"W20*'Weighting Factors'!$Q$8","v":169.1},169.1,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO19,VLOOKUP($CV20,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":992.9},{"$f":"Z20/6*'Weighting Factors'!$Q$6","v":82.7},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":4142},414,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2529},{"$f":"IF(A20=207, AD20,MAX(AC20,AD20))*'Weighting Factors'!$Q$9","v":1224},265.5,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG19,VLOOKUP($CV20,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":265.5},265.5,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI20*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1127},141.80000000000001,{"$f":"AL20*'Weighting Factors'!$Q$5","v":568051},671789,{"$f":"MAX(AM20, AN20)/'Weighting Factors'!$Q$5","v":167.7},{"$f":"CJ20/'Weighting Factors'!$Q$5","v":0},{"$f":"CK20/'Weighting Factors'!$Q$5","v":0},{"$f":"CO20/'Weighting Factors'!$Q$5","v":0},3068346,{"$f":"AS20/'Weighting Factors'!$Q$5","v":765.9},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},6904.3,6138.4,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB19,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.1},161,{"$f":"SUM(AX20*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY20*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ20*'Weighting Factors'!$T$12)","v":134319},0,{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H20>0,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H20),'Weighting Factors'!H20,VLOOKUP($CV20,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV20,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H20=\"\",\"\",IF('Weighting Factors'!J20=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S20+T20+Y20+AA20+AE20+AH20+AJ20++AO20+AP20+AQ20+AU20+AR20)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA20+'2018 Legal Max'!BB20","v":24724749},{"$f":"SUM((AV20+AR20)*'Weighting Factors'!$Q$5)+BA20+'2018 Legal Max'!BB20","v":27792945},{"$f":"IF('Weighting Factors'!H20>0,'Weighting Factors'!H20,'Preliminary SO66'!AV19)","v":28653213},27792945,null,{"$f":"'Weighting Factors'!F20","v":0},{"$f":"'Weighting Factors'!E20","v":-6531},-6531,27786414,{"$f":"SUM((S20+T20+Y20+AA20+AE20+AH20+AJ20++AO20+AP20+AQ20+AR20)*'Weighting Factors'!Q$12)+(MAX(AS20,'Weighting Factors'!B20))","v":30795418},0.3,9238625,9443125,9238625,0.3,0,false,0,0,0,false,0,0,0,143.19999999999999,17,66.290000000000006,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF20^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF20^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG20/'Weighting Factors'!$Q$5,4)","v":0.1258},141.80000000000001,0,0,0,0,{"$f":"SUM((AV20*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA20)*CM20","v":0},0,0.61060000000000003,265.5,0,6904.3,null,null,"D0202"]
[203,"Wyandotte","Piper-Kansas City ",1801,0,1801,1876.5,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1876.5,1970.2,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1970.2,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2260.3000000000002},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2260.3000000000002},{"$f":"IF('Military Provision'!J22=\"YES\", MAX('2018 Legal Max'!L21,'2018 Legal Max'!I21,AVERAGE('2018 Legal Max'!F21,'2018 Legal Max'!I21,'2018 Legal Max'!L21)), MAX(L21, I21))","v":1970.2},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":189},2164.1999999999998,75.8,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM20,VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":129},{"$f":"(U21/6)*'Weighting Factors'!$Q$7","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN20,VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":73},{"$f":"W21*'Weighting Factors'!$Q$8","v":13.5},13.5,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO20,VLOOKUP($CV21,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":515},{"$f":"Z21/6*'Weighting Factors'!$Q$6","v":42.9},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2280},228,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":356},{"$f":"IF(A21=207, AD21,MAX(AC21,AD21))*'Weighting Factors'!$Q$9","v":172.3},0,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG20,VLOOKUP($CV21,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI21*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1248},157,{"$f":"AL21*'Weighting Factors'!$Q$5","v":628942},608616,{"$f":"MAX(AM21, AN21)/'Weighting Factors'!$Q$5","v":157},{"$f":"CJ21/'Weighting Factors'!$Q$5","v":0},{"$f":"CK21/'Weighting Factors'!$Q$5","v":0},{"$f":"CO21/'Weighting Factors'!$Q$5","v":0},2524865,{"$f":"AS21/'Weighting Factors'!$Q$5","v":630.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3256,2625.7,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB20,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX21*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY21*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ21*'Weighting Factors'!$T$12)","v":25000},0,{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H21>0,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H21),'Weighting Factors'!H21,VLOOKUP($CV21,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV21,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H21=\"\",\"\",IF('Weighting Factors'!J21=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S21+T21+Y21+AA21+AE21+AH21+AJ21++AO21+AP21+AQ21+AU21+AR21)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA21+'2018 Legal Max'!BB21","v":10543554},{"$f":"SUM((AV21+AR21)*'Weighting Factors'!$Q$5)+BA21+'2018 Legal Max'!BB21","v":13068536},{"$f":"IF('Weighting Factors'!H21>0,'Weighting Factors'!H21,'Preliminary SO66'!AV20)","v":13397368},13068536,null,{"$f":"'Weighting Factors'!F21","v":0},{"$f":"'Weighting Factors'!E21","v":0},0,13068536,{"$f":"SUM((S21+T21+Y21+AA21+AE21+AH21+AJ21++AO21+AP21+AQ21+AR21)*'Weighting Factors'!Q$12)+(MAX(AS21,'Weighting Factors'!B21))","v":14314258},0.33,4723705,4470000,4470000,0.31230000000000002,0,false,0,0,0,false,0,0,0,75.8,31.4,39.75,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF21^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF21^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG21/'Weighting Factors'!$Q$5,4)","v":0.1258},157,0,0,0,2.8199999999999999E-2,{"$f":"SUM((AV21*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA21)*CM21","v":368533},0,0.15609999999999999,0,0,3256,null,null,"D0203"]
[204,"Wyandotte","Bonner Springs ",2395.1,0,2395.1,2464,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2464,2417.5,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2417.5,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2607.6999999999998},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2607.6999999999998},{"$f":"IF('Military Provision'!J23=\"YES\", MAX('2018 Legal Max'!L22,'2018 Legal Max'!I22,AVERAGE('2018 Legal Max'!F22,'2018 Legal Max'!I22,'2018 Legal Max'!L22)), MAX(L22, I22))","v":2464},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":19},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":213},2696,94.5,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM21,VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":499.1},{"$f":"(U22/6)*'Weighting Factors'!$Q$7","v":32.9},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN21,VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":181},{"$f":"W22*'Weighting Factors'!$Q$8","v":33.5},33.5,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO21,VLOOKUP($CV22,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":537.20000000000005},{"$f":"Z22/6*'Weighting Factors'!$Q$6","v":44.8},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2661},266,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":987},{"$f":"IF(A22=207, AD22,MAX(AC22,AD22))*'Weighting Factors'!$Q$9","v":477.7},14.4,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG21,VLOOKUP($CV22,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":22.2},22.2,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI22*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":818},103.8,{"$f":"AL22*'Weighting Factors'!$Q$5","v":415823},506538,{"$f":"MAX(AM22, AN22)/'Weighting Factors'!$Q$5","v":126.4},{"$f":"CJ22/'Weighting Factors'!$Q$5","v":0},{"$f":"CK22/'Weighting Factors'!$Q$5","v":0},{"$f":"CO22/'Weighting Factors'!$Q$5","v":0},3164026,{"$f":"AS22/'Weighting Factors'!$Q$5","v":789.8},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},4284.8999999999996,3495.1,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB21,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},44.5,{"$f":"SUM(AX22*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY22*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ22*'Weighting Factors'!$T$12)","v":206551},0,{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H22>0,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H22),'Weighting Factors'!H22,VLOOKUP($CV22,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV22,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H22=\"\",\"\",IF('Weighting Factors'!J22=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S22+T22+Y22+AA22+AE22+AH22+AJ22++AO22+AP22+AQ22+AU22+AR22)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA22+'2018 Legal Max'!BB22","v":14207922},{"$f":"SUM((AV22+AR22)*'Weighting Factors'!$Q$5)+BA22+'2018 Legal Max'!BB22","v":17371860},{"$f":"IF('Weighting Factors'!H22>0,'Weighting Factors'!H22,'Preliminary SO66'!AV21)","v":18268267},17371860,null,{"$f":"'Weighting Factors'!F22","v":0},{"$f":"'Weighting Factors'!E22","v":0},0,17371860,{"$f":"SUM((S22+T22+Y22+AA22+AE22+AH22+AJ22++AO22+AP22+AQ22+AR22)*'Weighting Factors'!Q$12)+(MAX(AS22,'Weighting Factors'!B22))","v":18857025},0.3,5657108,5929676,5657108,0.3,0,false,0,0,0,false,0,0,0,94.5,38,21.53,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF22^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF22^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":508.23},{"$f":"ROUND(CG22/'Weighting Factors'!$Q$5,4)","v":0.12690000000000001},103.8,0,0,0,0,{"$f":"SUM((AV22*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA22)*CM22","v":0},0,0.37090000000000001,0,14.4,4284.8999999999996,null,null,"D0204"]
[205,"Butler","Bluestem ",485.8,0,485.8,470.3,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},470.3,457,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},457,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":475.5},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":475.5},{"$f":"IF('Military Provision'!J24=\"YES\", MAX('2018 Legal Max'!L23,'2018 Legal Max'!I23,AVERAGE('2018 Legal Max'!F23,'2018 Legal Max'!I23,'2018 Legal Max'!L23)), MAX(L23, I23))","v":470.3},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":28},498.3,207.7,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM22,VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U23/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN22,VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":4},{"$f":"W23*'Weighting Factors'!$Q$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO22,VLOOKUP($CV23,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":68.099999999999994},{"$f":"Z23/6*'Weighting Factors'!$Q$6","v":5.7},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":481},48,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":202},{"$f":"IF(A23=207, AD23,MAX(AC23,AD23))*'Weighting Factors'!$Q$9","v":97.8},9.9,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG22,VLOOKUP($CV23,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.1},10.1,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI23*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":251},60.5,{"$f":"AL23*'Weighting Factors'!$Q$5","v":242363},294293,{"$f":"MAX(AM23, AN23)/'Weighting Factors'!$Q$5","v":73.5},{"$f":"CJ23/'Weighting Factors'!$Q$5","v":0},{"$f":"CK23/'Weighting Factors'!$Q$5","v":0},{"$f":"CO23/'Weighting Factors'!$Q$5","v":0},472528,{"$f":"AS23/'Weighting Factors'!$Q$5","v":118},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1011.8,893.8,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB22,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX23*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY23*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ23*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H23>0,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H23),'Weighting Factors'!H23,VLOOKUP($CV23,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV23,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H23=\"\",\"\",IF('Weighting Factors'!J23=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S23+T23+Y23+AA23+AE23+AH23+AJ23++AO23+AP23+AQ23+AU23+AR23)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA23+'2018 Legal Max'!BB23","v":3580563},{"$f":"SUM((AV23+AR23)*'Weighting Factors'!$Q$5)+BA23+'2018 Legal Max'!BB23","v":4053271},{"$f":"IF('Weighting Factors'!H23>0,'Weighting Factors'!H23,'Preliminary SO66'!AV22)","v":4369745},4053271,null,{"$f":"'Weighting Factors'!F23","v":0},{"$f":"'Weighting Factors'!E23","v":0},0,4053271,{"$f":"SUM((S23+T23+Y23+AA23+AE23+AH23+AJ23++AO23+AP23+AQ23+AR23)*'Weighting Factors'!Q$12)+(MAX(AS23,'Weighting Factors'!B23))","v":4619636},0.3,1385891,1445286,1385891,0.3,0,false,0,0,0,true,245.3963,0.41681400000000002,207.7,0,348.6,0.72,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF23^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF23^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":964.96},{"$f":"ROUND(CG23/'Weighting Factors'!$Q$5,4)","v":0.2409},60.5,0,0,0,0,{"$f":"SUM((AV23*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA23)*CM23","v":0},0,0.42,0,9.9,1011.8,null,null,"D0205"]
[206,"Butler","Remington-Whitewater ",449.4,0,449.4,472.7,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},472.7,468.9,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},468.9,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":504.7},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":504.7},{"$f":"IF('Military Provision'!J25=\"YES\", MAX('2018 Legal Max'!L24,'2018 Legal Max'!I24,AVERAGE('2018 Legal Max'!F24,'2018 Legal Max'!I24,'2018 Legal Max'!L24)), MAX(L24, I24))","v":472.7},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},511.2,210.8,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM23,VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":57.7},{"$f":"(U24/6)*'Weighting Factors'!$Q$7","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN23,VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":24},{"$f":"W24*'Weighting Factors'!$Q$8","v":4.4000000000000004},4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO23,VLOOKUP($CV24,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":128.6},{"$f":"Z24/6*'Weighting Factors'!$Q$6","v":10.7},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":521},52,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":124},{"$f":"IF(A24=207, AD24,MAX(AC24,AD24))*'Weighting Factors'!$Q$9","v":60},0,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG23,VLOOKUP($CV24,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI24*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":360},76.3,{"$f":"AL24*'Weighting Factors'!$Q$5","v":305658},348606,{"$f":"MAX(AM24, AN24)/'Weighting Factors'!$Q$5","v":87},{"$f":"CJ24/'Weighting Factors'!$Q$5","v":0},{"$f":"CK24/'Weighting Factors'!$Q$5","v":0},{"$f":"CO24/'Weighting Factors'!$Q$5","v":0},569641,{"$f":"AS24/'Weighting Factors'!$Q$5","v":142.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1026.3,884.1,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB23,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX24*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY24*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ24*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H24>0,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H24),'Weighting Factors'!H24,VLOOKUP($CV24,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV24,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H24=\"\",\"\",IF('Weighting Factors'!J24=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S24+T24+Y24+AA24+AE24+AH24+AJ24++AO24+AP24+AQ24+AU24+AR24)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA24+'2018 Legal Max'!BB24","v":3541705},{"$f":"SUM((AV24+AR24)*'Weighting Factors'!$Q$5)+BA24+'2018 Legal Max'!BB24","v":4111358},{"$f":"IF('Weighting Factors'!H24>0,'Weighting Factors'!H24,'Preliminary SO66'!AV23)","v":4269995},4111358,null,{"$f":"'Weighting Factors'!F24","v":0},{"$f":"'Weighting Factors'!E24","v":0},0,4111358,{"$f":"SUM((S24+T24+Y24+AA24+AE24+AH24+AJ24++AO24+AP24+AQ24+AR24)*'Weighting Factors'!Q$12)+(MAX(AS24,'Weighting Factors'!B24))","v":4539250},0.33,1497953,1440000,1440000,0.31719999999999998,0,false,0,0,0,true,261.36,0.41243099999999999,210.8,0,253,1.42,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF24^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF24^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":848.9},{"$f":"ROUND(CG24/'Weighting Factors'!$Q$5,4)","v":0.21190000000000001},76.3,0,0,0,0,{"$f":"SUM((AV24*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA24)*CM24","v":0},0,0.23799999999999999,0,0,1026.3,null,null,"D0206"]
[207,"Leavenworth","Ft Leavenworth ",1531.9,69.5,1601.4,1469.6,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":53},1522.6,1436.5,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1436.5,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1756.6},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":67},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1823.6},{"$f":"IF('Military Provision'!J26=\"YES\", MAX('2018 Legal Max'!L25,'2018 Legal Max'!I25,AVERAGE('2018 Legal Max'!F25,'2018 Legal Max'!I25,'2018 Legal Max'!L25)), MAX(L25, I25))","v":1522.6},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":239},1761.6,61.7,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM24,VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":68.3},{"$f":"(U25/6)*'Weighting Factors'!$Q$7","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN24,VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":84},{"$f":"W25*'Weighting Factors'!$Q$8","v":15.5},15.5,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO24,VLOOKUP($CV25,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1.2},{"$f":"Z25/6*'Weighting Factors'!$Q$6","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1844},184,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":70},{"$f":"IF(A25=207, AD25,MAX(AC25,AD25))*'Weighting Factors'!$Q$9","v":33.9},0,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG24,VLOOKUP($CV25,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":512.5},{"$f":"AI25*'Weighting Factors'!$Q$10","v":128.1},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":162},21,{"$f":"AL25*'Weighting Factors'!$Q$5","v":84126},83974,{"$f":"MAX(AM25, AN25)/'Weighting Factors'!$Q$5","v":21},{"$f":"CJ25/'Weighting Factors'!$Q$5","v":0},{"$f":"CK25/'Weighting Factors'!$Q$5","v":0},{"$f":"CO25/'Weighting Factors'!$Q$5","v":0},1378463,{"$f":"AS25/'Weighting Factors'!$Q$5","v":344.1},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2366,2021.9,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB24,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX25*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY25*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ25*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H25>0,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H25),'Weighting Factors'!H25,VLOOKUP($CV25,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV25,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H25=\"\",\"\",IF('Weighting Factors'!J25=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S25+T25+Y25+AA25+AE25+AH25+AJ25++AO25+AP25+AQ25+AU25+AR25)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA25+'2018 Legal Max'!BB25","v":8099731},{"$f":"SUM((AV25+AR25)*'Weighting Factors'!$Q$5)+BA25+'2018 Legal Max'!BB25","v":9478196},{"$f":"IF('Weighting Factors'!H25>0,'Weighting Factors'!H25,'Preliminary SO66'!AV24)","v":11151502},9478196,null,{"$f":"'Weighting Factors'!F25","v":0},{"$f":"'Weighting Factors'!E25","v":0},0,9478196,{"$f":"SUM((S25+T25+Y25+AA25+AE25+AH25+AJ25++AO25+AP25+AQ25+AR25)*'Weighting Factors'!Q$12)+(MAX(AS25,'Weighting Factors'!B25))","v":10456794},0.33,3450742,4061340,3450742,0.33,0,false,0,0,0,false,0,0,0,61.7,8.5,19.059999999999999,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF25^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF25^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":520.04999999999995},{"$f":"ROUND(CG25/'Weighting Factors'!$Q$5,4)","v":0.1298},21,0,0,0,0,{"$f":"SUM((AV25*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA25)*CM25","v":0},0,3.7999999999999999E-2,0,0,2366,null,null,"D0207"]
[208,"Trego","Wakeeney ",345.8,0,345.8,356,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},356,347.5,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},347.5,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":385.3},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":385.3},{"$f":"IF('Military Provision'!J27=\"YES\", MAX('2018 Legal Max'!L26,'2018 Legal Max'!I26,AVERAGE('2018 Legal Max'!F26,'2018 Legal Max'!I26,'2018 Legal Max'!L26)), MAX(L26, I26))","v":356},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":34},390,176.9,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM25,VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U26/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN25,VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W26*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO25,VLOOKUP($CV26,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":61.3},{"$f":"Z26/6*'Weighting Factors'!$Q$6","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":393},39,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":120},{"$f":"IF(A26=207, AD26,MAX(AC26,AD26))*'Weighting Factors'!$Q$9","v":58.1},0,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG25,VLOOKUP($CV26,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI26*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":77},26.4,{"$f":"AL26*'Weighting Factors'!$Q$5","v":105758},131353,{"$f":"MAX(AM26, AN26)/'Weighting Factors'!$Q$5","v":32.799999999999997},{"$f":"CJ26/'Weighting Factors'!$Q$5","v":0},{"$f":"CK26/'Weighting Factors'!$Q$5","v":0},{"$f":"CO26/'Weighting Factors'!$Q$5","v":0},450530,{"$f":"AS26/'Weighting Factors'!$Q$5","v":112.5},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},776.4,663.9,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB25,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX26*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY26*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ26*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H26>0,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H26),'Weighting Factors'!H26,VLOOKUP($CV26,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV26,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H26=\"\",\"\",IF('Weighting Factors'!J26=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S26+T26+Y26+AA26+AE26+AH26+AJ26++AO26+AP26+AQ26+AU26+AR26)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA26+'2018 Legal Max'!BB26","v":2659583},{"$f":"SUM((AV26+AR26)*'Weighting Factors'!$Q$5)+BA26+'2018 Legal Max'!BB26","v":3110258},{"$f":"IF('Weighting Factors'!H26>0,'Weighting Factors'!H26,'Preliminary SO66'!AV25)","v":3110258},3110258,null,{"$f":"'Weighting Factors'!F26","v":0},{"$f":"'Weighting Factors'!E26","v":0},0,3110258,{"$f":"SUM((S26+T26+Y26+AA26+AE26+AH26+AJ26++AO26+AP26+AQ26+AR26)*'Weighting Factors'!Q$12)+(MAX(AS26,'Weighting Factors'!B26))","v":3486419},0.3,1045926,1031917,1031917,0.29599999999999999,0,false,0,0,0,true,111.375,0.45360899999999998,176.9,0,706.7,0.11,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF26^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF26^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1375.52},{"$f":"ROUND(CG26/'Weighting Factors'!$Q$5,4)","v":0.34339999999999998},26.4,0,0,0,0,{"$f":"SUM((AV26*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA26)*CM26","v":0},0,0.30530000000000002,0,0,776.4,null,null,"D0208"]
[209,"Stevens","Moscow Public Schools ",181.2,0,181.2,156.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},156.19999999999999,157,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},157,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":176},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":176},{"$f":"IF('Military Provision'!J28=\"YES\", MAX('2018 Legal Max'!L27,'2018 Legal Max'!I27,AVERAGE('2018 Legal Max'!F27,'2018 Legal Max'!I27,'2018 Legal Max'!L27)), MAX(L27, I27))","v":157},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":14},173.5,142.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM26,VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":170.6},{"$f":"(U27/6)*'Weighting Factors'!$Q$7","v":11.2},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN26,VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":54},{"$f":"W27*'Weighting Factors'!$Q$8","v":10},11.2,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO26,VLOOKUP($CV27,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z27/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":181},18,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":98},{"$f":"IF(A27=207, AD27,MAX(AC27,AD27))*'Weighting Factors'!$Q$9","v":47.4},10.3,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG26,VLOOKUP($CV27,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.1999999999999993},10.3,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI27*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":45},13.8,{"$f":"AL27*'Weighting Factors'!$Q$5","v":55283},69721,{"$f":"MAX(AM27, AN27)/'Weighting Factors'!$Q$5","v":17.399999999999999},{"$f":"CJ27/'Weighting Factors'!$Q$5","v":0},{"$f":"CK27/'Weighting Factors'!$Q$5","v":0},{"$f":"CO27/'Weighting Factors'!$Q$5","v":0},110548,{"$f":"AS27/'Weighting Factors'!$Q$5","v":27.6},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},429.6,402,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB26,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX27*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY27*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ27*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H27>0,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H27),'Weighting Factors'!H27,VLOOKUP($CV27,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV27,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H27=\"\",\"\",IF('Weighting Factors'!J27=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S27+T27+Y27+AA27+AE27+AH27+AJ27++AO27+AP27+AQ27+AU27+AR27)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA27+'2018 Legal Max'!BB27","v":1610412},{"$f":"SUM((AV27+AR27)*'Weighting Factors'!$Q$5)+BA27+'2018 Legal Max'!BB27","v":1720978},{"$f":"IF('Weighting Factors'!H27>0,'Weighting Factors'!H27,'Preliminary SO66'!AV26)","v":1812314},1720978,null,{"$f":"'Weighting Factors'!F27","v":0},{"$f":"'Weighting Factors'!E27","v":0},0,1720978,{"$f":"SUM((S27+T27+Y27+AA27+AE27+AH27+AJ27++AO27+AP27+AQ27+AR27)*'Weighting Factors'!Q$12)+(MAX(AS27,'Weighting Factors'!B27))","v":1943141},0.33,641237,668944,641237,0.33,0,true,709.64300000000003,0.81950299999999998,142.19999999999999,false,0,0,0,0,223,0.2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF27^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF27^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1228.79},{"$f":"ROUND(CG27/'Weighting Factors'!$Q$5,4)","v":0.30669999999999997},13.8,0,0,0,0,{"$f":"SUM((AV27*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA27)*CM27","v":0},0,0.54139999999999999,10.3,0,429.6,null,null,"D0209"]
[210,"Stevens","Hugoton Public Schools ",975.8,0,975.8,963.4,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},963.4,896.6,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},896.6,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":959.1},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":959.1},{"$f":"IF('Military Provision'!J29=\"YES\", MAX('2018 Legal Max'!L28,'2018 Legal Max'!I28,AVERAGE('2018 Legal Max'!F28,'2018 Legal Max'!I28,'2018 Legal Max'!L28)), MAX(L28, I28))","v":963.4},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":24.5},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":99},1086.9000000000001,235.7,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM27,VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1246.2},{"$f":"(U28/6)*'Weighting Factors'!$Q$7","v":82},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN27,VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":331},{"$f":"W28*'Weighting Factors'!$Q$8","v":61.2},82,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO27,VLOOKUP($CV28,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":262.2},{"$f":"Z28/6*'Weighting Factors'!$Q$6","v":21.9},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1021},102,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":479},{"$f":"IF(A28=207, AD28,MAX(AC28,AD28))*'Weighting Factors'!$Q$9","v":231.8},39.9,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG27,VLOOKUP($CV28,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":42},42,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI28*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":145},42.6,{"$f":"AL28*'Weighting Factors'!$Q$5","v":170656},245372,{"$f":"MAX(AM28, AN28)/'Weighting Factors'!$Q$5","v":61.3},{"$f":"CJ28/'Weighting Factors'!$Q$5","v":0},{"$f":"CK28/'Weighting Factors'!$Q$5","v":0},{"$f":"CO28/'Weighting Factors'!$Q$5","v":0},565537,{"$f":"AS28/'Weighting Factors'!$Q$5","v":141.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1902.8,1761.6,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB27,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},30.5,{"$f":"SUM(AX28*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY28*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ28*'Weighting Factors'!$T$12)","v":31625},0,{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H28>0,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H28),'Weighting Factors'!H28,VLOOKUP($CV28,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV28,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H28=\"\",\"\",IF('Weighting Factors'!J28=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S28+T28+Y28+AA28+AE28+AH28+AJ28++AO28+AP28+AQ28+AU28+AR28)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA28+'2018 Legal Max'!BB28","v":7088595},{"$f":"SUM((AV28+AR28)*'Weighting Factors'!$Q$5)+BA28+'2018 Legal Max'!BB28","v":7654242},{"$f":"IF('Weighting Factors'!H28>0,'Weighting Factors'!H28,'Preliminary SO66'!AV27)","v":7813302},7654242,null,{"$f":"'Weighting Factors'!F28","v":0},{"$f":"'Weighting Factors'!E28","v":0},0,7654242,{"$f":"SUM((S28+T28+Y28+AA28+AE28+AH28+AJ28++AO28+AP28+AQ28+AR28)*'Weighting Factors'!Q$12)+(MAX(AS28,'Weighting Factors'!B28))","v":8532363},0.3,2559709,2604091,2559709,0.3,0,false,0,0,0,true,973.78880000000004,0.216838,235.7,0,575,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF28^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF28^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG28/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},42.6,0,0,0,0,{"$f":"SUM((AV28*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA28)*CM28","v":0},0,0.46910000000000002,0,39.9,1902.8,null,null,"D0210"]
[211,"Norton","Norton Community Schools ",662.1,0,662.1,651.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},651.70000000000005,604,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},604,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":675.1},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":675.1},{"$f":"IF('Military Provision'!J30=\"YES\", MAX('2018 Legal Max'!L29,'2018 Legal Max'!I29,AVERAGE('2018 Legal Max'!F29,'2018 Legal Max'!I29,'2018 Legal Max'!L29)), MAX(L29, I29))","v":651.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":55},706.7,244.5,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM28,VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U29/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN28,VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W29*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO28,VLOOKUP($CV29,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":124.1},{"$f":"Z29/6*'Weighting Factors'!$Q$6","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":683},68,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":213},{"$f":"IF(A29=207, AD29,MAX(AC29,AD29))*'Weighting Factors'!$Q$9","v":103.1},0,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG28,VLOOKUP($CV29,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":25.6},{"$f":"AI29*'Weighting Factors'!$Q$10","v":6.4},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":134},41.1,{"$f":"AL29*'Weighting Factors'!$Q$5","v":164647},220334,{"$f":"MAX(AM29, AN29)/'Weighting Factors'!$Q$5","v":55},{"$f":"CJ29/'Weighting Factors'!$Q$5","v":0},{"$f":"CK29/'Weighting Factors'!$Q$5","v":0},{"$f":"CO29/'Weighting Factors'!$Q$5","v":0},763722,{"$f":"AS29/'Weighting Factors'!$Q$5","v":190.6},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1317.9,1127.3,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB28,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX29*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY29*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ29*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H29>0,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H29),'Weighting Factors'!H29,VLOOKUP($CV29,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV29,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H29=\"\",\"\",IF('Weighting Factors'!J29=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S29+T29+Y29+AA29+AE29+AH29+AJ29++AO29+AP29+AQ29+AU29+AR29)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA29+'2018 Legal Max'!BB29","v":4515964},{"$f":"SUM((AV29+AR29)*'Weighting Factors'!$Q$5)+BA29+'2018 Legal Max'!BB29","v":5279507},{"$f":"IF('Weighting Factors'!H29>0,'Weighting Factors'!H29,'Preliminary SO66'!AV28)","v":5385266},5279507,null,{"$f":"'Weighting Factors'!F29","v":0},{"$f":"'Weighting Factors'!E29","v":0},0,5279507,{"$f":"SUM((S29+T29+Y29+AA29+AE29+AH29+AJ29++AO29+AP29+AQ29+AR29)*'Weighting Factors'!Q$12)+(MAX(AS29,'Weighting Factors'!B29))","v":5928111},0.3,1778433,1778840,1778433,0.3,0,false,0,0,0,true,503.29129999999998,0.34601100000000001,244.5,0,678,0.2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF29^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF29^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1228.79},{"$f":"ROUND(CG29/'Weighting Factors'!$Q$5,4)","v":0.30669999999999997},41.1,0,0,0,0,{"$f":"SUM((AV29*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA29)*CM29","v":0},0,0.31190000000000001,0,0,1317.9,null,null,"D0211"]
[212,"Norton","Northern Valley ",164.5,0,164.5,156.5,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},156.5,138,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},138,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":150.5},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":150.5},{"$f":"IF('Military Provision'!J31=\"YES\", MAX('2018 Legal Max'!L30,'2018 Legal Max'!I30,AVERAGE('2018 Legal Max'!F30,'2018 Legal Max'!I30,'2018 Legal Max'!L30)), MAX(L30, I30))","v":156.5},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":7},165,138.9,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM29,VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U30/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN29,VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W30*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO29,VLOOKUP($CV30,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":77.7},{"$f":"Z30/6*'Weighting Factors'!$Q$6","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":158},16,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":81},{"$f":"IF(A30=207, AD30,MAX(AC30,AD30))*'Weighting Factors'!$Q$9","v":39.200000000000003},8.5,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG29,VLOOKUP($CV30,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.2},8.5,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI30*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":46},14.5,{"$f":"AL30*'Weighting Factors'!$Q$5","v":58087},124805,{"$f":"MAX(AM30, AN30)/'Weighting Factors'!$Q$5","v":31.2},{"$f":"CJ30/'Weighting Factors'!$Q$5","v":0},{"$f":"CK30/'Weighting Factors'!$Q$5","v":0},{"$f":"CO30/'Weighting Factors'!$Q$5","v":0},171585,{"$f":"AS30/'Weighting Factors'!$Q$5","v":42.8},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},432.1,389.3,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB29,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},3,{"$f":"SUM(AX30*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY30*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ30*'Weighting Factors'!$T$12)","v":7127},0,{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H30>0,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H30),'Weighting Factors'!H30,VLOOKUP($CV30,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV30,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H30=\"\",\"\",IF('Weighting Factors'!J30=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S30+T30+Y30+AA30+AE30+AH30+AJ30++AO30+AP30+AQ30+AU30+AR30)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA30+'2018 Legal Max'!BB30","v":1566663},{"$f":"SUM((AV30+AR30)*'Weighting Factors'!$Q$5)+BA30+'2018 Legal Max'!BB30","v":1738120},{"$f":"IF('Weighting Factors'!H30>0,'Weighting Factors'!H30,'Preliminary SO66'!AV29)","v":1775059},1738120,null,{"$f":"'Weighting Factors'!F30","v":0},{"$f":"'Weighting Factors'!E30","v":0},0,1738120,{"$f":"SUM((S30+T30+Y30+AA30+AE30+AH30+AJ30++AO30+AP30+AQ30+AR30)*'Weighting Factors'!Q$12)+(MAX(AS30,'Weighting Factors'!B30))","v":1995057},0.3,598517,588953,588953,0.29520000000000002,0,true,627.57500000000005,0.84203399999999995,138.9,false,0,0,0,0,263,0.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF30^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF30^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1267.05},{"$f":"ROUND(CG30/'Weighting Factors'!$Q$5,4)","v":0.31630000000000003},14.5,0,0,0,0,{"$f":"SUM((AV30*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA30)*CM30","v":0},0,0.51270000000000004,8.5,0,432.1,null,null,"D0212"]
[214,"Grant","Ulysses ",1588.8,0,1588.8,1549.5,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1549.5,1507,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1507,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1599.7},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1599.7},{"$f":"IF('Military Provision'!J32=\"YES\", MAX('2018 Legal Max'!L31,'2018 Legal Max'!I31,AVERAGE('2018 Legal Max'!F31,'2018 Legal Max'!I31,'2018 Legal Max'!L31)), MAX(L31, I31))","v":1549.5},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":18.5},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":126},1694,59.4,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM30,VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1756.5},{"$f":"(U31/6)*'Weighting Factors'!$Q$7","v":115.6},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN30,VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":569},{"$f":"W31*'Weighting Factors'!$Q$8","v":105.3},115.6,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO30,VLOOKUP($CV31,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":645.20000000000005},{"$f":"Z31/6*'Weighting Factors'!$Q$6","v":53.8},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1645},165,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":816},{"$f":"IF(A31=207, AD31,MAX(AC31,AD31))*'Weighting Factors'!$Q$9","v":394.9},83.4,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG30,VLOOKUP($CV31,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":75.2},83.4,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI31*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":123},36.5,{"$f":"AL31*'Weighting Factors'!$Q$5","v":146219},263477,{"$f":"MAX(AM31, AN31)/'Weighting Factors'!$Q$5","v":65.8},{"$f":"CJ31/'Weighting Factors'!$Q$5","v":0},{"$f":"CK31/'Weighting Factors'!$Q$5","v":0},{"$f":"CO31/'Weighting Factors'!$Q$5","v":0},920606,{"$f":"AS31/'Weighting Factors'!$Q$5","v":229.8},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2696.7,2466.9,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB30,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":2.2000000000000002},58,{"$f":"SUM(AX31*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY31*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ31*'Weighting Factors'!$T$12)","v":74862},0,{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H31>0,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H31),'Weighting Factors'!H31,VLOOKUP($CV31,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV31,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H31=\"\",\"\",IF('Weighting Factors'!J31=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S31+T31+Y31+AA31+AE31+AH31+AJ31++AO31+AP31+AQ31+AU31+AR31)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA31+'2018 Legal Max'!BB31","v":9957263},{"$f":"SUM((AV31+AR31)*'Weighting Factors'!$Q$5)+BA31+'2018 Legal Max'!BB31","v":10877842},{"$f":"IF('Weighting Factors'!H31>0,'Weighting Factors'!H31,'Preliminary SO66'!AV30)","v":11266704},10877842,null,{"$f":"'Weighting Factors'!F31","v":0},{"$f":"'Weighting Factors'!E31","v":-13529},-13529,10864313,{"$f":"SUM((S31+T31+Y31+AA31+AE31+AH31+AJ31++AO31+AP31+AQ31+AR31)*'Weighting Factors'!Q$12)+(MAX(AS31,'Weighting Factors'!B31))","v":12070611},0.3,3621183,3704865,3621183,0.3,0,false,0,0,0,false,0,0,0,59.4,517,0.24,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF31^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF31^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1187.23},{"$f":"ROUND(CG31/'Weighting Factors'!$Q$5,4)","v":0.2964},36.5,0,0,0,0,{"$f":"SUM((AV31*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA31)*CM31","v":0},0,0.496,0,83.4,2696.7,null,null,"D0214"]
[215,"Kearny","Lakin ",605.1,0,605.1,553.5,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},553.5,564,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},564,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":639},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":639},{"$f":"IF('Military Provision'!J33=\"YES\", MAX('2018 Legal Max'!L32,'2018 Legal Max'!I32,AVERAGE('2018 Legal Max'!F32,'2018 Legal Max'!I32,'2018 Legal Max'!L32)), MAX(L32, I32))","v":564},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":53},623.5,233.4,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM31,VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":415.1},{"$f":"(U32/6)*'Weighting Factors'!$Q$7","v":27.3},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN31,VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":123},{"$f":"W32*'Weighting Factors'!$Q$8","v":22.8},27.3,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO31,VLOOKUP($CV32,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":54.6},{"$f":"Z32/6*'Weighting Factors'!$Q$6","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":657},66,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":287},{"$f":"IF(A32=207, AD32,MAX(AC32,AD32))*'Weighting Factors'!$Q$9","v":138.9},17.399999999999999,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG31,VLOOKUP($CV32,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":18.100000000000001},18.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI32*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":72},24.7,{"$f":"AL32*'Weighting Factors'!$Q$5","v":98948},141754,{"$f":"MAX(AM32, AN32)/'Weighting Factors'!$Q$5","v":35.4},{"$f":"CJ32/'Weighting Factors'!$Q$5","v":0},{"$f":"CK32/'Weighting Factors'!$Q$5","v":0},{"$f":"CO32/'Weighting Factors'!$Q$5","v":0},341370,{"$f":"AS32/'Weighting Factors'!$Q$5","v":85.2},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1166.4000000000001,1081.2,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB31,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},116,{"$f":"SUM(AX32*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY32*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ32*'Weighting Factors'!$T$12)","v":82244},0,{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H32>0,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H32),'Weighting Factors'!H32,VLOOKUP($CV32,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV32,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H32=\"\",\"\",IF('Weighting Factors'!J32=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S32+T32+Y32+AA32+AE32+AH32+AJ32++AO32+AP32+AQ32+AU32+AR32)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA32+'2018 Legal Max'!BB32","v":4413531},{"$f":"SUM((AV32+AR32)*'Weighting Factors'!$Q$5)+BA32+'2018 Legal Max'!BB32","v":4754842},{"$f":"IF('Weighting Factors'!H32>0,'Weighting Factors'!H32,'Preliminary SO66'!AV31)","v":4874284},4754842,null,{"$f":"'Weighting Factors'!F32","v":0},{"$f":"'Weighting Factors'!E32","v":-5598},-5598,4749244,{"$f":"SUM((S32+T32+Y32+AA32+AE32+AH32+AJ32++AO32+AP32+AQ32+AR32)*'Weighting Factors'!Q$12)+(MAX(AS32,'Weighting Factors'!B32))","v":5251139},0.3,1575342,1574668,1574668,0.2999,0,false,0,0,0,true,400.3313,0.374278,233.4,0,646,0.11,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF32^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF32^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1375.52},{"$f":"ROUND(CG32/'Weighting Factors'!$Q$5,4)","v":0.34339999999999998},24.7,0,0,0,0,{"$f":"SUM((AV32*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA32)*CM32","v":0},0,0.43680000000000002,0,17.399999999999999,1166.4000000000001,null,null,"D0215"]
[216,"Kearny","Deerfield ",183.5,0,183.5,168,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},168,179.5,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},179.5,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":180},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":180},{"$f":"IF('Military Provision'!J34=\"YES\", MAX('2018 Legal Max'!L33,'2018 Legal Max'!I33,AVERAGE('2018 Legal Max'!F33,'2018 Legal Max'!I33,'2018 Legal Max'!L33)), MAX(L33, I33))","v":179.5},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},204,150.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM32,VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":422.1},{"$f":"(U33/6)*'Weighting Factors'!$Q$7","v":27.8},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN32,VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":77},{"$f":"W33*'Weighting Factors'!$Q$8","v":14.2},27.8,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO32,VLOOKUP($CV33,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":86.9},{"$f":"Z33/6*'Weighting Factors'!$Q$6","v":7.2},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":196},20,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":118},{"$f":"IF(A33=207, AD33,MAX(AC33,AD33))*'Weighting Factors'!$Q$9","v":57.1},12.4,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG32,VLOOKUP($CV33,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":12.4},12.4,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI33*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":14},5.4,{"$f":"AL33*'Weighting Factors'!$Q$5","v":21632},24268,{"$f":"MAX(AM33, AN33)/'Weighting Factors'!$Q$5","v":6.1},{"$f":"CJ33/'Weighting Factors'!$Q$5","v":0},{"$f":"CK33/'Weighting Factors'!$Q$5","v":0},{"$f":"CO33/'Weighting Factors'!$Q$5","v":0},128719,{"$f":"AS33/'Weighting Factors'!$Q$5","v":32.1},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},497.4,465.3,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB32,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX33*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY33*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ33*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H33>0,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H33),'Weighting Factors'!H33,VLOOKUP($CV33,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV33,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H33=\"\",\"\",IF('Weighting Factors'!J33=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S33+T33+Y33+AA33+AE33+AH33+AJ33++AO33+AP33+AQ33+AU33+AR33)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA33+'2018 Legal Max'!BB33","v":1863992},{"$f":"SUM((AV33+AR33)*'Weighting Factors'!$Q$5)+BA33+'2018 Legal Max'!BB33","v":1992584},{"$f":"IF('Weighting Factors'!H33>0,'Weighting Factors'!H33,'Preliminary SO66'!AV32)","v":2169249},1992584,null,{"$f":"'Weighting Factors'!F33","v":0},{"$f":"'Weighting Factors'!E33","v":0},0,1992584,{"$f":"SUM((S33+T33+Y33+AA33+AE33+AH33+AJ33++AO33+AP33+AQ33+AR33)*'Weighting Factors'!Q$12)+(MAX(AS33,'Weighting Factors'!B33))","v":2295086},0.3,688526,741059,688526,0.3,0,true,1004.12,0.73865599999999998,150.69999999999999,false,0,0,0,0,216,0.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF33^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF33^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1542.19},{"$f":"ROUND(CG33/'Weighting Factors'!$Q$5,4)","v":0.38500000000000001},5.4,0,0,0,0,{"$f":"SUM((AV33*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA33)*CM33","v":0},0,0.60199999999999998,12.4,0,497.4,null,null,"D0216"]
[217,"Morton","Rolla ",174.6,0,174.6,157.5,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},157.5,127.5,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},127.5,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":115},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":115},{"$f":"IF('Military Provision'!J35=\"YES\", MAX('2018 Legal Max'!L34,'2018 Legal Max'!I34,AVERAGE('2018 Legal Max'!F34,'2018 Legal Max'!I34,'2018 Legal Max'!L34)), MAX(L34, I34))","v":157.5},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":5},162.5,137.9,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM33,VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":125},{"$f":"(U34/6)*'Weighting Factors'!$Q$7","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN33,VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":28},{"$f":"W34*'Weighting Factors'!$Q$8","v":5.2},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO33,VLOOKUP($CV34,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":59.4},{"$f":"Z34/6*'Weighting Factors'!$Q$6","v":5},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":115},12,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":39},{"$f":"IF(A34=207, AD34,MAX(AC34,AD34))*'Weighting Factors'!$Q$9","v":18.899999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG33,VLOOKUP($CV34,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI34*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":21},7.7,{"$f":"AL34*'Weighting Factors'!$Q$5","v":30846},51617,{"$f":"MAX(AM34, AN34)/'Weighting Factors'!$Q$5","v":12.9},{"$f":"CJ34/'Weighting Factors'!$Q$5","v":0},{"$f":"CK34/'Weighting Factors'!$Q$5","v":0},{"$f":"CO34/'Weighting Factors'!$Q$5","v":0},111059,{"$f":"AS34/'Weighting Factors'!$Q$5","v":27.7},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},373.7,346,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB33,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX34*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY34*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ34*'Weighting Factors'!$T$12)","v":0},79689,{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H34>0,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H34),'Weighting Factors'!H34,VLOOKUP($CV34,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV34,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H34=\"\",\"\",IF('Weighting Factors'!J34=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S34+T34+Y34+AA34+AE34+AH34+AJ34++AO34+AP34+AQ34+AU34+AR34)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA34+'2018 Legal Max'!BB34","v":1465765},{"$f":"SUM((AV34+AR34)*'Weighting Factors'!$Q$5)+BA34+'2018 Legal Max'!BB34","v":1576731},{"$f":"IF('Weighting Factors'!H34>0,'Weighting Factors'!H34,'Preliminary SO66'!AV33)","v":1602370},1576731,null,{"$f":"'Weighting Factors'!F34","v":0},{"$f":"'Weighting Factors'!E34","v":0},0,1576731,{"$f":"SUM((S34+T34+Y34+AA34+AE34+AH34+AJ34++AO34+AP34+AQ34+AR34)*'Weighting Factors'!Q$12)+(MAX(AS34,'Weighting Factors'!B34))","v":1699880},0.33,560960,566887,560960,0.33,0,true,603.43799999999999,0.848661,137.9,false,0,0,0,0,252,0.08,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF34^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF34^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1460.71},{"$f":"ROUND(CG34/'Weighting Factors'!$Q$5,4)","v":0.36459999999999998},7.7,0,0,0,0,{"$f":"SUM((AV34*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA34)*CM34","v":0},0,0.33910000000000001,0,0,373.7,null,null,"D0217"]
[218,"Morton","Elkhart ",438,0,438,421.9,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},421.9,404.9,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},404.9,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":420.2},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":420.2},{"$f":"IF('Military Provision'!J36=\"YES\", MAX('2018 Legal Max'!L35,'2018 Legal Max'!I35,AVERAGE('2018 Legal Max'!F35,'2018 Legal Max'!I35,'2018 Legal Max'!L35)), MAX(L35, I35))","v":421.9},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":49},478.4,202.6,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM34,VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":326.10000000000002},{"$f":"(U35/6)*'Weighting Factors'!$Q$7","v":21.5},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN34,VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":74},{"$f":"W35*'Weighting Factors'!$Q$8","v":13.7},21.5,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO34,VLOOKUP($CV35,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":99.3},{"$f":"Z35/6*'Weighting Factors'!$Q$6","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":450},45,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":181},{"$f":"IF(A35=207, AD35,MAX(AC35,AD35))*'Weighting Factors'!$Q$9","v":87.6},6.6,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG34,VLOOKUP($CV35,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.5},10.5,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI35*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":32},11.4,{"$f":"AL35*'Weighting Factors'!$Q$5","v":45668},68180,{"$f":"MAX(AM35, AN35)/'Weighting Factors'!$Q$5","v":17},{"$f":"CJ35/'Weighting Factors'!$Q$5","v":0},{"$f":"CK35/'Weighting Factors'!$Q$5","v":0},{"$f":"CO35/'Weighting Factors'!$Q$5","v":0},298038,{"$f":"AS35/'Weighting Factors'!$Q$5","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},900.3,825.9,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":753},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB34,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":18.600000000000001},4,{"$f":"SUM(AX35*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY35*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ35*'Weighting Factors'!$T$12)","v":3799456},0,{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H35>0,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H35),'Weighting Factors'!H35,VLOOKUP($CV35,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV35,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H35=\"\",\"\",IF('Weighting Factors'!J35=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S35+T35+Y35+AA35+AE35+AH35+AJ35++AO35+AP35+AQ35+AU35+AR35)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA35+'2018 Legal Max'!BB35","v":7108011},{"$f":"SUM((AV35+AR35)*'Weighting Factors'!$Q$5)+BA35+'2018 Legal Max'!BB35","v":7406058},{"$f":"IF('Weighting Factors'!H35>0,'Weighting Factors'!H35,'Preliminary SO66'!AV34)","v":7564429},7406058,null,{"$f":"'Weighting Factors'!F35","v":0},{"$f":"'Weighting Factors'!E35","v":0},0,7406058,{"$f":"SUM((S35+T35+Y35+AA35+AE35+AH35+AJ35++AO35+AP35+AQ35+AR35)*'Weighting Factors'!Q$12)+(MAX(AS35,'Weighting Factors'!B35))","v":4099080},0.3,1229724,1251411,1229724,0.3,0,false,0,0,0,true,220.77,0.42357499999999998,202.6,0,376,0.09,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF35^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF35^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1428.6},{"$f":"ROUND(CG35/'Weighting Factors'!$Q$5,4)","v":0.35659999999999997},11.4,0,0,0,0,{"$f":"SUM((AV35*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA35)*CM35","v":0},0,0.4022,0,6.6,900.3,null,null,"D0218"]
[219,"Clark","Minneola ",235.5,0,235.5,223.2,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},223.2,225.5,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},225.5,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":236.5},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":236.5},{"$f":"IF('Military Provision'!J37=\"YES\", MAX('2018 Legal Max'!L36,'2018 Legal Max'!I36,AVERAGE('2018 Legal Max'!F36,'2018 Legal Max'!I36,'2018 Legal Max'!L36)), MAX(L36, I36))","v":225.5},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":18},243.5,154.4,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM35,VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U36/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN35,VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W36*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO35,VLOOKUP($CV36,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z36/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":237},24,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":84},{"$f":"IF(A36=207, AD36,MAX(AC36,AD36))*'Weighting Factors'!$Q$9","v":40.700000000000003},0.3,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG35,VLOOKUP($CV36,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI36*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":46},14.7,{"$f":"AL36*'Weighting Factors'!$Q$5","v":58888},70106,{"$f":"MAX(AM36, AN36)/'Weighting Factors'!$Q$5","v":17.5},{"$f":"CJ36/'Weighting Factors'!$Q$5","v":0},{"$f":"CK36/'Weighting Factors'!$Q$5","v":0},{"$f":"CO36/'Weighting Factors'!$Q$5","v":0},180161,{"$f":"AS36/'Weighting Factors'!$Q$5","v":45},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},504.4,459.4,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB35,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX36*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY36*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ36*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H36>0,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H36),'Weighting Factors'!H36,VLOOKUP($CV36,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV36,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H36=\"\",\"\",IF('Weighting Factors'!J36=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S36+T36+Y36+AA36+AE36+AH36+AJ36++AO36+AP36+AQ36+AU36+AR36)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA36+'2018 Legal Max'!BB36","v":1840356},{"$f":"SUM((AV36+AR36)*'Weighting Factors'!$Q$5)+BA36+'2018 Legal Max'!BB36","v":2020626},{"$f":"IF('Weighting Factors'!H36>0,'Weighting Factors'!H36,'Preliminary SO66'!AV35)","v":2160035},2020626,null,{"$f":"'Weighting Factors'!F36","v":0},{"$f":"'Weighting Factors'!E36","v":0},0,2020626,{"$f":"SUM((S36+T36+Y36+AA36+AE36+AH36+AJ36++AO36+AP36+AQ36+AR36)*'Weighting Factors'!Q$12)+(MAX(AS36,'Weighting Factors'!B36))","v":2310529},0.3,693159,722389,693159,0.3,0,true,1385.4929999999999,0.63395199999999996,154.4,false,0,0,0,0,292,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF36^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF36^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG36/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},14.7,0,0,0,0,{"$f":"SUM((AV36*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA36)*CM36","v":0},0,0.35439999999999999,0,0.3,504.4,null,null,"D0219"]
[220,"Clark","Ashland ",183.6,0,183.6,183.9,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},183.9,174.6,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},174.6,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":208},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":208},{"$f":"IF('Military Provision'!J38=\"YES\", MAX('2018 Legal Max'!L37,'2018 Legal Max'!I37,AVERAGE('2018 Legal Max'!F37,'2018 Legal Max'!I37,'2018 Legal Max'!L37)), MAX(L37, I37))","v":183.9},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},203.4,150.6,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM36,VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":23.4},{"$f":"(U37/6)*'Weighting Factors'!$Q$7","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN36,VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":24},{"$f":"W37*'Weighting Factors'!$Q$8","v":4.4000000000000004},4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO36,VLOOKUP($CV37,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":34.5},{"$f":"Z37/6*'Weighting Factors'!$Q$6","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":214},21,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":85},{"$f":"IF(A37=207, AD37,MAX(AC37,AD37))*'Weighting Factors'!$Q$9","v":41.1},2.8,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG36,VLOOKUP($CV37,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6},6,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI37*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":48.5},18.100000000000001,{"$f":"AL37*'Weighting Factors'!$Q$5","v":72509},91292,{"$f":"MAX(AM37, AN37)/'Weighting Factors'!$Q$5","v":22.8},{"$f":"CJ37/'Weighting Factors'!$Q$5","v":0},{"$f":"CK37/'Weighting Factors'!$Q$5","v":0},{"$f":"CO37/'Weighting Factors'!$Q$5","v":0},155831,{"$f":"AS37/'Weighting Factors'!$Q$5","v":38.9},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},470.1,431.2,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB36,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX37*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY37*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ37*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H37>0,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H37),'Weighting Factors'!H37,VLOOKUP($CV37,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV37,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H37=\"\",\"\",IF('Weighting Factors'!J37=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S37+T37+Y37+AA37+AE37+AH37+AJ37++AO37+AP37+AQ37+AU37+AR37)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA37+'2018 Legal Max'!BB37","v":1727387},{"$f":"SUM((AV37+AR37)*'Weighting Factors'!$Q$5)+BA37+'2018 Legal Max'!BB37","v":1883221},{"$f":"IF('Weighting Factors'!H37>0,'Weighting Factors'!H37,'Preliminary SO66'!AV36)","v":1914467},1883221,null,{"$f":"'Weighting Factors'!F37","v":0},{"$f":"'Weighting Factors'!E37","v":0},0,1883221,{"$f":"SUM((S37+T37+Y37+AA37+AE37+AH37+AJ37++AO37+AP37+AQ37+AR37)*'Weighting Factors'!Q$12)+(MAX(AS37,'Weighting Factors'!B37))","v":2134769},0.3,640431,637602,637602,0.29870000000000002,0,true,998.327,0.74024599999999996,150.6,false,0,0,0,0,660,7.0000000000000007E-2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF37^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF37^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1497.98},{"$f":"ROUND(CG37/'Weighting Factors'!$Q$5,4)","v":0.37390000000000001},18.100000000000001,0,0,0,0,{"$f":"SUM((AV37*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA37)*CM37","v":0},0,0.3972,0,2.8,470.1,null,null,"D0220"]
[223,"Washington","Barnes ",322,0,322,324.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},324.89999999999998,332.4,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},332.4,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":368.8},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":368.8},{"$f":"IF('Military Provision'!J39=\"YES\", MAX('2018 Legal Max'!L38,'2018 Legal Max'!I38,AVERAGE('2018 Legal Max'!F38,'2018 Legal Max'!I38,'2018 Legal Max'!L38)), MAX(L38, I38))","v":332.4},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},367.4,169.5,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM37,VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":72.599999999999994},{"$f":"(U38/6)*'Weighting Factors'!$Q$7","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN37,VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":31},{"$f":"W38*'Weighting Factors'!$Q$8","v":5.7},5.7,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO37,VLOOKUP($CV38,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":133.1},{"$f":"Z38/6*'Weighting Factors'!$Q$6","v":11.1},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":444},44,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":98},{"$f":"IF(A38=207, AD38,MAX(AC38,AD38))*'Weighting Factors'!$Q$9","v":47.4},0,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG37,VLOOKUP($CV38,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI38*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":143},38.9,{"$f":"AL38*'Weighting Factors'!$Q$5","v":155833},178348,{"$f":"MAX(AM38, AN38)/'Weighting Factors'!$Q$5","v":44.5},{"$f":"CJ38/'Weighting Factors'!$Q$5","v":0},{"$f":"CK38/'Weighting Factors'!$Q$5","v":0},{"$f":"CO38/'Weighting Factors'!$Q$5","v":0},442927,{"$f":"AS38/'Weighting Factors'!$Q$5","v":110.6},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},756.2,645.6,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB37,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX38*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY38*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ38*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H38>0,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H38),'Weighting Factors'!H38,VLOOKUP($CV38,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV38,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H38=\"\",\"\",IF('Weighting Factors'!J38=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S38+T38+Y38+AA38+AE38+AH38+AJ38++AO38+AP38+AQ38+AU38+AR38)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA38+'2018 Legal Max'!BB38","v":2586274},{"$f":"SUM((AV38+AR38)*'Weighting Factors'!$Q$5)+BA38+'2018 Legal Max'!BB38","v":3029337},{"$f":"IF('Weighting Factors'!H38>0,'Weighting Factors'!H38,'Preliminary SO66'!AV37)","v":3096237},3029337,null,{"$f":"'Weighting Factors'!F38","v":0},{"$f":"'Weighting Factors'!E38","v":0},0,3029337,{"$f":"SUM((S38+T38+Y38+AA38+AE38+AH38+AJ38++AO38+AP38+AQ38+AR38)*'Weighting Factors'!Q$12)+(MAX(AS38,'Weighting Factors'!B38))","v":3341671},0.3,1002501,1023181,1002501,0.3,0,false,0,0,0,true,83.407499999999999,0.461287,169.5,0,378,0.38,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF38^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF38^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1088.6300000000001},{"$f":"ROUND(CG38/'Weighting Factors'!$Q$5,4)","v":0.2717},38.9,0,0,0,0,{"$f":"SUM((AV38*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA38)*CM38","v":0},0,0.22070000000000001,0,0,756.2,null,null,"D0223"]
[224,"Washington","Clifton-Clyde ",298,0,298,295.5,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},295.5,292.5,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},292.5,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":300},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":300},{"$f":"IF('Military Provision'!J40=\"YES\", MAX('2018 Legal Max'!L39,'2018 Legal Max'!I39,AVERAGE('2018 Legal Max'!F39,'2018 Legal Max'!I39,'2018 Legal Max'!L39)), MAX(L39, I39))","v":295.5},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},318,152,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM38,VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U39/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN38,VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W39*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO38,VLOOKUP($CV39,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":122.6},{"$f":"Z39/6*'Weighting Factors'!$Q$6","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":304},30,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":79},{"$f":"IF(A39=207, AD39,MAX(AC39,AD39))*'Weighting Factors'!$Q$9","v":38.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG38,VLOOKUP($CV39,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI39*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":153},38.1,{"$f":"AL39*'Weighting Factors'!$Q$5","v":152629},211475,{"$f":"MAX(AM39, AN39)/'Weighting Factors'!$Q$5","v":52.8},{"$f":"CJ39/'Weighting Factors'!$Q$5","v":0},{"$f":"CK39/'Weighting Factors'!$Q$5","v":0},{"$f":"CO39/'Weighting Factors'!$Q$5","v":0},270851,{"$f":"AS39/'Weighting Factors'!$Q$5","v":67.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},638.79999999999995,571.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB38,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX39*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY39*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ39*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H39>0,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H39),'Weighting Factors'!H39,VLOOKUP($CV39,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV39,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H39=\"\",\"\",IF('Weighting Factors'!J39=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S39+T39+Y39+AA39+AE39+AH39+AJ39++AO39+AP39+AQ39+AU39+AR39)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA39+'2018 Legal Max'!BB39","v":2288227},{"$f":"SUM((AV39+AR39)*'Weighting Factors'!$Q$5)+BA39+'2018 Legal Max'!BB39","v":2559033},{"$f":"IF('Weighting Factors'!H39>0,'Weighting Factors'!H39,'Preliminary SO66'!AV38)","v":2647165},2559033,null,{"$f":"'Weighting Factors'!F39","v":0},{"$f":"'Weighting Factors'!E39","v":0},0,2559033,{"$f":"SUM((S39+T39+Y39+AA39+AE39+AH39+AJ39++AO39+AP39+AQ39+AR39)*'Weighting Factors'!Q$12)+(MAX(AS39,'Weighting Factors'!B39))","v":2912546},0.3,873764,890871,873764,0.3,0,false,0,0,0,true,22.274999999999999,0.47807100000000002,152,0,255,0.6,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF39^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF39^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":998.74},{"$f":"ROUND(CG39/'Weighting Factors'!$Q$5,4)","v":0.24929999999999999},38.1,0,0,0,0,{"$f":"SUM((AV39*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA39)*CM39","v":0},0,0.25990000000000002,0,0,638.79999999999995,null,null,"D0224"]
[225,"Meade","Fowler ",145.5,0,145.5,125.5,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},125.5,134.5,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},134.5,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":132},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":132},{"$f":"IF('Military Provision'!J41=\"YES\", MAX('2018 Legal Max'!L40,'2018 Legal Max'!I40,AVERAGE('2018 Legal Max'!F40,'2018 Legal Max'!I40,'2018 Legal Max'!L40)), MAX(L40, I40))","v":134.5},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":7},143,128.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM39,VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.7},{"$f":"(U40/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN39,VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":5},{"$f":"W40*'Weighting Factors'!$Q$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO39,VLOOKUP($CV40,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":31.5},{"$f":"Z40/6*'Weighting Factors'!$Q$6","v":2.6},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":136},14,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":62},{"$f":"IF(A40=207, AD40,MAX(AC40,AD40))*'Weighting Factors'!$Q$9","v":30},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG39,VLOOKUP($CV40,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI40*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":16},6.2,{"$f":"AL40*'Weighting Factors'!$Q$5","v":24837},40831,{"$f":"MAX(AM40, AN40)/'Weighting Factors'!$Q$5","v":10.199999999999999},{"$f":"CJ40/'Weighting Factors'!$Q$5","v":0},{"$f":"CK40/'Weighting Factors'!$Q$5","v":0},{"$f":"CO40/'Weighting Factors'!$Q$5","v":0},114344,{"$f":"AS40/'Weighting Factors'!$Q$5","v":28.5},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},348.6,320.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB39,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX40*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY40*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ40*'Weighting Factors'!$T$12)","v":0},101946,{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H40>0,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H40),'Weighting Factors'!H40,VLOOKUP($CV40,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV40,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H40=\"\",\"\",IF('Weighting Factors'!J40=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S40+T40+Y40+AA40+AE40+AH40+AJ40++AO40+AP40+AQ40+AU40+AR40)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA40+'2018 Legal Max'!BB40","v":1384267},{"$f":"SUM((AV40+AR40)*'Weighting Factors'!$Q$5)+BA40+'2018 Legal Max'!BB40","v":1498438},{"$f":"IF('Weighting Factors'!H40>0,'Weighting Factors'!H40,'Preliminary SO66'!AV39)","v":1520871},1498438,null,{"$f":"'Weighting Factors'!F40","v":0},{"$f":"'Weighting Factors'!E40","v":0},0,1498438,{"$f":"SUM((S40+T40+Y40+AA40+AE40+AH40+AJ40++AO40+AP40+AQ40+AR40)*'Weighting Factors'!Q$12)+(MAX(AS40,'Weighting Factors'!B40))","v":1590036},0.33,524712,527675,524712,0.33,0,true,415.16500000000002,0.90034999999999998,128.80000000000001,false,0,0,0,0,281,0.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF40^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF40^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1542.19},{"$f":"ROUND(CG40/'Weighting Factors'!$Q$5,4)","v":0.38500000000000001},6.2,0,0,0,0,{"$f":"SUM((AV40*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA40)*CM40","v":0},0,0.45590000000000003,0,4.5999999999999996,348.6,null,null,"D0225"]
[226,"Meade","Meade ",367.2,0,367.2,356,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},356,351.9,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},351.9,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":412.1},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":412.1},{"$f":"IF('Military Provision'!J42=\"YES\", MAX('2018 Legal Max'!L41,'2018 Legal Max'!I41,AVERAGE('2018 Legal Max'!F41,'2018 Legal Max'!I41,'2018 Legal Max'!L41)), MAX(L41, I41))","v":356},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":37},397.5,179.3,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM40,VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":38},{"$f":"(U41/6)*'Weighting Factors'!$Q$7","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN40,VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":22},{"$f":"W41*'Weighting Factors'!$Q$8","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO40,VLOOKUP($CV41,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":149.4},{"$f":"Z41/6*'Weighting Factors'!$Q$6","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":433},43,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":142},{"$f":"IF(A41=207, AD41,MAX(AC41,AD41))*'Weighting Factors'!$Q$9","v":68.7},0,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG40,VLOOKUP($CV41,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.2999999999999998},2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI41*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":43},15,{"$f":"AL41*'Weighting Factors'!$Q$5","v":60090},103619,{"$f":"MAX(AM41, AN41)/'Weighting Factors'!$Q$5","v":25.9},{"$f":"CJ41/'Weighting Factors'!$Q$5","v":0},{"$f":"CK41/'Weighting Factors'!$Q$5","v":0},{"$f":"CO41/'Weighting Factors'!$Q$5","v":0},288424,{"$f":"AS41/'Weighting Factors'!$Q$5","v":72},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},762.3,690.3,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB40,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX41*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY41*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ41*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H41>0,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H41),'Weighting Factors'!H41,VLOOKUP($CV41,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV41,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H41=\"\",\"\",IF('Weighting Factors'!J41=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S41+T41+Y41+AA41+AE41+AH41+AJ41++AO41+AP41+AQ41+AU41+AR41)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA41+'2018 Legal Max'!BB41","v":2765342},{"$f":"SUM((AV41+AR41)*'Weighting Factors'!$Q$5)+BA41+'2018 Legal Max'!BB41","v":3053774},{"$f":"IF('Weighting Factors'!H41>0,'Weighting Factors'!H41,'Preliminary SO66'!AV40)","v":3095036},3053774,null,{"$f":"'Weighting Factors'!F41","v":0},{"$f":"'Weighting Factors'!E41","v":0},0,3053774,{"$f":"SUM((S41+T41+Y41+AA41+AE41+AH41+AJ41++AO41+AP41+AQ41+AR41)*'Weighting Factors'!Q$12)+(MAX(AS41,'Weighting Factors'!B41))","v":3493041},0.33,1152704,1113883,1113883,0.31890000000000002,0,false,0,0,0,true,120.6563,0.45106099999999999,179.3,0,440,0.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF41^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF41^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1400.48},{"$f":"ROUND(CG41/'Weighting Factors'!$Q$5,4)","v":0.34960000000000002},15,0,0,0,0,{"$f":"SUM((AV41*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA41)*CM41","v":0},0,0.32790000000000002,0,0,762.3,null,null,"D0226"]
[227,"Hodgeman","Hodgeman County Schools ",275.5,0,275.5,274,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},274,263,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},263,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":296.5},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":296.5},{"$f":"IF('Military Provision'!J43=\"YES\", MAX('2018 Legal Max'!L42,'2018 Legal Max'!I42,AVERAGE('2018 Legal Max'!F42,'2018 Legal Max'!I42,'2018 Legal Max'!L42)), MAX(L42, I42))","v":274},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},298,145.9,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM41,VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":12.8},{"$f":"(U42/6)*'Weighting Factors'!$Q$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN41,VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":13},{"$f":"W42*'Weighting Factors'!$Q$8","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO41,VLOOKUP($CV42,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":41.1},{"$f":"Z42/6*'Weighting Factors'!$Q$6","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":304},30,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":81},{"$f":"IF(A42=207, AD42,MAX(AC42,AD42))*'Weighting Factors'!$Q$9","v":39.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG41,VLOOKUP($CV42,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI42*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":132},42.2,{"$f":"AL42*'Weighting Factors'!$Q$5","v":169053},203771,{"$f":"MAX(AM42, AN42)/'Weighting Factors'!$Q$5","v":50.9},{"$f":"CJ42/'Weighting Factors'!$Q$5","v":0},{"$f":"CK42/'Weighting Factors'!$Q$5","v":0},{"$f":"CO42/'Weighting Factors'!$Q$5","v":0},209462,{"$f":"AS42/'Weighting Factors'!$Q$5","v":52.3},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},592.1,539.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB41,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX42*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY42*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ42*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H42>0,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H42),'Weighting Factors'!H42,VLOOKUP($CV42,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV42,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H42=\"\",\"\",IF('Weighting Factors'!J42=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S42+T42+Y42+AA42+AE42+AH42+AJ42++AO42+AP42+AQ42+AU42+AR42)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA42+'2018 Legal Max'!BB42","v":2162439},{"$f":"SUM((AV42+AR42)*'Weighting Factors'!$Q$5)+BA42+'2018 Legal Max'!BB42","v":2371953},{"$f":"IF('Weighting Factors'!H42>0,'Weighting Factors'!H42,'Preliminary SO66'!AV41)","v":2404802},2371953,null,{"$f":"'Weighting Factors'!F42","v":0},{"$f":"'Weighting Factors'!E42","v":0},0,2371953,{"$f":"SUM((S42+T42+Y42+AA42+AE42+AH42+AJ42++AO42+AP42+AQ42+AR42)*'Weighting Factors'!Q$12)+(MAX(AS42,'Weighting Factors'!B42))","v":2744354},0.3,823306,823576,823306,0.3,0,true,1911.69,0.48948799999999998,145.9,false,0,0,0,0,807.5,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF42^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF42^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG42/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},42.2,0,0,0,0,{"$f":"SUM((AV42*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA42)*CM42","v":0},0,0.26640000000000003,0,0,592.1,null,null,"D0227"]
[229,"Johnson","Blue Valley ",20621.900000000001,0,20621.900000000001,20767.2,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},20767.2,20804.3,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},20804.3,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":22315.9},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":22315.9},{"$f":"IF('Military Provision'!J44=\"YES\", MAX('2018 Legal Max'!L43,'2018 Legal Max'!I43,AVERAGE('2018 Legal Max'!F43,'2018 Legal Max'!I43,'2018 Legal Max'!L43)), MAX(L43, I43))","v":20804.3},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":1437},22241.3,779.3,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM42,VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1130},{"$f":"(U43/6)*'Weighting Factors'!$Q$7","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN42,VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":557},{"$f":"W43*'Weighting Factors'!$Q$8","v":103},103,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO42,VLOOKUP($CV43,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":4825.6000000000004},{"$f":"Z43/6*'Weighting Factors'!$Q$6","v":402.1},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":22525},2253,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1143},{"$f":"IF(A43=207, AD43,MAX(AC43,AD43))*'Weighting Factors'!$Q$9","v":1090.5},0,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG42,VLOOKUP($CV43,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":309.60000000000002},{"$f":"AI43*'Weighting Factors'!$Q$10","v":77.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":4624},581.70000000000005,{"$f":"AL43*'Weighting Factors'!$Q$5","v":2330290},2553876,{"$f":"MAX(AM43, AN43)/'Weighting Factors'!$Q$5","v":637.5},{"$f":"CJ43/'Weighting Factors'!$Q$5","v":2627},{"$f":"CK43/'Weighting Factors'!$Q$5","v":0},{"$f":"CO43/'Weighting Factors'!$Q$5","v":1670.5},21801651,{"$f":"AS43/'Weighting Factors'!$Q$5","v":5442.2},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},33400.300000000003,29628.6,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB42,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":21.7},0,{"$f":"SUM(AX43*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY43*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ43*'Weighting Factors'!$T$12)","v":36890},0,{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H43>0,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H43),'Weighting Factors'!H43,VLOOKUP($CV43,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV43,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H43=\"\",\"\",IF('Weighting Factors'!J43=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S43+T43+Y43+AA43+AE43+AH43+AJ43++AO43+AP43+AQ43+AU43+AR43)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA43+'2018 Legal Max'!BB43","v":118729062},{"$f":"SUM((AV43+AR43)*'Weighting Factors'!$Q$5)+BA43+'2018 Legal Max'!BB43","v":140530515},{"$f":"IF('Weighting Factors'!H43>0,'Weighting Factors'!H43,'Preliminary SO66'!AV42)","v":141616346},140530515,null,{"$f":"'Weighting Factors'!F43","v":0},{"$f":"'Weighting Factors'!E43","v":0},0,140530515,{"$f":"SUM((S43+T43+Y43+AA43+AE43+AH43+AJ43++AO43+AP43+AQ43+AR43)*'Weighting Factors'!Q$12)+(MAX(AS43,'Weighting Factors'!B43))","v":154834065},0.33,51095241,51456901,51095241,0.33,0,false,0,0,0,false,0,0,0,779.3,91,50.81,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF43^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF43^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG43/'Weighting Factors'!$Q$5,4)","v":0.1258},581.70000000000005,10523689,0,6743632,0.05,{"$f":"SUM((AV43*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA43)*CM43","v":6691925},6691925,5.0700000000000002E-2,0,0,35070.800000000003,null,null,"D0229"]
[230,"Johnson","Spring Hill ",2234.5,0,2234.5,2337.9,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2337.9,2474.6,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2474.6,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2882.9},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2882.9},{"$f":"IF('Military Provision'!J45=\"YES\", MAX('2018 Legal Max'!L44,'2018 Legal Max'!I44,AVERAGE('2018 Legal Max'!F44,'2018 Legal Max'!I44,'2018 Legal Max'!L44)), MAX(L44, I44))","v":2474.6},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":261},2743.1,96.1,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM43,VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":10.1},{"$f":"(U44/6)*'Weighting Factors'!$Q$7","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN43,VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":35},{"$f":"W44*'Weighting Factors'!$Q$8","v":6.5},6.5,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO43,VLOOKUP($CV44,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":495.3},{"$f":"Z44/6*'Weighting Factors'!$Q$6","v":41.3},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2928},293,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":390},{"$f":"IF(A44=207, AD44,MAX(AC44,AD44))*'Weighting Factors'!$Q$9","v":188.8},0,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG43,VLOOKUP($CV44,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI44*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1136},152.5,{"$f":"AL44*'Weighting Factors'!$Q$5","v":610915},689123,{"$f":"MAX(AM44, AN44)/'Weighting Factors'!$Q$5","v":172},{"$f":"CJ44/'Weighting Factors'!$Q$5","v":607.70000000000005},{"$f":"CK44/'Weighting Factors'!$Q$5","v":0},{"$f":"CO44/'Weighting Factors'!$Q$5","v":0},2774488,{"$f":"AS44/'Weighting Factors'!$Q$5","v":692.6},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},4549.1000000000004,3856.5,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":943},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB43,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":24},207.5,{"$f":"SUM(AX44*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY44*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ44*'Weighting Factors'!$T$12)","v":4902918},0,{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H44>0,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H44),'Weighting Factors'!H44,VLOOKUP($CV44,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV44,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H44=\"\",\"\",IF('Weighting Factors'!J44=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S44+T44+Y44+AA44+AE44+AH44+AJ44++AO44+AP44+AQ44+AU44+AR44)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA44+'2018 Legal Max'!BB44","v":20352057},{"$f":"SUM((AV44+AR44)*'Weighting Factors'!$Q$5)+BA44+'2018 Legal Max'!BB44","v":23126613},{"$f":"IF('Weighting Factors'!H44>0,'Weighting Factors'!H44,'Preliminary SO66'!AV43)","v":24492719},23126613,null,{"$f":"'Weighting Factors'!F44","v":0},{"$f":"'Weighting Factors'!E44","v":-1866},-1866,23124747,{"$f":"SUM((S44+T44+Y44+AA44+AE44+AH44+AJ44++AO44+AP44+AQ44+AR44)*'Weighting Factors'!Q$12)+(MAX(AS44,'Weighting Factors'!B44))","v":20085683},0.33,6628275,6923158,6628275,0.33,0,false,0,0,0,false,0,0,0,96.1,71,16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF44^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF44^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":537.51},{"$f":"ROUND(CG44/'Weighting Factors'!$Q$5,4)","v":0.13420000000000001},152.5,2434260,0,0,4.1300000000000003E-2,{"$f":"SUM((AV44*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA44)*CM44","v":955129},0,0.13320000000000001,0,0,4549.1000000000004,null,null,"D0230"]
[231,"Johnson","Gardner Edgerton ",5087,0,5087,5180.2,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},5180.2,5356.5,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},5356.5,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":5888.9},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":5888.9},{"$f":"IF('Military Provision'!J46=\"YES\", MAX('2018 Legal Max'!L45,'2018 Legal Max'!I45,AVERAGE('2018 Legal Max'!F45,'2018 Legal Max'!I45,'2018 Legal Max'!L45)), MAX(L45, I45))","v":5356.5},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":453},5818.5,203.9,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM44,VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":358.9},{"$f":"(U45/6)*'Weighting Factors'!$Q$7","v":23.6},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN44,VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":134},{"$f":"W45*'Weighting Factors'!$Q$8","v":24.8},24.8,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO44,VLOOKUP($CV45,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":973.9},{"$f":"Z45/6*'Weighting Factors'!$Q$6","v":81.2},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":5983},598,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1215},{"$f":"IF(A45=207, AD45,MAX(AC45,AD45))*'Weighting Factors'!$Q$9","v":588.1},0,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG44,VLOOKUP($CV45,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI45*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1226},174,{"$f":"AL45*'Weighting Factors'!$Q$5","v":697044},744592,{"$f":"MAX(AM45, AN45)/'Weighting Factors'!$Q$5","v":185.9},{"$f":"CJ45/'Weighting Factors'!$Q$5","v":384.5},{"$f":"CK45/'Weighting Factors'!$Q$5","v":0},{"$f":"CO45/'Weighting Factors'!$Q$5","v":50.2},6115307,{"$f":"AS45/'Weighting Factors'!$Q$5","v":1526.5},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},8814.4,7338.1,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB44,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX45*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY45*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ45*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H45>0,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H45),'Weighting Factors'!H45,VLOOKUP($CV45,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV45,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H45=\"\",\"\",IF('Weighting Factors'!J45=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S45+T45+Y45+AA45+AE45+AH45+AJ45++AO45+AP45+AQ45+AU45+AR45)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA45+'2018 Legal Max'!BB45","v":29396429},{"$f":"SUM((AV45+AR45)*'Weighting Factors'!$Q$5)+BA45+'2018 Legal Max'!BB45","v":35511588},{"$f":"IF('Weighting Factors'!H45>0,'Weighting Factors'!H45,'Preliminary SO66'!AV44)","v":36865215},35511588,null,{"$f":"'Weighting Factors'!F45","v":0},{"$f":"'Weighting Factors'!E45","v":0},0,35511588,{"$f":"SUM((S45+T45+Y45+AA45+AE45+AH45+AJ45++AO45+AP45+AQ45+AR45)*'Weighting Factors'!Q$12)+(MAX(AS45,'Weighting Factors'!B45))","v":39058886},0.33,12889432,13372065,12889432,0.33,0,false,0,0,0,false,0,0,0,203.9,103,11.9,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF45^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF45^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":568.39},{"$f":"ROUND(CG45/'Weighting Factors'!$Q$5,4)","v":0.1419},174,1540199,0,208940,5.7000000000000002E-3,{"$f":"SUM((AV45*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA45)*CM45","v":201270},201270,0.2031,0,0,8864.6,null,null,"D0231"]
[232,"Johnson","De Soto ",6483.6,0,6483.6,6469.1,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6469.1,6598.6,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},6598.6,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":7202.5},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":7202.5},{"$f":"IF('Military Provision'!J47=\"YES\", MAX('2018 Legal Max'!L46,'2018 Legal Max'!I46,AVERAGE('2018 Legal Max'!F46,'2018 Legal Max'!I46,'2018 Legal Max'!L46)), MAX(L46, I46))","v":6598.6},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":474},7084.6,248.2,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM45,VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":858.9},{"$f":"(U46/6)*'Weighting Factors'!$Q$7","v":56.5},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN45,VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":212},{"$f":"W46*'Weighting Factors'!$Q$8","v":39.200000000000003},56.5,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO45,VLOOKUP($CV46,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1893.5},{"$f":"Z46/6*'Weighting Factors'!$Q$6","v":157.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7288},729,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":566},{"$f":"IF(A46=207, AD46,MAX(AC46,AD46))*'Weighting Factors'!$Q$9","v":352.8},0,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG45,VLOOKUP($CV46,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":549},{"$f":"AI46*'Weighting Factors'!$Q$10","v":137.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1896},246.3,{"$f":"AL46*'Weighting Factors'!$Q$5","v":986678},1077790,{"$f":"MAX(AM46, AN46)/'Weighting Factors'!$Q$5","v":269},{"$f":"CJ46/'Weighting Factors'!$Q$5","v":0.8},{"$f":"CK46/'Weighting Factors'!$Q$5","v":0},{"$f":"CO46/'Weighting Factors'!$Q$5","v":476.1},4858841,{"$f":"AS46/'Weighting Factors'!$Q$5","v":1212.9000000000001},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},9519.9,8783.1,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB45,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.3},0,{"$f":"SUM(AX46*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY46*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ46*'Weighting Factors'!$T$12)","v":5610},0,{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H46>0,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H46),'Weighting Factors'!H46,VLOOKUP($CV46,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV46,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H46=\"\",\"\",IF('Weighting Factors'!J46=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S46+T46+Y46+AA46+AE46+AH46+AJ46++AO46+AP46+AQ46+AU46+AR46)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA46+'2018 Legal Max'!BB46","v":35190709},{"$f":"SUM((AV46+AR46)*'Weighting Factors'!$Q$5)+BA46+'2018 Legal Max'!BB46","v":40049586},{"$f":"IF('Weighting Factors'!H46>0,'Weighting Factors'!H46,'Preliminary SO66'!AV45)","v":40560858},40049586,null,{"$f":"'Weighting Factors'!F46","v":0},{"$f":"'Weighting Factors'!E46","v":0},0,40049586,{"$f":"SUM((S46+T46+Y46+AA46+AE46+AH46+AJ46++AO46+AP46+AQ46+AR46)*'Weighting Factors'!Q$12)+(MAX(AS46,'Weighting Factors'!B46))","v":44294960},0.33,14617337,14710698,14617337,0.33,0,false,0,0,0,false,0,0,0,248.2,100,18.96,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF46^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF46^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":520.57000000000005},{"$f":"ROUND(CG46/'Weighting Factors'!$Q$5,4)","v":0.12989999999999999},246.3,3185,0,1923346,0.05,{"$f":"SUM((AV46*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA46)*CM46","v":1907116},1907116,7.7700000000000005E-2,0,0,9996,null,null,"D0232"]
[233,"Johnson","Olathe ",26421.4,0,26421.4,26608.1,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},26608.1,26701.200000000001,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},26701.200000000001,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":29074.1},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":29074.1},{"$f":"IF('Military Provision'!J48=\"YES\", MAX('2018 Legal Max'!L47,'2018 Legal Max'!I47,AVERAGE('2018 Legal Max'!F47,'2018 Legal Max'!I47,'2018 Legal Max'!L47)), MAX(L47, I47))","v":26701.200000000001},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":38.5},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":2033},28772.7,1008.2,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM46,VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6126.3},{"$f":"(U47/6)*'Weighting Factors'!$Q$7","v":403.3},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN46,VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2948},{"$f":"W47*'Weighting Factors'!$Q$8","v":545.4},545.4,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO46,VLOOKUP($CV47,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":5458.1},{"$f":"Z47/6*'Weighting Factors'!$Q$6","v":454.8},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":29399},2940,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":5898},{"$f":"IF(A47=207, AD47,MAX(AC47,AD47))*'Weighting Factors'!$Q$9","v":2854.6},0,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG46,VLOOKUP($CV47,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":171.1},171.1,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":927.8},{"$f":"AI47*'Weighting Factors'!$Q$10","v":232},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":5027},632.4,{"$f":"AL47*'Weighting Factors'!$Q$5","v":2533394},3241458,{"$f":"MAX(AM47, AN47)/'Weighting Factors'!$Q$5","v":809.2},{"$f":"CJ47/'Weighting Factors'!$Q$5","v":3621.6},{"$f":"CK47/'Weighting Factors'!$Q$5","v":0},{"$f":"CO47/'Weighting Factors'!$Q$5","v":1902.1},27800879,{"$f":"AS47/'Weighting Factors'!$Q$5","v":6939.8},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},45409.4,40371.699999999997,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB46,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX47*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY47*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ47*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H47>0,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H47),'Weighting Factors'!H47,VLOOKUP($CV47,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV47,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H47=\"\",\"\",IF('Weighting Factors'!J47=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S47+T47+Y47+AA47+AE47+AH47+AJ47++AO47+AP47+AQ47+AU47+AR47)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA47+'2018 Legal Max'!BB47","v":161729030},{"$f":"SUM((AV47+AR47)*'Weighting Factors'!$Q$5)+BA47+'2018 Legal Max'!BB47","v":189529869},{"$f":"IF('Weighting Factors'!H47>0,'Weighting Factors'!H47,'Preliminary SO66'!AV46)","v":191898216},189529869,null,{"$f":"'Weighting Factors'!F47","v":0},{"$f":"'Weighting Factors'!E47","v":0},0,189529869,{"$f":"SUM((S47+T47+Y47+AA47+AE47+AH47+AJ47++AO47+AP47+AQ47+AR47)*'Weighting Factors'!Q$12)+(MAX(AS47,'Weighting Factors'!B47))","v":209069812},0.33,68993038,69817416,68993038,0.33,0,false,0,0,0,false,0,0,0,1008.2,75.3,66.760000000000005,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF47^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF47^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG47/'Weighting Factors'!$Q$5,4)","v":0.1258},632.4,14508006,0,7619704,4.2599999999999999E-2,{"$f":"SUM((AV47*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA47)*CM47","v":7749368},7619704,0.2006,0,0,47311.5,null,null,"D0233"]
[234,"Bourbon","Fort Scott ",1727.6,0,1727.6,1710.1,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1710.1,1705.5,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1705.5,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1844},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1844},{"$f":"IF('Military Provision'!J49=\"YES\", MAX('2018 Legal Max'!L48,'2018 Legal Max'!I48,AVERAGE('2018 Legal Max'!F48,'2018 Legal Max'!I48,'2018 Legal Max'!L48)), MAX(L48, I48))","v":1710.1},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14.5},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":127},1851.6,64.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM47,VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":7.2},{"$f":"(U48/6)*'Weighting Factors'!$Q$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN47,VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":10},{"$f":"W48*'Weighting Factors'!$Q$8","v":1.9},1.9,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO47,VLOOKUP($CV48,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":418},{"$f":"Z48/6*'Weighting Factors'!$Q$6","v":34.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1897},190,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":923},{"$f":"IF(A48=207, AD48,MAX(AC48,AD48))*'Weighting Factors'!$Q$9","v":446.7},88.3,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG47,VLOOKUP($CV48,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":77.900000000000006},88.3,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI48*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":511},104.7,{"$f":"AL48*'Weighting Factors'!$Q$5","v":419428},522331,{"$f":"MAX(AM48, AN48)/'Weighting Factors'!$Q$5","v":130.4},{"$f":"CJ48/'Weighting Factors'!$Q$5","v":0},{"$f":"CK48/'Weighting Factors'!$Q$5","v":0},{"$f":"CO48/'Weighting Factors'!$Q$5","v":0},1275135,{"$f":"AS48/'Weighting Factors'!$Q$5","v":318.3},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2936.9,2618.6,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB47,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.9},3.5,{"$f":"SUM(AX48*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY48*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ48*'Weighting Factors'!$T$12)","v":24012},0,{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H48>0,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H48),'Weighting Factors'!H48,VLOOKUP($CV48,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV48,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H48=\"\",\"\",IF('Weighting Factors'!J48=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S48+T48+Y48+AA48+AE48+AH48+AJ48++AO48+AP48+AQ48+AU48+AR48)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA48+'2018 Legal Max'!BB48","v":10514124},{"$f":"SUM((AV48+AR48)*'Weighting Factors'!$Q$5)+BA48+'2018 Legal Max'!BB48","v":11789233},{"$f":"IF('Weighting Factors'!H48>0,'Weighting Factors'!H48,'Preliminary SO66'!AV47)","v":11904961},11789233,null,{"$f":"'Weighting Factors'!F48","v":0},{"$f":"'Weighting Factors'!E48","v":0},0,11789233,{"$f":"SUM((S48+T48+Y48+AA48+AE48+AH48+AJ48++AO48+AP48+AQ48+AR48)*'Weighting Factors'!Q$12)+(MAX(AS48,'Weighting Factors'!B48))","v":13032649},0.3,3909795,3948089,3909795,0.3,0,false,0,0,0,false,0,0,0,64.900000000000006,300,1.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF48^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF48^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":820.56},{"$f":"ROUND(CG48/'Weighting Factors'!$Q$5,4)","v":0.20480000000000001},104.7,0,0,0,0,{"$f":"SUM((AV48*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA48)*CM48","v":0},0,0.48659999999999998,0,88.3,2936.9,null,null,"D0234"]
[235,"Bourbon","Uniontown ",408.5,0,408.5,402.5,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},402.5,393,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},393,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":429.5},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":429.5},{"$f":"IF('Military Provision'!J50=\"YES\", MAX('2018 Legal Max'!L49,'2018 Legal Max'!I49,AVERAGE('2018 Legal Max'!F49,'2018 Legal Max'!I49,'2018 Legal Max'!L49)), MAX(L49, I49))","v":402.5},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},444.5,193.4,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM48,VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U49/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN48,VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W49*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO48,VLOOKUP($CV49,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":114.6},{"$f":"Z49/6*'Weighting Factors'!$Q$6","v":9.6},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":447},45,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":173},{"$f":"IF(A49=207, AD49,MAX(AC49,AD49))*'Weighting Factors'!$Q$9","v":83.7},4.5,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG48,VLOOKUP($CV49,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.6999999999999993},9.6999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI49*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":287},65.900000000000006,{"$f":"AL49*'Weighting Factors'!$Q$5","v":263995},316249,{"$f":"MAX(AM49, AN49)/'Weighting Factors'!$Q$5","v":78.900000000000006},{"$f":"CJ49/'Weighting Factors'!$Q$5","v":0},{"$f":"CK49/'Weighting Factors'!$Q$5","v":0},{"$f":"CO49/'Weighting Factors'!$Q$5","v":0},400282,{"$f":"AS49/'Weighting Factors'!$Q$5","v":99.9},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},919.7,819.8,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB48,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX49*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY49*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ49*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H49>0,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H49),'Weighting Factors'!H49,VLOOKUP($CV49,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV49,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H49=\"\",\"\",IF('Weighting Factors'!J49=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S49+T49+Y49+AA49+AE49+AH49+AJ49++AO49+AP49+AQ49+AU49+AR49)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA49+'2018 Legal Max'!BB49","v":3284119},{"$f":"SUM((AV49+AR49)*'Weighting Factors'!$Q$5)+BA49+'2018 Legal Max'!BB49","v":3684318},{"$f":"IF('Weighting Factors'!H49>0,'Weighting Factors'!H49,'Preliminary SO66'!AV48)","v":3810908},3684318,null,{"$f":"'Weighting Factors'!F49","v":0},{"$f":"'Weighting Factors'!E49","v":0},0,3684318,{"$f":"SUM((S49+T49+Y49+AA49+AE49+AH49+AJ49++AO49+AP49+AQ49+AR49)*'Weighting Factors'!Q$12)+(MAX(AS49,'Weighting Factors'!B49))","v":4081184},0.3,1224355,1265582,1224355,0.3,0,false,0,0,0,true,178.81880000000001,0.43509300000000001,193.4,0,309,0.93,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF49^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF49^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":919.47},{"$f":"ROUND(CG49/'Weighting Factors'!$Q$5,4)","v":0.22950000000000001},65.900000000000006,0,0,0,0,{"$f":"SUM((AV49*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA49)*CM49","v":0},0,0.38700000000000001,0,4.5,919.7,null,null,"D0235"]
[237,"Smith","Smith Center ",362.8,0,362.8,348,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},348,363,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},363,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":396},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":396},{"$f":"IF('Military Provision'!J51=\"YES\", MAX('2018 Legal Max'!L50,'2018 Legal Max'!I50,AVERAGE('2018 Legal Max'!F50,'2018 Legal Max'!I50,'2018 Legal Max'!L50)), MAX(L50, I50))","v":363},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":32},395,178.5,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM49,VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U50/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN49,VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W50*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO49,VLOOKUP($CV50,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":124.3},{"$f":"Z50/6*'Weighting Factors'!$Q$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":399},40,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":141},{"$f":"IF(A50=207, AD50,MAX(AC50,AD50))*'Weighting Factors'!$Q$9","v":68.2},0.3,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG49,VLOOKUP($CV50,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.1},2.1,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI50*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":133},40.1,{"$f":"AL50*'Weighting Factors'!$Q$5","v":160641},192215,{"$f":"MAX(AM50, AN50)/'Weighting Factors'!$Q$5","v":48},{"$f":"CJ50/'Weighting Factors'!$Q$5","v":0},{"$f":"CK50/'Weighting Factors'!$Q$5","v":0},{"$f":"CO50/'Weighting Factors'!$Q$5","v":0},490021,{"$f":"AS50/'Weighting Factors'!$Q$5","v":122.3},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},824.9,702.6,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB49,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX50*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY50*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ50*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H50>0,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H50),'Weighting Factors'!H50,VLOOKUP($CV50,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV50,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H50=\"\",\"\",IF('Weighting Factors'!J50=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S50+T50+Y50+AA50+AE50+AH50+AJ50++AO50+AP50+AQ50+AU50+AR50)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA50+'2018 Legal Max'!BB50","v":2814616},{"$f":"SUM((AV50+AR50)*'Weighting Factors'!$Q$5)+BA50+'2018 Legal Max'!BB50","v":3304549},{"$f":"IF('Weighting Factors'!H50>0,'Weighting Factors'!H50,'Preliminary SO66'!AV49)","v":3394684},3304549,null,{"$f":"'Weighting Factors'!F50","v":0},{"$f":"'Weighting Factors'!E50","v":0},0,3304549,{"$f":"SUM((S50+T50+Y50+AA50+AE50+AH50+AJ50++AO50+AP50+AQ50+AR50)*'Weighting Factors'!Q$12)+(MAX(AS50,'Weighting Factors'!B50))","v":3740709},0.33,1234434,1242731,1234434,0.33,0,false,0,0,0,true,117.5625,0.45190999999999998,178.5,0,599,0.22,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF50^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF50^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1206.8900000000001},{"$f":"ROUND(CG50/'Weighting Factors'!$Q$5,4)","v":0.30130000000000001},40.1,0,0,0,0,{"$f":"SUM((AV50*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA50)*CM50","v":0},0,0.35339999999999999,0,0.3,824.9,null,null,"D0237"]
[239,"Ottawa","North Ottawa County ",581.29999999999995,0,581.29999999999995,576.4,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},576.4,568.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},568.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":606},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":606},{"$f":"IF('Military Provision'!J52=\"YES\", MAX('2018 Legal Max'!L51,'2018 Legal Max'!I51,AVERAGE('2018 Legal Max'!F51,'2018 Legal Max'!I51,'2018 Legal Max'!L51)), MAX(L51, I51))","v":576.4},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":43},619.4,232.7,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM50,VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U51/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN50,VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W51*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO50,VLOOKUP($CV51,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":154.5},{"$f":"Z51/6*'Weighting Factors'!$Q$6","v":12.9},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":613},61,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":182},{"$f":"IF(A51=207, AD51,MAX(AC51,AD51))*'Weighting Factors'!$Q$9","v":88.1},0,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG50,VLOOKUP($CV51,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":112.8},{"$f":"AI51*'Weighting Factors'!$Q$10","v":28.2},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":176},46.9,{"$f":"AL51*'Weighting Factors'!$Q$5","v":187881},234202,{"$f":"MAX(AM51, AN51)/'Weighting Factors'!$Q$5","v":58.5},{"$f":"CJ51/'Weighting Factors'!$Q$5","v":0},{"$f":"CK51/'Weighting Factors'!$Q$5","v":0},{"$f":"CO51/'Weighting Factors'!$Q$5","v":0},666055,{"$f":"AS51/'Weighting Factors'!$Q$5","v":166.3},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1206.0999999999999,1039.8,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB50,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX51*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY51*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ51*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H51>0,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H51),'Weighting Factors'!H51,VLOOKUP($CV51,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV51,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H51=\"\",\"\",IF('Weighting Factors'!J51=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S51+T51+Y51+AA51+AE51+AH51+AJ51++AO51+AP51+AQ51+AU51+AR51)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA51+'2018 Legal Max'!BB51","v":4165439},{"$f":"SUM((AV51+AR51)*'Weighting Factors'!$Q$5)+BA51+'2018 Legal Max'!BB51","v":4831637},{"$f":"IF('Weighting Factors'!H51>0,'Weighting Factors'!H51,'Preliminary SO66'!AV50)","v":4886519},4831637,null,{"$f":"'Weighting Factors'!F51","v":0},{"$f":"'Weighting Factors'!E51","v":0},0,4831637,{"$f":"SUM((S51+T51+Y51+AA51+AE51+AH51+AJ51++AO51+AP51+AQ51+AR51)*'Weighting Factors'!Q$12)+(MAX(AS51,'Weighting Factors'!B51))","v":5334757},0.33,1760470,1700000,1700000,0.31869999999999998,0,false,0,0,0,true,395.25749999999999,0.37567099999999998,232.7,0,418.5,0.42,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF51^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF51^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1068.26},{"$f":"ROUND(CG51/'Weighting Factors'!$Q$5,4)","v":0.26669999999999999},46.9,0,0,0,0,{"$f":"SUM((AV51*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA51)*CM51","v":0},0,0.2969,0,0,1206.0999999999999,null,null,"D0239"]
[240,"Ottawa","Twin Valley ",548.5,0,548.5,538.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},538.20000000000005,538.5,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},538.5,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":582.6},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":582.6},{"$f":"IF('Military Provision'!J53=\"YES\", MAX('2018 Legal Max'!L52,'2018 Legal Max'!I52,AVERAGE('2018 Legal Max'!F52,'2018 Legal Max'!I52,'2018 Legal Max'!L52)), MAX(L52, I52))","v":538.5},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":41},588,227.2,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM51,VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U52/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN51,VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W52*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO51,VLOOKUP($CV52,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":232.1},{"$f":"Z52/6*'Weighting Factors'!$Q$6","v":19.3},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":606},61,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":228},{"$f":"IF(A52=207, AD52,MAX(AC52,AD52))*'Weighting Factors'!$Q$9","v":110.4},4.2,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG51,VLOOKUP($CV52,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.6},9.6,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI52*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":182},44.3,{"$f":"AL52*'Weighting Factors'!$Q$5","v":177466},209549,{"$f":"MAX(AM52, AN52)/'Weighting Factors'!$Q$5","v":52.3},{"$f":"CJ52/'Weighting Factors'!$Q$5","v":0},{"$f":"CK52/'Weighting Factors'!$Q$5","v":0},{"$f":"CO52/'Weighting Factors'!$Q$5","v":0},540409,{"$f":"AS52/'Weighting Factors'!$Q$5","v":134.9},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1141.7,1006.8,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB51,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX52*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY52*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ52*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H52>0,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H52),'Weighting Factors'!H52,VLOOKUP($CV52,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV52,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},"P",{"$f":"SUM((S52+T52+Y52+AA52+AE52+AH52+AJ52++AO52+AP52+AQ52+AU52+AR52)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA52+'2018 Legal Max'!BB52","v":4033241},{"$f":"SUM((AV52+AR52)*'Weighting Factors'!$Q$5)+BA52+'2018 Legal Max'!BB52","v":4573650},{"$f":"IF('Weighting Factors'!H52>0,'Weighting Factors'!H52,'Preliminary SO66'!AV51)","v":4573650},4573650,null,{"$f":"'Weighting Factors'!F52","v":0},{"$f":"'Weighting Factors'!E52","v":0},0,4573650,{"$f":"SUM((S52+T52+Y52+AA52+AE52+AH52+AJ52++AO52+AP52+AQ52+AR52)*'Weighting Factors'!Q$12)+(MAX(AS52,'Weighting Factors'!B52))","v":5114616},0.33,1687823,1662486,1662486,0.32500000000000001,0,false,0,0,0,true,356.4,0.38633899999999999,227.2,0,269.3,0.68,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF52^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF52^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":975.42},{"$f":"ROUND(CG52/'Weighting Factors'!$Q$5,4)","v":0.24349999999999999},44.3,0,0,0,0,{"$f":"SUM((AV52*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA52)*CM52","v":0},0,0.37619999999999998,0,4.2,1141.7,null,null,"D0240"]
[241,"Wallace","Wallace County Schools ",175,0,175,167,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},167,180.5,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},180.5,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":199.5},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":199.5},{"$f":"IF('Military Provision'!J54=\"YES\", MAX('2018 Legal Max'!L53,'2018 Legal Max'!I53,AVERAGE('2018 Legal Max'!F53,'2018 Legal Max'!I53,'2018 Legal Max'!L53)), MAX(L53, I53))","v":180.5},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},200.5,150,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM52,VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U53/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN52,VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":4},{"$f":"W53*'Weighting Factors'!$Q$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO52,VLOOKUP($CV53,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z53/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":200},20,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":70},{"$f":"IF(A53=207, AD53,MAX(AC53,AD53))*'Weighting Factors'!$Q$9","v":33.9},0,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG52,VLOOKUP($CV53,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI53*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":58},20.7,{"$f":"AL53*'Weighting Factors'!$Q$5","v":82924},107471,{"$f":"MAX(AM53, AN53)/'Weighting Factors'!$Q$5","v":26.8},{"$f":"CJ53/'Weighting Factors'!$Q$5","v":0},{"$f":"CK53/'Weighting Factors'!$Q$5","v":0},{"$f":"CO53/'Weighting Factors'!$Q$5","v":0},142257,{"$f":"AS53/'Weighting Factors'!$Q$5","v":35.5},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},448.7,413.2,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB52,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX53*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY53*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ53*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H53>0,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H53),'Weighting Factors'!H53,VLOOKUP($CV53,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV53,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},"P",{"$f":"SUM((S53+T53+Y53+AA53+AE53+AH53+AJ53++AO53+AP53+AQ53+AU53+AR53)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA53+'2018 Legal Max'!BB53","v":1655279},{"$f":"SUM((AV53+AR53)*'Weighting Factors'!$Q$5)+BA53+'2018 Legal Max'!BB53","v":1797492},{"$f":"IF('Weighting Factors'!H53>0,'Weighting Factors'!H53,'Preliminary SO66'!AV52)","v":1797492},1797492,null,{"$f":"'Weighting Factors'!F53","v":0},{"$f":"'Weighting Factors'!E53","v":0},0,1797492,{"$f":"SUM((S53+T53+Y53+AA53+AE53+AH53+AJ53++AO53+AP53+AQ53+AR53)*'Weighting Factors'!Q$12)+(MAX(AS53,'Weighting Factors'!B53))","v":2012042},0.3,603613,592433,592433,0.2944,0,true,970.32799999999997,0.74793299999999996,150,false,0,0,0,0,681.5,0.09,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF53^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF53^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1428.6},{"$f":"ROUND(CG53/'Weighting Factors'!$Q$5,4)","v":0.35659999999999997},20.7,0,0,0,0,{"$f":"SUM((AV53*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA53)*CM53","v":0},0,0.35,0,0,448.7,null,null,"D0241"]
[242,"Wallace","Weskan ",91.2,0,91.2,91,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},91,90.5,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},90.5,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":103.5},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":103.5},{"$f":"IF('Military Provision'!J55=\"YES\", MAX('2018 Legal Max'!L54,'2018 Legal Max'!I54,AVERAGE('2018 Legal Max'!F54,'2018 Legal Max'!I54,'2018 Legal Max'!L54)), MAX(L54, I54))","v":91},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":12},103,103.7,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM53,VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6.9},{"$f":"(U54/6)*'Weighting Factors'!$Q$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN53,VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W54*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO53,VLOOKUP($CV54,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":26.4},{"$f":"Z54/6*'Weighting Factors'!$Q$6","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":104},10,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":27},{"$f":"IF(A54=207, AD54,MAX(AC54,AD54))*'Weighting Factors'!$Q$9","v":13.1},0,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG53,VLOOKUP($CV54,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI54*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":29},9.8000000000000007,{"$f":"AL54*'Weighting Factors'!$Q$5","v":39259},53158,{"$f":"MAX(AM54, AN54)/'Weighting Factors'!$Q$5","v":13.3},{"$f":"CJ54/'Weighting Factors'!$Q$5","v":0},{"$f":"CK54/'Weighting Factors'!$Q$5","v":0},{"$f":"CO54/'Weighting Factors'!$Q$5","v":0},107928,{"$f":"AS54/'Weighting Factors'!$Q$5","v":26.9},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},263.3,236.4,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB53,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX54*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY54*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ54*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H54>0,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H54),'Weighting Factors'!H54,VLOOKUP($CV54,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV54,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H54=\"\",\"\",IF('Weighting Factors'!J54=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S54+T54+Y54+AA54+AE54+AH54+AJ54++AO54+AP54+AQ54+AU54+AR54)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA54+'2018 Legal Max'!BB54","v":947018},{"$f":"SUM((AV54+AR54)*'Weighting Factors'!$Q$5)+BA54+'2018 Legal Max'!BB54","v":1054780},{"$f":"IF('Weighting Factors'!H54>0,'Weighting Factors'!H54,'Preliminary SO66'!AV53)","v":1078015},1054780,null,{"$f":"'Weighting Factors'!F54","v":0},{"$f":"'Weighting Factors'!E54","v":0},0,1054780,{"$f":"SUM((S54+T54+Y54+AA54+AE54+AH54+AJ54++AO54+AP54+AQ54+AR54)*'Weighting Factors'!Q$12)+(MAX(AS54,'Weighting Factors'!B54))","v":1169364},0.33,385890,393781,385890,0.33,0,true,28.965,1.0063789999999999,103.7,false,0,0,0,0,243,0.12,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF54^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF54^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1353.12},{"$f":"ROUND(CG54/'Weighting Factors'!$Q$5,4)","v":0.33779999999999999},9.8000000000000007,0,0,0,0,{"$f":"SUM((AV54*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA54)*CM54","v":0},0,0.2596,0,0,263.3,null,null,"D0242"]
[243,"Coffey","Lebo-Waverly ",434,0,434,396.7,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},396.7,383,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},383,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":415.5},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":415.5},{"$f":"IF('Military Provision'!J56=\"YES\", MAX('2018 Legal Max'!L55,'2018 Legal Max'!I55,AVERAGE('2018 Legal Max'!F55,'2018 Legal Max'!I55,'2018 Legal Max'!L55)), MAX(L55, I55))","v":396.7},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":40},436.7,191.2,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM54,VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U55/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN54,VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":4},{"$f":"W55*'Weighting Factors'!$Q$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO54,VLOOKUP($CV55,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":192.3},{"$f":"Z55/6*'Weighting Factors'!$Q$6","v":16},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":423},42,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":137},{"$f":"IF(A55=207, AD55,MAX(AC55,AD55))*'Weighting Factors'!$Q$9","v":66.3},0,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG54,VLOOKUP($CV55,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI55*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":108},28.5,{"$f":"AL55*'Weighting Factors'!$Q$5","v":114171},146376,{"$f":"MAX(AM55, AN55)/'Weighting Factors'!$Q$5","v":36.5},{"$f":"CJ55/'Weighting Factors'!$Q$5","v":0},{"$f":"CK55/'Weighting Factors'!$Q$5","v":0},{"$f":"CO55/'Weighting Factors'!$Q$5","v":0},447201,{"$f":"AS55/'Weighting Factors'!$Q$5","v":111.6},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},859.6,748,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB54,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX55*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY55*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ55*'Weighting Factors'!$T$12)","v":0},126310,{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H55>0,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H55),'Weighting Factors'!H55,VLOOKUP($CV55,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV55,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H55=\"\",\"\",IF('Weighting Factors'!J55=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S55+T55+Y55+AA55+AE55+AH55+AJ55++AO55+AP55+AQ55+AU55+AR55)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA55+'2018 Legal Max'!BB55","v":3122798},{"$f":"SUM((AV55+AR55)*'Weighting Factors'!$Q$5)+BA55+'2018 Legal Max'!BB55","v":3569868},{"$f":"IF('Weighting Factors'!H55>0,'Weighting Factors'!H55,'Preliminary SO66'!AV54)","v":3610328},3569868,null,{"$f":"'Weighting Factors'!F55","v":0},{"$f":"'Weighting Factors'!E55","v":0},0,3569868,{"$f":"SUM((S55+T55+Y55+AA55+AE55+AH55+AJ55++AO55+AP55+AQ55+AR55)*'Weighting Factors'!Q$12)+(MAX(AS55,'Weighting Factors'!B55))","v":3805721},0.3,1141716,1155379,1141716,0.3,0,false,0,0,0,true,169.16630000000001,0.43774299999999999,191.2,0,248,0.44,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF55^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF55^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1058.93},{"$f":"ROUND(CG55/'Weighting Factors'!$Q$5,4)","v":0.26429999999999998},28.5,0,0,0,0,{"$f":"SUM((AV55*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA55)*CM55","v":0},0,0.32390000000000002,0,0,859.6,null,null,"D0243"]
[244,"Coffey","Burlington ",782,0,782,786,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},786,792.5,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},792.5,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":846},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":846},{"$f":"IF('Military Provision'!J57=\"YES\", MAX('2018 Legal Max'!L56,'2018 Legal Max'!I56,AVERAGE('2018 Legal Max'!F56,'2018 Legal Max'!I56,'2018 Legal Max'!L56)), MAX(L56, I56))","v":792.5},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":55},855,252.8,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM55,VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2.6},{"$f":"(U56/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN55,VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W56*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO55,VLOOKUP($CV56,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":421.2},{"$f":"Z56/6*'Weighting Factors'!$Q$6","v":35.1},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":867},87,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":269},{"$f":"IF(A56=207, AD56,MAX(AC56,AD56))*'Weighting Factors'!$Q$9","v":130.19999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG55,VLOOKUP($CV56,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI56*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":253},51.7,{"$f":"AL56*'Weighting Factors'!$Q$5","v":207110},224186,{"$f":"MAX(AM56, AN56)/'Weighting Factors'!$Q$5","v":56},{"$f":"CJ56/'Weighting Factors'!$Q$5","v":0},{"$f":"CK56/'Weighting Factors'!$Q$5","v":0},{"$f":"CO56/'Weighting Factors'!$Q$5","v":0},1291034,{"$f":"AS56/'Weighting Factors'!$Q$5","v":322.3},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1652.7,1330.4,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB55,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX56*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY56*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ56*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H56>0,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H56),'Weighting Factors'!H56,VLOOKUP($CV56,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV56,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H56=\"\",\"\",IF('Weighting Factors'!J56=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S56+T56+Y56+AA56+AE56+AH56+AJ56++AO56+AP56+AQ56+AU56+AR56)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA56+'2018 Legal Max'!BB56","v":5329582},{"$f":"SUM((AV56+AR56)*'Weighting Factors'!$Q$5)+BA56+'2018 Legal Max'!BB56","v":6620716},{"$f":"IF('Weighting Factors'!H56>0,'Weighting Factors'!H56,'Preliminary SO66'!AV55)","v":6738493},6620716,null,{"$f":"'Weighting Factors'!F56","v":0},{"$f":"'Weighting Factors'!E56","v":0},0,6620716,{"$f":"SUM((S56+T56+Y56+AA56+AE56+AH56+AJ56++AO56+AP56+AQ56+AR56)*'Weighting Factors'!Q$12)+(MAX(AS56,'Weighting Factors'!B56))","v":7273846},0.3,2182154,2213544,2182154,0.3,0,false,0,0,0,true,686.8125,0.295626,252.8,0,147,1.72,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF56^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF56^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":818.75},{"$f":"ROUND(CG56/'Weighting Factors'!$Q$5,4)","v":0.2044},51.7,0,0,0,0,{"$f":"SUM((AV56*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA56)*CM56","v":0},0,0.31030000000000002,0,0,1652.7,null,null,"D0244"]
[245,"Coffey","LeRoy-Gridley ",203.6,0,203.6,198.5,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},198.5,185.5,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},185.5,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":192},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":192},{"$f":"IF('Military Provision'!J58=\"YES\", MAX('2018 Legal Max'!L57,'2018 Legal Max'!I57,AVERAGE('2018 Legal Max'!F57,'2018 Legal Max'!I57,'2018 Legal Max'!L57)), MAX(L57, I57))","v":198.5},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":15},213.5,152.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM56,VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U57/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN56,VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W57*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO56,VLOOKUP($CV57,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":46.1},{"$f":"Z57/6*'Weighting Factors'!$Q$6","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":195},20,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":61},{"$f":"IF(A57=207, AD57,MAX(AC57,AD57))*'Weighting Factors'!$Q$9","v":29.5},0,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG56,VLOOKUP($CV57,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI57*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":94},24.7,{"$f":"AL57*'Weighting Factors'!$Q$5","v":98948},132509,{"$f":"MAX(AM57, AN57)/'Weighting Factors'!$Q$5","v":33.1},{"$f":"CJ57/'Weighting Factors'!$Q$5","v":0},{"$f":"CK57/'Weighting Factors'!$Q$5","v":0},{"$f":"CO57/'Weighting Factors'!$Q$5","v":0},217548,{"$f":"AS57/'Weighting Factors'!$Q$5","v":54.3},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},488.9,434.6,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB56,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX57*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY57*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ57*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H57>0,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H57),'Weighting Factors'!H57,VLOOKUP($CV57,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV57,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H57=\"\",\"\",IF('Weighting Factors'!J57=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S57+T57+Y57+AA57+AE57+AH57+AJ57++AO57+AP57+AQ57+AU57+AR57)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA57+'2018 Legal Max'!BB57","v":1741008},{"$f":"SUM((AV57+AR57)*'Weighting Factors'!$Q$5)+BA57+'2018 Legal Max'!BB57","v":1958533},{"$f":"IF('Weighting Factors'!H57>0,'Weighting Factors'!H57,'Preliminary SO66'!AV56)","v":2030241},1958533,null,{"$f":"'Weighting Factors'!F57","v":0},{"$f":"'Weighting Factors'!E57","v":0},0,1958533,{"$f":"SUM((S57+T57+Y57+AA57+AE57+AH57+AJ57++AO57+AP57+AQ57+AR57)*'Weighting Factors'!Q$12)+(MAX(AS57,'Weighting Factors'!B57))","v":2251905},0.3,675572,682307,675572,0.3,0,true,1095.8430000000001,0.71347400000000005,152.30000000000001,false,0,0,0,0,207,0.45,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF57^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF57^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1054.45},{"$f":"ROUND(CG57/'Weighting Factors'!$Q$5,4)","v":0.26319999999999999},24.7,0,0,0,0,{"$f":"SUM((AV57*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA57)*CM57","v":0},0,0.31280000000000002,0,0,488.9,null,null,"D0245"]
[246,"Crawford","Northeast ",460.5,0,460.5,422.6,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},422.6,427,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},427,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":444.6},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":444.6},{"$f":"IF('Military Provision'!J59=\"YES\", MAX('2018 Legal Max'!L58,'2018 Legal Max'!I58,AVERAGE('2018 Legal Max'!F58,'2018 Legal Max'!I58,'2018 Legal Max'!L58)), MAX(L58, I58))","v":427},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":36},469,200.2,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM57,VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U58/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN57,VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W58*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO57,VLOOKUP($CV58,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0.5},{"$f":"Z58/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":461},46,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":251},{"$f":"IF(A58=207, AD58,MAX(AC58,AD58))*'Weighting Factors'!$Q$9","v":121.5},26.4,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG57,VLOOKUP($CV58,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":24.1},26.4,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI58*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":166},34.5,{"$f":"AL58*'Weighting Factors'!$Q$5","v":138207},176422,{"$f":"MAX(AM58, AN58)/'Weighting Factors'!$Q$5","v":44},{"$f":"CJ58/'Weighting Factors'!$Q$5","v":0},{"$f":"CK58/'Weighting Factors'!$Q$5","v":0},{"$f":"CO58/'Weighting Factors'!$Q$5","v":0},495462,{"$f":"AS58/'Weighting Factors'!$Q$5","v":123.7},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},984.8,861.1,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB57,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.6},2,{"$f":"SUM(AX58*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY58*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ58*'Weighting Factors'!$T$12)","v":29138},0,{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H58>0,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H58),'Weighting Factors'!H58,VLOOKUP($CV58,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV58,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H58=\"\",\"\",IF('Weighting Factors'!J58=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S58+T58+Y58+AA58+AE58+AH58+AJ58++AO58+AP58+AQ58+AU58+AR58)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA58+'2018 Legal Max'!BB58","v":3478705},{"$f":"SUM((AV58+AR58)*'Weighting Factors'!$Q$5)+BA58+'2018 Legal Max'!BB58","v":3974247},{"$f":"IF('Weighting Factors'!H58>0,'Weighting Factors'!H58,'Preliminary SO66'!AV57)","v":4191237},3974247,null,{"$f":"'Weighting Factors'!F58","v":0},{"$f":"'Weighting Factors'!E58","v":-933},-933,3973314,{"$f":"SUM((S58+T58+Y58+AA58+AE58+AH58+AJ58++AO58+AP58+AQ58+AR58)*'Weighting Factors'!Q$12)+(MAX(AS58,'Weighting Factors'!B58))","v":4387335},0.3,1316201,1371824,1316201,0.3,0,false,0,0,0,true,209.13749999999999,0.42676900000000001,200.2,0,106,1.57,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF58^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF58^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":832.96},{"$f":"ROUND(CG58/'Weighting Factors'!$Q$5,4)","v":0.2079},34.5,0,0,0,0,{"$f":"SUM((AV58*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA58)*CM58","v":0},0,0.54449999999999998,26.4,0,984.8,null,null,"D0246"]
[247,"Crawford","Cherokee ",538.9,0,538.9,484.6,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},484.6,441,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},441,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":484},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":484},{"$f":"IF('Military Provision'!J60=\"YES\", MAX('2018 Legal Max'!L59,'2018 Legal Max'!I59,AVERAGE('2018 Legal Max'!F59,'2018 Legal Max'!I59,'2018 Legal Max'!L59)), MAX(L59, I59))","v":484.6},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":30},520.6,213,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM58,VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U59/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN58,VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W59*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO58,VLOOKUP($CV59,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":230.4},{"$f":"Z59/6*'Weighting Factors'!$Q$6","v":19.2},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":498},50,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":266},{"$f":"IF(A59=207, AD59,MAX(AC59,AD59))*'Weighting Factors'!$Q$9","v":128.69999999999999},27.9,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG58,VLOOKUP($CV59,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":23.9},27.9,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI59*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":277},63.7,{"$f":"AL59*'Weighting Factors'!$Q$5","v":255182},367866,{"$f":"MAX(AM59, AN59)/'Weighting Factors'!$Q$5","v":91.8},{"$f":"CJ59/'Weighting Factors'!$Q$5","v":0},{"$f":"CK59/'Weighting Factors'!$Q$5","v":0},{"$f":"CO59/'Weighting Factors'!$Q$5","v":0},491337,{"$f":"AS59/'Weighting Factors'!$Q$5","v":122.7},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1123.9000000000001,1001.2,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB58,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX59*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY59*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ59*'Weighting Factors'!$T$12)","v":10000},383281,{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H59>0,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H59),'Weighting Factors'!H59,VLOOKUP($CV59,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV59,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H59=\"\",\"\",IF('Weighting Factors'!J59=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S59+T59+Y59+AA59+AE59+AH59+AJ59++AO59+AP59+AQ59+AU59+AR59)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA59+'2018 Legal Max'!BB59","v":4404088},{"$f":"SUM((AV59+AR59)*'Weighting Factors'!$Q$5)+BA59+'2018 Legal Max'!BB59","v":4895624},{"$f":"IF('Weighting Factors'!H59>0,'Weighting Factors'!H59,'Preliminary SO66'!AV58)","v":4976946},4895624,null,{"$f":"'Weighting Factors'!F59","v":0},{"$f":"'Weighting Factors'!E59","v":0},0,4895624,{"$f":"SUM((S59+T59+Y59+AA59+AE59+AH59+AJ59++AO59+AP59+AQ59+AR59)*'Weighting Factors'!Q$12)+(MAX(AS59,'Weighting Factors'!B59))","v":5152028},0.3,1545608,1492402,1492402,0.28970000000000001,0,false,0,0,0,true,272.99250000000001,0.40923799999999999,213,0,300,0.92,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF59^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF59^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":921.35},{"$f":"ROUND(CG59/'Weighting Factors'!$Q$5,4)","v":0.23},63.7,0,0,0,0,{"$f":"SUM((AV59*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA59)*CM59","v":0},0,0.53410000000000002,27.9,0,1123.9000000000001,null,null,"D0247"]
[248,"Crawford","Girard ",933,0,933,939.8,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},939.8,922,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},922,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1003},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1003},{"$f":"IF('Military Provision'!J61=\"YES\", MAX('2018 Legal Max'!L60,'2018 Legal Max'!I60,AVERAGE('2018 Legal Max'!F60,'2018 Legal Max'!I60,'2018 Legal Max'!L60)), MAX(L60, I60))","v":939.8},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":72},1018.8,244.5,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM59,VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":30.7},{"$f":"(U60/6)*'Weighting Factors'!$Q$7","v":2},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN59,VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W60*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO59,VLOOKUP($CV60,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":225.4},{"$f":"Z60/6*'Weighting Factors'!$Q$6","v":18.8},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1023},102,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":358},{"$f":"IF(A60=207, AD60,MAX(AC60,AD60))*'Weighting Factors'!$Q$9","v":173.3},0,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG59,VLOOKUP($CV60,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.0999999999999996},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":184.8},{"$f":"AI60*'Weighting Factors'!$Q$10","v":46.2},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":322.5},70.2,{"$f":"AL60*'Weighting Factors'!$Q$5","v":281221},348221,{"$f":"MAX(AM60, AN60)/'Weighting Factors'!$Q$5","v":86.9},{"$f":"CJ60/'Weighting Factors'!$Q$5","v":0},{"$f":"CK60/'Weighting Factors'!$Q$5","v":0},{"$f":"CO60/'Weighting Factors'!$Q$5","v":0},946943,{"$f":"AS60/'Weighting Factors'!$Q$5","v":236.4},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1833,1596.6,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB59,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX60*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY60*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ60*'Weighting Factors'!$T$12)","v":5000},0,{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H60>0,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H60),'Weighting Factors'!H60,VLOOKUP($CV60,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV60,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H60=\"\",\"\",IF('Weighting Factors'!J60=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S60+T60+Y60+AA60+AE60+AH60+AJ60++AO60+AP60+AQ60+AU60+AR60)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA60+'2018 Legal Max'!BB60","v":6400980},{"$f":"SUM((AV60+AR60)*'Weighting Factors'!$Q$5)+BA60+'2018 Legal Max'!BB60","v":7347998},{"$f":"IF('Weighting Factors'!H60>0,'Weighting Factors'!H60,'Preliminary SO66'!AV59)","v":7666258},7347998,null,{"$f":"'Weighting Factors'!F60","v":0},{"$f":"'Weighting Factors'!E60","v":0},0,7347998,{"$f":"SUM((S60+T60+Y60+AA60+AE60+AH60+AJ60++AO60+AP60+AQ60+AR60)*'Weighting Factors'!Q$12)+(MAX(AS60,'Weighting Factors'!B60))","v":8115677},0.3,2434703,2531031,2434703,0.3,0,false,0,0,0,true,889.51499999999999,0.23997499999999999,244.5,0,263,1.23,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF60^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF60^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":872.22},{"$f":"ROUND(CG60/'Weighting Factors'!$Q$5,4)","v":0.2177},70.2,0,0,0,0,{"$f":"SUM((AV60*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA60)*CM60","v":0},0,0.35,0,0,1833,null,null,"D0248"]
[249,"Crawford","Frontenac Public Schools ",833.5,0,833.5,823.9,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},823.9,855.5,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},855.5,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":954},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":954},{"$f":"IF('Military Provision'!J62=\"YES\", MAX('2018 Legal Max'!L61,'2018 Legal Max'!I61,AVERAGE('2018 Legal Max'!F61,'2018 Legal Max'!I61,'2018 Legal Max'!L61)), MAX(L61, I61))","v":855.5},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":69},933,251.1,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM60,VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4.8},{"$f":"(U61/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN60,VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":11},{"$f":"W61*'Weighting Factors'!$Q$8","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO60,VLOOKUP($CV61,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":231},{"$f":"Z61/6*'Weighting Factors'!$Q$6","v":19.3},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":974},97,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":299},{"$f":"IF(A61=207, AD61,MAX(AC61,AD61))*'Weighting Factors'!$Q$9","v":144.69999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG60,VLOOKUP($CV61,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI61*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":101},17.100000000000001,{"$f":"AL61*'Weighting Factors'!$Q$5","v":68503},71262,{"$f":"MAX(AM61, AN61)/'Weighting Factors'!$Q$5","v":17.8},{"$f":"CJ61/'Weighting Factors'!$Q$5","v":0},{"$f":"CK61/'Weighting Factors'!$Q$5","v":0},{"$f":"CO61/'Weighting Factors'!$Q$5","v":0},872261,{"$f":"AS61/'Weighting Factors'!$Q$5","v":217.7},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1585.6,1367.9,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB60,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},2,{"$f":"SUM(AX61*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY61*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ61*'Weighting Factors'!$T$12)","v":7778},0,{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H61>0,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H61),'Weighting Factors'!H61,VLOOKUP($CV61,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV61,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H61=\"\",\"\",IF('Weighting Factors'!J61=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S61+T61+Y61+AA61+AE61+AH61+AJ61++AO61+AP61+AQ61+AU61+AR61)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA61+'2018 Legal Max'!BB61","v":5487585},{"$f":"SUM((AV61+AR61)*'Weighting Factors'!$Q$5)+BA61+'2018 Legal Max'!BB61","v":6359692},{"$f":"IF('Weighting Factors'!H61>0,'Weighting Factors'!H61,'Preliminary SO66'!AV60)","v":6471492},6359692,null,{"$f":"'Weighting Factors'!F61","v":0},{"$f":"'Weighting Factors'!E61","v":-467},-467,6359225,{"$f":"SUM((S61+T61+Y61+AA61+AE61+AH61+AJ61++AO61+AP61+AQ61+AR61)*'Weighting Factors'!Q$12)+(MAX(AS61,'Weighting Factors'!B61))","v":7014132},0.3,2104240,2131332,2104240,0.3,0,false,0,0,0,true,783.33749999999998,0.269125,251.1,0,22,4.59,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF61^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF61^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":680.32},{"$f":"ROUND(CG61/'Weighting Factors'!$Q$5,4)","v":0.16980000000000001},17.100000000000001,0,0,0,0,{"$f":"SUM((AV61*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA61)*CM61","v":0},0,0.307,0,0,1585.6,null,null,"D0249"]
[250,"Crawford","Pittsburg ",2698,0,2698,2695.9,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2695.9,2730.8,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2730.8,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2930.4},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2930.4},{"$f":"IF('Military Provision'!J63=\"YES\", MAX('2018 Legal Max'!L62,'2018 Legal Max'!I62,AVERAGE('2018 Legal Max'!F62,'2018 Legal Max'!I62,'2018 Legal Max'!L62)), MAX(L62, I62))","v":2730.8},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":28.5},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":245},3004.3,105.3,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM61,VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":973.9},{"$f":"(U62/6)*'Weighting Factors'!$Q$7","v":64.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN61,VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":246},{"$f":"W62*'Weighting Factors'!$Q$8","v":45.5},64.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO61,VLOOKUP($CV62,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":300.10000000000002},{"$f":"Z62/6*'Weighting Factors'!$Q$6","v":25},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3056},306,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1677},{"$f":"IF(A62=207, AD62,MAX(AC62,AD62))*'Weighting Factors'!$Q$9","v":811.7},176.1,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG61,VLOOKUP($CV62,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},176.1,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI62*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":455},66,{"$f":"AL62*'Weighting Factors'!$Q$5","v":264396},265403,{"$f":"MAX(AM62, AN62)/'Weighting Factors'!$Q$5","v":66.3},{"$f":"CJ62/'Weighting Factors'!$Q$5","v":0},{"$f":"CK62/'Weighting Factors'!$Q$5","v":0},{"$f":"CO62/'Weighting Factors'!$Q$5","v":0},2862885,{"$f":"AS62/'Weighting Factors'!$Q$5","v":714.6},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},4967.3999999999996,4252.8,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":49},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB61,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.7},46,{"$f":"SUM(AX62*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY62*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ62*'Weighting Factors'!$T$12)","v":283904},0,{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H62>0,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H62),'Weighting Factors'!H62,VLOOKUP($CV62,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV62,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H62=\"\",\"\",IF('Weighting Factors'!J62=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S62+T62+Y62+AA62+AE62+AH62+AJ62++AO62+AP62+AQ62+AU62+AR62)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA62+'2018 Legal Max'!BB62","v":17320621},{"$f":"SUM((AV62+AR62)*'Weighting Factors'!$Q$5)+BA62+'2018 Legal Max'!BB62","v":20183308},{"$f":"IF('Weighting Factors'!H62>0,'Weighting Factors'!H62,'Preliminary SO66'!AV61)","v":20539371},20183308,null,{"$f":"'Weighting Factors'!F62","v":0},{"$f":"'Weighting Factors'!E62","v":-2799},-2799,20180509,{"$f":"SUM((S62+T62+Y62+AA62+AE62+AH62+AJ62++AO62+AP62+AQ62+AR62)*'Weighting Factors'!Q$12)+(MAX(AS62,'Weighting Factors'!B62))","v":21957957},0.3,6587387,6729529,6587387,0.3,0,false,0,0,0,false,0,0,0,105.3,43,10.58,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF62^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF62^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":581.14},{"$f":"ROUND(CG62/'Weighting Factors'!$Q$5,4)","v":0.14510000000000001},66,0,0,0,0,{"$f":"SUM((AV62*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA62)*CM62","v":0},0,0.54879999999999995,176.1,0,4967.3999999999996,null,null,"D0250"]
[251,"Lyon","North Lyon County ",393.1,0,393.1,397.5,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},397.5,373,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},373,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":381.1},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":381.1},{"$f":"IF('Military Provision'!J64=\"YES\", MAX('2018 Legal Max'!L63,'2018 Legal Max'!I63,AVERAGE('2018 Legal Max'!F63,'2018 Legal Max'!I63,'2018 Legal Max'!L63)), MAX(L63, I63))","v":397.5},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":18},415.5,184.9,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM62,VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U63/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN62,VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W63*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO62,VLOOKUP($CV63,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":67.3},{"$f":"Z63/6*'Weighting Factors'!$Q$6","v":5.6},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":384},38,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":160},{"$f":"IF(A63=207, AD63,MAX(AC63,AD63))*'Weighting Factors'!$Q$9","v":77.400000000000006},7.5,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG62,VLOOKUP($CV63,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI63*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":229},58.4,{"$f":"AL63*'Weighting Factors'!$Q$5","v":233950},308160,{"$f":"MAX(AM63, AN63)/'Weighting Factors'!$Q$5","v":76.900000000000006},{"$f":"CJ63/'Weighting Factors'!$Q$5","v":0},{"$f":"CK63/'Weighting Factors'!$Q$5","v":0},{"$f":"CO63/'Weighting Factors'!$Q$5","v":0},412019,{"$f":"AS63/'Weighting Factors'!$Q$5","v":102.9},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},870.8,767.9,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB62,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX63*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY63*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ63*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H63>0,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H63),'Weighting Factors'!H63,VLOOKUP($CV63,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV63,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H63=\"\",\"\",IF('Weighting Factors'!J63=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S63+T63+Y63+AA63+AE63+AH63+AJ63++AO63+AP63+AQ63+AU63+AR63)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA63+'2018 Legal Max'!BB63","v":3076207},{"$f":"SUM((AV63+AR63)*'Weighting Factors'!$Q$5)+BA63+'2018 Legal Max'!BB63","v":3488425},{"$f":"IF('Weighting Factors'!H63>0,'Weighting Factors'!H63,'Preliminary SO66'!AV62)","v":3554204},3488425,null,{"$f":"'Weighting Factors'!F63","v":0},{"$f":"'Weighting Factors'!E63","v":0},0,3488425,{"$f":"SUM((S63+T63+Y63+AA63+AE63+AH63+AJ63++AO63+AP63+AQ63+AR63)*'Weighting Factors'!Q$12)+(MAX(AS63,'Weighting Factors'!B63))","v":3889957},0.33,1283686,1289141,1283686,0.33,0,false,0,0,0,true,142.93129999999999,0.44494499999999998,184.9,0,434,0.53,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF63^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF63^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1022.39},{"$f":"ROUND(CG63/'Weighting Factors'!$Q$5,4)","v":0.25519999999999998},58.4,0,0,0,0,{"$f":"SUM((AV63*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA63)*CM63","v":0},0,0.41670000000000001,0,7.5,870.8,null,null,"D0251"]
[252,"Lyon","Southern Lyon County ",477.5,0,477.5,470,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},470,444.5,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},444.5,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":460.5},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":460.5},{"$f":"IF('Military Provision'!J65=\"YES\", MAX('2018 Legal Max'!L64,'2018 Legal Max'!I64,AVERAGE('2018 Legal Max'!F64,'2018 Legal Max'!I64,'2018 Legal Max'!L64)), MAX(L64, I64))","v":470},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":36},512.5,211.1,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM63,VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U64/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN63,VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W64*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO63,VLOOKUP($CV64,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":181.6},{"$f":"Z64/6*'Weighting Factors'!$Q$6","v":15.1},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":476},48,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":163},{"$f":"IF(A64=207, AD64,MAX(AC64,AD64))*'Weighting Factors'!$Q$9","v":78.900000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG63,VLOOKUP($CV64,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":11.3},11.3,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI64*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":199},48.6,{"$f":"AL64*'Weighting Factors'!$Q$5","v":194692},244602,{"$f":"MAX(AM64, AN64)/'Weighting Factors'!$Q$5","v":61.1},{"$f":"CJ64/'Weighting Factors'!$Q$5","v":0},{"$f":"CK64/'Weighting Factors'!$Q$5","v":0},{"$f":"CO64/'Weighting Factors'!$Q$5","v":0},503424,{"$f":"AS64/'Weighting Factors'!$Q$5","v":125.7},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1016.7,891,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB63,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX64*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY64*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ64*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H64>0,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H64),'Weighting Factors'!H64,VLOOKUP($CV64,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV64,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H64=\"\",\"\",IF('Weighting Factors'!J64=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S64+T64+Y64+AA64+AE64+AH64+AJ64++AO64+AP64+AQ64+AU64+AR64)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA64+'2018 Legal Max'!BB64","v":3569346},{"$f":"SUM((AV64+AR64)*'Weighting Factors'!$Q$5)+BA64+'2018 Legal Max'!BB64","v":4072900},{"$f":"IF('Weighting Factors'!H64>0,'Weighting Factors'!H64,'Preliminary SO66'!AV63)","v":4349314},4072900,null,{"$f":"'Weighting Factors'!F64","v":0},{"$f":"'Weighting Factors'!E64","v":0},0,4072900,{"$f":"SUM((S64+T64+Y64+AA64+AE64+AH64+AJ64++AO64+AP64+AQ64+AR64)*'Weighting Factors'!Q$12)+(MAX(AS64,'Weighting Factors'!B64))","v":4499524},0.3,1349857,1441299,1349857,0.3,0,false,0,0,0,true,262.96879999999999,0.41199000000000002,211.1,0,295,0.67,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF64^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF64^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":978.16},{"$f":"ROUND(CG64/'Weighting Factors'!$Q$5,4)","v":0.2442},48.6,0,0,0,0,{"$f":"SUM((AV64*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA64)*CM64","v":0},0,0.34239999999999998,0,0,1016.7,null,null,"D0252"]
[253,"Lyon","Emporia ",4023.3,0,4023.3,4129.2,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},4129.2,4099.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},4099.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":4428.8},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":4428.8},{"$f":"IF('Military Provision'!J66=\"YES\", MAX('2018 Legal Max'!L65,'2018 Legal Max'!I65,AVERAGE('2018 Legal Max'!F65,'2018 Legal Max'!I65,'2018 Legal Max'!L65)), MAX(L65, I65))","v":4129.2},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":70},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":294},4493.2,157.4,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM64,VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4188.3},{"$f":"(U65/6)*'Weighting Factors'!$Q$7","v":275.7},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN64,VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1283},{"$f":"W65*'Weighting Factors'!$Q$8","v":237.4},275.7,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO64,VLOOKUP($CV65,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":958.4},{"$f":"Z65/6*'Weighting Factors'!$Q$6","v":79.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":4611},461,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2166},{"$f":"IF(A65=207, AD65,MAX(AC65,AD65))*'Weighting Factors'!$Q$9","v":1048.3},181.5,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG64,VLOOKUP($CV65,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":148.9},181.5,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI65*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1641},231.9,{"$f":"AL65*'Weighting Factors'!$Q$5","v":928991},954140,{"$f":"MAX(AM65, AN65)/'Weighting Factors'!$Q$5","v":238.2},{"$f":"CJ65/'Weighting Factors'!$Q$5","v":0},{"$f":"CK65/'Weighting Factors'!$Q$5","v":0},{"$f":"CO65/'Weighting Factors'!$Q$5","v":0},3683872,{"$f":"AS65/'Weighting Factors'!$Q$5","v":919.6},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},7393.8,6474.2,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB64,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},0,{"$f":"SUM(AX65*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY65*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ65*'Weighting Factors'!$T$12)","v":11360},0,{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H65>0,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H65),'Weighting Factors'!H65,VLOOKUP($CV65,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV65,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H65=\"\",\"\",IF('Weighting Factors'!J65=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S65+T65+Y65+AA65+AE65+AH65+AJ65++AO65+AP65+AQ65+AU65+AR65)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA65+'2018 Legal Max'!BB65","v":25947005},{"$f":"SUM((AV65+AR65)*'Weighting Factors'!$Q$5)+BA65+'2018 Legal Max'!BB65","v":29630923},{"$f":"IF('Weighting Factors'!H65>0,'Weighting Factors'!H65,'Preliminary SO66'!AV64)","v":30169379},29630923,null,{"$f":"'Weighting Factors'!F65","v":0},{"$f":"'Weighting Factors'!E65","v":0},0,29630923,{"$f":"SUM((S65+T65+Y65+AA65+AE65+AH65+AJ65++AO65+AP65+AQ65+AR65)*'Weighting Factors'!Q$12)+(MAX(AS65,'Weighting Factors'!B65))","v":32753030},0.3,9825909,9997949,9825909,0.3,0,false,0,0,0,false,0,0,0,157.4,135,12.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF65^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF65^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":566.08000000000004},{"$f":"ROUND(CG65/'Weighting Factors'!$Q$5,4)","v":0.14130000000000001},231.9,0,0,0,0,{"$f":"SUM((AV65*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA65)*CM65","v":0},0,0.46970000000000001,0,181.5,7393.8,null,null,"D0253"]
[254,"Barber","Barber County North ",409.5,0,409.5,405.5,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},405.5,428.5,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},428.5,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":464},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":464},{"$f":"IF('Military Provision'!J67=\"YES\", MAX('2018 Legal Max'!L66,'2018 Legal Max'!I66,AVERAGE('2018 Legal Max'!F66,'2018 Legal Max'!I66,'2018 Legal Max'!L66)), MAX(L66, I66))","v":428.5},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":38},471.5,200.8,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM65,VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.4},{"$f":"(U66/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN65,VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W66*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO65,VLOOKUP($CV66,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":75.5},{"$f":"Z66/6*'Weighting Factors'!$Q$6","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":480},48,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":151},{"$f":"IF(A66=207, AD66,MAX(AC66,AD66))*'Weighting Factors'!$Q$9","v":73.099999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG65,VLOOKUP($CV66,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI66*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":124},39.200000000000003,{"$f":"AL66*'Weighting Factors'!$Q$5","v":157035},196837,{"$f":"MAX(AM66, AN66)/'Weighting Factors'!$Q$5","v":49.1},{"$f":"CJ66/'Weighting Factors'!$Q$5","v":0},{"$f":"CK66/'Weighting Factors'!$Q$5","v":0},{"$f":"CO66/'Weighting Factors'!$Q$5","v":0},558283,{"$f":"AS66/'Weighting Factors'!$Q$5","v":139.4},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},941.9,802.5,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB65,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX66*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY66*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ66*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H66>0,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H66),'Weighting Factors'!H66,VLOOKUP($CV66,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV66,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H66=\"\",\"\",IF('Weighting Factors'!J66=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S66+T66+Y66+AA66+AE66+AH66+AJ66++AO66+AP66+AQ66+AU66+AR66)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA66+'2018 Legal Max'!BB66","v":3214815},{"$f":"SUM((AV66+AR66)*'Weighting Factors'!$Q$5)+BA66+'2018 Legal Max'!BB66","v":3773251},{"$f":"IF('Weighting Factors'!H66>0,'Weighting Factors'!H66,'Preliminary SO66'!AV65)","v":3949115},3773251,null,{"$f":"'Weighting Factors'!F66","v":0},{"$f":"'Weighting Factors'!E66","v":0},0,3773251,{"$f":"SUM((S66+T66+Y66+AA66+AE66+AH66+AJ66++AO66+AP66+AQ66+AR66)*'Weighting Factors'!Q$12)+(MAX(AS66,'Weighting Factors'!B66))","v":4189915},0.3,1256975,1304144,1256975,0.3,0,false,0,0,0,true,212.2313,0.42591899999999999,200.8,0,718,0.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF66^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF66^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1267.05},{"$f":"ROUND(CG66/'Weighting Factors'!$Q$5,4)","v":0.31630000000000003},39.200000000000003,0,0,0,0,{"$f":"SUM((AV66*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA66)*CM66","v":0},0,0.31459999999999999,0,0,941.9,null,null,"D0254"]
[255,"Barber","South Barber ",212.5,0,212.5,207.5,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},207.5,213.5,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},213.5,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":228.8},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":228.8},{"$f":"IF('Military Provision'!J68=\"YES\", MAX('2018 Legal Max'!L67,'2018 Legal Max'!I67,AVERAGE('2018 Legal Max'!F67,'2018 Legal Max'!I67,'2018 Legal Max'!L67)), MAX(L67, I67))","v":213.5},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":32},249.5,154.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM66,VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4.3},{"$f":"(U67/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN66,VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W67*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO66,VLOOKUP($CV67,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":108.7},{"$f":"Z67/6*'Weighting Factors'!$Q$6","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":241},24,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":94},{"$f":"IF(A67=207, AD67,MAX(AC67,AD67))*'Weighting Factors'!$Q$9","v":45.5},2.6,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG66,VLOOKUP($CV67,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":4.7},4.7,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI67*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":57},19,{"$f":"AL67*'Weighting Factors'!$Q$5","v":76114},89366,{"$f":"MAX(AM67, AN67)/'Weighting Factors'!$Q$5","v":22.3},{"$f":"CJ67/'Weighting Factors'!$Q$5","v":0},{"$f":"CK67/'Weighting Factors'!$Q$5","v":0},{"$f":"CO67/'Weighting Factors'!$Q$5","v":0},296932,{"$f":"AS67/'Weighting Factors'!$Q$5","v":74.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},560.70000000000005,486.6,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB66,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX67*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY67*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ67*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H67>0,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H67),'Weighting Factors'!H67,VLOOKUP($CV67,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV67,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H67=\"\",\"\",IF('Weighting Factors'!J67=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S67+T67+Y67+AA67+AE67+AH67+AJ67++AO67+AP67+AQ67+AU67+AR67)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA67+'2018 Legal Max'!BB67","v":1949320},{"$f":"SUM((AV67+AR67)*'Weighting Factors'!$Q$5)+BA67+'2018 Legal Max'!BB67","v":2246164},{"$f":"IF('Weighting Factors'!H67>0,'Weighting Factors'!H67,'Preliminary SO66'!AV66)","v":2283598},2246164,null,{"$f":"'Weighting Factors'!F67","v":0},{"$f":"'Weighting Factors'!E67","v":0},0,2246164,{"$f":"SUM((S67+T67+Y67+AA67+AE67+AH67+AJ67++AO67+AP67+AQ67+AR67)*'Weighting Factors'!Q$12)+(MAX(AS67,'Weighting Factors'!B67))","v":2481766},0.3,744530,751548,744530,0.3,0,true,1443.423,0.61804800000000004,154.19999999999999,false,0,0,0,0,425.5,0.13,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF67^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF67^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1332.84},{"$f":"ROUND(CG67/'Weighting Factors'!$Q$5,4)","v":0.3327},19,0,0,0,0,{"$f":"SUM((AV67*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA67)*CM67","v":0},0,0.39,0,2.6,560.70000000000005,null,null,"D0255"]
[256,"Allen","Marmaton Valley ",262,0,262,257,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},257,259.8,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},259.8,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":261.3},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":261.3},{"$f":"IF('Military Provision'!J69=\"YES\", MAX('2018 Legal Max'!L68,'2018 Legal Max'!I68,AVERAGE('2018 Legal Max'!F68,'2018 Legal Max'!I68,'2018 Legal Max'!L68)), MAX(L68, I68))","v":259.8},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":19},282.3,149.9,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM67,VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U68/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN67,VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W68*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO67,VLOOKUP($CV68,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":64.5},{"$f":"Z68/6*'Weighting Factors'!$Q$6","v":5.4},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":271},27,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":118},{"$f":"IF(A68=207, AD68,MAX(AC68,AD68))*'Weighting Factors'!$Q$9","v":57.1},7.1,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG67,VLOOKUP($CV68,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI68*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":102},26.8,{"$f":"AL68*'Weighting Factors'!$Q$5","v":107361},142524,{"$f":"MAX(AM68, AN68)/'Weighting Factors'!$Q$5","v":35.6},{"$f":"CJ68/'Weighting Factors'!$Q$5","v":0},{"$f":"CK68/'Weighting Factors'!$Q$5","v":0},{"$f":"CO68/'Weighting Factors'!$Q$5","v":0},371130,{"$f":"AS68/'Weighting Factors'!$Q$5","v":92.6},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},630.5,537.9,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB67,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX68*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY68*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ68*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H68>0,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H68),'Weighting Factors'!H68,VLOOKUP($CV68,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV68,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H68=\"\",\"\",IF('Weighting Factors'!J68=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S68+T68+Y68+AA68+AE68+AH68+AJ68++AO68+AP68+AQ68+AU68+AR68)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA68+'2018 Legal Max'!BB68","v":2154827},{"$f":"SUM((AV68+AR68)*'Weighting Factors'!$Q$5)+BA68+'2018 Legal Max'!BB68","v":2525783},{"$f":"IF('Weighting Factors'!H68>0,'Weighting Factors'!H68,'Preliminary SO66'!AV67)","v":2650770},2525783,null,{"$f":"'Weighting Factors'!F68","v":0},{"$f":"'Weighting Factors'!E68","v":0},0,2525783,{"$f":"SUM((S68+T68+Y68+AA68+AE68+AH68+AJ68++AO68+AP68+AQ68+AR68)*'Weighting Factors'!Q$12)+(MAX(AS68,'Weighting Factors'!B68))","v":2857859},0.3,857358,873763,857358,0.3,0,true,1760.107,0.53110400000000002,149.9,false,0,0,0,0,225,0.45,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF68^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF68^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1054.45},{"$f":"ROUND(CG68/'Weighting Factors'!$Q$5,4)","v":0.26319999999999999},26.8,0,0,0,0,{"$f":"SUM((AV68*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA68)*CM68","v":0},0,0.43540000000000001,0,7.1,630.5,null,null,"D0256"]
[257,"Allen","Iola ",1182.3,0,{"$f":"D69+E69","v":1182.3},1165,{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G69+H69","v":1165},1140,{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J69+K69","v":1140},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1209},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1209},{"$f":"IF('Military Provision'!J70=\"YES\", MAX('2018 Legal Max'!L69,'2018 Legal Max'!I69,AVERAGE('2018 Legal Max'!F69,'2018 Legal Max'!I69,'2018 Legal Max'!L69)), MAX(L69, I69))","v":1165},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":91},{"$f":"P69+Q69+R69","v":1264},{"$f":"MAX(BU69, BY69, CC69, CD69)","v":198},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM68,VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2.9},{"$f":"(U69/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN68,VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":4},{"$f":"W69*'Weighting Factors'!$Q$8","v":0.7},{"$f":"MAX(V69,X69)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO68,VLOOKUP($CV69,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":244},{"$f":"Z69/6*'Weighting Factors'!$Q$6","v":20.3},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1236},{"$f":"AB69*0.1","v":124},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":578},{"$f":"IF(A69=207, AD69,MAX(AC69,AD69))*'Weighting Factors'!$Q$9","v":279.8},{"$f":"MAX(CQ69,CR69)","v":47.6},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG68,VLOOKUP($CV69,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":43.8},{"$f":"MAX(AF69, AG69)","v":47.6},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI69*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":318},{"$f":"CI69","v":61.7},{"$f":"AL69*'Weighting Factors'!$Q$5","v":247170},272722,{"$f":"MAX(AM69, AN69)/'Weighting Factors'!$Q$5","v":68.099999999999994},{"$f":"CJ69/'Weighting Factors'!$Q$5","v":0},{"$f":"CK69/'Weighting Factors'!$Q$5","v":0},{"$f":"CO69/'Weighting Factors'!$Q$5","v":0},1520679,{"$f":"AS69/'Weighting Factors'!$Q$5","v":379.6},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S69+T69+Y69+AA69+AE69+AH69+AJ69++AO69+AP69+AQ69+AT69+AU69)","v":2258.1},{"$f":"SUM(S69+T69+Y69+AA69+AE69+AH69+AJ69++AO69+AP69+AQ69+AR69+AU69)","v":1878.5},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB68,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.6},9,{"$f":"SUM(AX69*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY69*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ69*'Weighting Factors'!$T$12)","v":184101},0,{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H69>0,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H69),'Weighting Factors'!H69,VLOOKUP($CV69,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV69,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H69=\"\",\"\",IF('Weighting Factors'!J69=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S69+T69+Y69+AA69+AE69+AH69+AJ69++AO69+AP69+AQ69+AU69+AR69)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA69+'2018 Legal Max'!BB69","v":7709372},{"$f":"SUM((AV69+AR69)*'Weighting Factors'!$Q$5)+BA69+'2018 Legal Max'!BB69","v":9230050},{"$f":"IF('Weighting Factors'!H69>0,'Weighting Factors'!H69,'Preliminary SO66'!AV68)","v":9689855},{"$f":"MIN(BG69,BH69)","v":9230050},null,{"$f":"'Weighting Factors'!F69","v":0},{"$f":"'Weighting Factors'!E69","v":0},{"$f":"SUM(BJ69:BL69)","v":0},{"$f":"BI69+BM69","v":9230050},{"$f":"SUM((S69+T69+Y69+AA69+AE69+AH69+AJ69++AO69+AP69+AQ69+AR69)*'Weighting Factors'!Q$12)+(MAX(AS69,'Weighting Factors'!B69))","v":10182802},0.3,{"$f":"BO69*BP69","v":3054841},3147380,{"$f":"MIN(BQ69,BR69)","v":3054841},{"$f":"BS69/BO69","v":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},{"$f":"IF(BV69=TRUE,ROUND((S69-100)*9.655,3),0)","v":0},{"$f":"IF(BV69=TRUE,ROUND(((7337-BW69)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX69*S69,1)","v":0},{"$f":"AND(S69>299.9,S69<=1621.9)","v":true},{"$f":"IF(BZ69=TRUE,ROUND((S69-300)*1.2375,4),0)","v":1192.95},{"$f":"IF(BZ69=TRUE,ROUND(((5406-CA69)/3642.4)-1,6),0)","v":0.156669},{"$f":"ROUND(CB69*S69,1)","v":198},{"$f":"ROUND(IF(S69>=1622,(S69*0.03504),0),1)","v":0},140.5,{"$f":"AK69/CE69","v":2.2599999999999998},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF69^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF69^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":777.63},{"$f":"ROUND(CG69/'Weighting Factors'!$Q$5,4)","v":0.19409999999999999},{"$f":"ROUND(IF(AK69>0,CH69*AK69,0),1)","v":61.7},0,0,0,0,{"$f":"SUM((AV69*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA69)*CM69","v":0},{"$f":"IF(CL69>CN69,CN69,CL69)","v":0},{"$f":"AD69/AB69","v":0.46760000000000002},{"$f":"IF(CP69>=50%,AD69*10.5%,0)","v":0},{"$f":"IF(AND(CP69>35%,CP69<50%),AD69*(CP69-35%)*0.7,0)","v":47.6},2258.1,null,null,"D0257"]
[258,"Allen","Humboldt ",545,0,545,557,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},557,534,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},534,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":587.5},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":587.5},{"$f":"IF('Military Provision'!J71=\"YES\", MAX('2018 Legal Max'!L70,'2018 Legal Max'!I70,AVERAGE('2018 Legal Max'!F70,'2018 Legal Max'!I70,'2018 Legal Max'!L70)), MAX(L70, I70))","v":557},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":40},602,229.7,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM69,VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.3},{"$f":"(U70/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN69,VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W70*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO69,VLOOKUP($CV70,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":278.7},{"$f":"Z70/6*'Weighting Factors'!$Q$6","v":23.2},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":602},60,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":217},{"$f":"IF(A70=207, AD70,MAX(AC70,AD70))*'Weighting Factors'!$Q$9","v":105},1.6,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG69,VLOOKUP($CV70,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.9},3.9,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI70*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":90},21.7,{"$f":"AL70*'Weighting Factors'!$Q$5","v":86930},96300,{"$f":"MAX(AM70, AN70)/'Weighting Factors'!$Q$5","v":24},{"$f":"CJ70/'Weighting Factors'!$Q$5","v":0},{"$f":"CK70/'Weighting Factors'!$Q$5","v":0},{"$f":"CO70/'Weighting Factors'!$Q$5","v":0},701524,{"$f":"AS70/'Weighting Factors'!$Q$5","v":175.1},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1163.3,988.2,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":96},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB69,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.7},275,{"$f":"SUM(AX70*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY70*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ70*'Weighting Factors'!$T$12)","v":676165},0,{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H70>0,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H70),'Weighting Factors'!H70,VLOOKUP($CV70,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV70,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H70=\"\",\"\",IF('Weighting Factors'!J70=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S70+T70+Y70+AA70+AE70+AH70+AJ70++AO70+AP70+AQ70+AU70+AR70)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA70+'2018 Legal Max'!BB70","v":4634894},{"$f":"SUM((AV70+AR70)*'Weighting Factors'!$Q$5)+BA70+'2018 Legal Max'!BB70","v":5336345},{"$f":"IF('Weighting Factors'!H70>0,'Weighting Factors'!H70,'Preliminary SO66'!AV69)","v":5581395},5336345,null,{"$f":"'Weighting Factors'!F70","v":0},{"$f":"'Weighting Factors'!E70","v":-112893},-112893,5223452,{"$f":"SUM((S70+T70+Y70+AA70+AE70+AH70+AJ70++AO70+AP70+AQ70+AR70)*'Weighting Factors'!Q$12)+(MAX(AS70,'Weighting Factors'!B70))","v":5138542},0.33,1695719,1727293,1695719,0.33,0,false,0,0,0,true,373.72500000000002,0.38158199999999998,229.7,0,126,0.71,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF70^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF70^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":967.51},{"$f":"ROUND(CG70/'Weighting Factors'!$Q$5,4)","v":0.24149999999999999},21.7,0,0,0,0,{"$f":"SUM((AV70*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA70)*CM70","v":0},0,{"$f":"AD70/AB70","v":0.36049999999999999},0,1.6,{"$f":"AW70+AT70","v":1163.3},null,null,"D0258"]
[259,"Sedgwick","Wichita ",43709.4,0,43709.4,43685.4,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},43685.4,43374.5,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},43374.5,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":47137.1},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":47137.1},{"$f":"IF('Military Provision'!J72=\"YES\", MAX('2018 Legal Max'!L71,'2018 Legal Max'!I71,AVERAGE('2018 Legal Max'!F71,'2018 Legal Max'!I71,'2018 Legal Max'!L71)), MAX(L71, I71))","v":43685.4},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1008},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":4002},48695.4,1706.3,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM70,VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":34882},{"$f":"(U71/6)*'Weighting Factors'!$Q$7","v":2296.4},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN70,VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":9969},{"$f":"W71*'Weighting Factors'!$Q$8","v":1844.3},2296.4,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO70,VLOOKUP($CV71,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":10380.299999999999},{"$f":"Z71/6*'Weighting Factors'!$Q$6","v":865},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":49716},4972,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":33113},{"$f":"IF(A71=207, AD71,MAX(AC71,AD71))*'Weighting Factors'!$Q$9","v":16026.7},3476.9,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG70,VLOOKUP($CV71,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3258},3476.9,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":2039.8},{"$f":"AI71*'Weighting Factors'!$Q$10","v":510},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":14891},1873.3,{"$f":"AL71*'Weighting Factors'!$Q$5","v":7504440},8000604,{"$f":"MAX(AM71, AN71)/'Weighting Factors'!$Q$5","v":1997.2},{"$f":"CJ71/'Weighting Factors'!$Q$5","v":0},{"$f":"CK71/'Weighting Factors'!$Q$5","v":0},{"$f":"CO71/'Weighting Factors'!$Q$5","v":0},43328346,{"$f":"AS71/'Weighting Factors'!$Q$5","v":10815.9},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},86391.8,75575.899999999994,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":315},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB70,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":10.6},0,{"$f":"SUM(AX71*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY71*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ71*'Weighting Factors'!$T$12)","v":1593020},0,{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H71>0,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H71),'Weighting Factors'!H71,VLOOKUP($CV71,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV71,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H71=\"\",\"\",IF('Weighting Factors'!J71=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S71+T71+Y71+AA71+AE71+AH71+AJ71++AO71+AP71+AQ71+AU71+AR71)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA71+'2018 Legal Max'!BB71","v":304350075},{"$f":"SUM((AV71+AR71)*'Weighting Factors'!$Q$5)+BA71+'2018 Legal Max'!BB71","v":347678571},{"$f":"IF('Weighting Factors'!H71>0,'Weighting Factors'!H71,'Preliminary SO66'!AV70)","v":351059229},347678571,null,{"$f":"'Weighting Factors'!F71","v":0},{"$f":"'Weighting Factors'!E71","v":-36854},-36854,347641717,{"$f":"SUM((S71+T71+Y71+AA71+AE71+AH71+AJ71++AO71+AP71+AQ71+AR71)*'Weighting Factors'!Q$12)+(MAX(AS71,'Weighting Factors'!B71))","v":382655157},0.3,114796547,115537317,114796547,0.3,0,false,0,0,0,false,0,0,0,1706.3,151,98.62,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF71^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF71^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG71/'Weighting Factors'!$Q$5,4)","v":0.1258},1873.3,0,0,0,0,{"$f":"SUM((AV71*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA71)*CM71","v":0},0,{"$f":"AD71/AB71","v":0.66600000000000004},3476.9,0,86391.8,null,null,"D0259"]
[260,"Sedgwick","Derby ",6087.7,29.3,6117,6123.2,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6123.2,6132.6,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":24.5},6157.1,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":6788.4},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":28.5},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":6816.9},{"$f":"IF('Military Provision'!J73=\"YES\", MAX('2018 Legal Max'!L72,'2018 Legal Max'!I72,AVERAGE('2018 Legal Max'!F72,'2018 Legal Max'!I72,'2018 Legal Max'!L72)), MAX(L72, I72))","v":6157.1},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":26},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":595.5},6778.6,237.5,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM71,VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1550.1},{"$f":"(U72/6)*'Weighting Factors'!$Q$7","v":102},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN71,VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":640},{"$f":"W72*'Weighting Factors'!$Q$8","v":118.4},118.4,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO71,VLOOKUP($CV72,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1307},{"$f":"Z72/6*'Weighting Factors'!$Q$6","v":108.9},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7210},721,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2431},{"$f":"IF(A72=207, AD72,MAX(AC72,AD72))*'Weighting Factors'!$Q$9","v":1176.5999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG71,VLOOKUP($CV72,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":61.4},61.4,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":33.1},{"$f":"AI72*'Weighting Factors'!$Q$10","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1655},208.2,{"$f":"AL72*'Weighting Factors'!$Q$5","v":834049},851677,{"$f":"MAX(AM72, AN72)/'Weighting Factors'!$Q$5","v":212.6},{"$f":"CJ72/'Weighting Factors'!$Q$5","v":0},{"$f":"CK72/'Weighting Factors'!$Q$5","v":0},{"$f":"CO72/'Weighting Factors'!$Q$5","v":0},5507334,{"$f":"AS72/'Weighting Factors'!$Q$5","v":1374.8},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},10079.1,8704.2999999999993,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB71,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":9.1},0,{"$f":"SUM(AX72*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY72*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ72*'Weighting Factors'!$T$12)","v":35470},0,{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H72>0,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H72),'Weighting Factors'!H72,VLOOKUP($CV72,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV72,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H72=\"\",\"\",IF('Weighting Factors'!J72=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S72+T72+Y72+AA72+AE72+AH72+AJ72++AO72+AP72+AQ72+AU72+AR72)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA72+'2018 Legal Max'!BB72","v":34904896},{"$f":"SUM((AV72+AR72)*'Weighting Factors'!$Q$5)+BA72+'2018 Legal Max'!BB72","v":40412345},{"$f":"IF('Weighting Factors'!H72>0,'Weighting Factors'!H72,'Preliminary SO66'!AV71)","v":41124612},40412345,null,{"$f":"'Weighting Factors'!F72","v":0},{"$f":"'Weighting Factors'!E72","v":0},0,40412345,{"$f":"SUM((S72+T72+Y72+AA72+AE72+AH72+AJ72++AO72+AP72+AQ72+AR72)*'Weighting Factors'!Q$12)+(MAX(AS72,'Weighting Factors'!B72))","v":44580661},0.3,13374198,13600365,13374198,0.3,0,false,0,0,0,false,0,0,0,237.5,50,33.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF72^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF72^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG72/'Weighting Factors'!$Q$5,4)","v":0.1258},208.2,0,0,0,0,{"$f":"SUM((AV72*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA72)*CM72","v":0},0,{"$f":"AD72/AB72","v":0.3372},0,0,10079.1,null,null,"D0260"]
[261,"Sedgwick","Haysville ",4896.3999999999996,0,4896.3999999999996,4945.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},4945.3999999999996,5031.1000000000004,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},5031.1000000000004,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":5559.1},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":5559.1},{"$f":"IF('Military Provision'!J74=\"YES\", MAX('2018 Legal Max'!L73,'2018 Legal Max'!I73,AVERAGE('2018 Legal Max'!F73,'2018 Legal Max'!I73,'2018 Legal Max'!L73)), MAX(L73, I73))","v":5031.1000000000004},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":76},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":393},5500.1,192.7,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM72,VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":278.10000000000002},{"$f":"(U73/6)*'Weighting Factors'!$Q$7","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN72,VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":156},{"$f":"W73*'Weighting Factors'!$Q$8","v":28.9},28.9,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO72,VLOOKUP($CV73,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1156.9000000000001},{"$f":"Z73/6*'Weighting Factors'!$Q$6","v":96.4},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":5779},578,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2582},{"$f":"IF(A73=207, AD73,MAX(AC73,AD73))*'Weighting Factors'!$Q$9","v":1249.7},175,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG72,VLOOKUP($CV73,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":175.5},175.5,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":244.4},{"$f":"AI73*'Weighting Factors'!$Q$10","v":61.1},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2027},255,{"$f":"AL73*'Weighting Factors'!$Q$5","v":1021530},1067004,{"$f":"MAX(AM73, AN73)/'Weighting Factors'!$Q$5","v":266.39999999999998},{"$f":"CJ73/'Weighting Factors'!$Q$5","v":0},{"$f":"CK73/'Weighting Factors'!$Q$5","v":0},{"$f":"CO73/'Weighting Factors'!$Q$5","v":0},5157128,{"$f":"AS73/'Weighting Factors'!$Q$5","v":1287.4000000000001},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},8858.2000000000007,7570.8,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB72,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX73*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY73*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ73*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H73>0,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H73),'Weighting Factors'!H73,VLOOKUP($CV73,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV73,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H73=\"\",\"\",IF('Weighting Factors'!J73=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S73+T73+Y73+AA73+AE73+AH73+AJ73++AO73+AP73+AQ73+AU73+AR73)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA73+'2018 Legal Max'!BB73","v":30328625},{"$f":"SUM((AV73+AR73)*'Weighting Factors'!$Q$5)+BA73+'2018 Legal Max'!BB73","v":35485949},{"$f":"IF('Weighting Factors'!H73>0,'Weighting Factors'!H73,'Preliminary SO66'!AV72)","v":36686147},35485949,null,{"$f":"'Weighting Factors'!F73","v":0},{"$f":"'Weighting Factors'!E73","v":0},0,35485949,{"$f":"SUM((S73+T73+Y73+AA73+AE73+AH73+AJ73++AO73+AP73+AQ73+AR73)*'Weighting Factors'!Q$12)+(MAX(AS73,'Weighting Factors'!B73))","v":39150020},0.3,11745006,12145649,11745006,0.3,0,false,0,0,0,false,0,0,0,192.7,36,56.31,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF73^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF73^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG73/'Weighting Factors'!$Q$5,4)","v":0.1258},255,0,0,0,0,{"$f":"SUM((AV73*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA73)*CM73","v":0},0,{"$f":"AD73/AB73","v":0.44679999999999997},0,175,8858.2000000000007,null,null,"D0261"]
[262,"Sedgwick","Valley Center Pub Sch ",2518.8000000000002,0,2518.8000000000002,2560.9,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2560.9,2566.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2566.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2820.6},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2820.6},{"$f":"IF('Military Provision'!J75=\"YES\", MAX('2018 Legal Max'!L74,'2018 Legal Max'!I74,AVERAGE('2018 Legal Max'!F74,'2018 Legal Max'!I74,'2018 Legal Max'!L74)), MAX(L74, I74))","v":2566.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":21.5},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":199},2786.7,97.6,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM73,VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":207.9},{"$f":"(U74/6)*'Weighting Factors'!$Q$7","v":13.7},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN73,VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":72},{"$f":"W74*'Weighting Factors'!$Q$8","v":13.3},13.7,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO73,VLOOKUP($CV74,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":910.2},{"$f":"Z74/6*'Weighting Factors'!$Q$6","v":75.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2878},288,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":881},{"$f":"IF(A74=207, AD74,MAX(AC74,AD74))*'Weighting Factors'!$Q$9","v":426.4},0,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG73,VLOOKUP($CV74,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":4.2},4.2,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI74*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1203},164.5,{"$f":"AL74*'Weighting Factors'!$Q$5","v":658987},771941,{"$f":"MAX(AM74, AN74)/'Weighting Factors'!$Q$5","v":192.7},{"$f":"CJ74/'Weighting Factors'!$Q$5","v":0},{"$f":"CK74/'Weighting Factors'!$Q$5","v":0},{"$f":"CO74/'Weighting Factors'!$Q$5","v":0},2661289,{"$f":"AS74/'Weighting Factors'!$Q$5","v":664.3},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},4261.5,3597.2,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":40},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB73,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.2},16.5,{"$f":"SUM(AX74*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY74*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ74*'Weighting Factors'!$T$12)","v":213739},0,{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H74>0,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H74),'Weighting Factors'!H74,VLOOKUP($CV74,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV74,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H74=\"\",\"\",IF('Weighting Factors'!J74=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S74+T74+Y74+AA74+AE74+AH74+AJ74++AO74+AP74+AQ74+AU74+AR74)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA74+'2018 Legal Max'!BB74","v":14624122},{"$f":"SUM((AV74+AR74)*'Weighting Factors'!$Q$5)+BA74+'2018 Legal Max'!BB74","v":17285308},{"$f":"IF('Weighting Factors'!H74>0,'Weighting Factors'!H74,'Preliminary SO66'!AV73)","v":17385873},17285308,null,{"$f":"'Weighting Factors'!F74","v":0},{"$f":"'Weighting Factors'!E74","v":0},0,17285308,{"$f":"SUM((S74+T74+Y74+AA74+AE74+AH74+AJ74++AO74+AP74+AQ74+AR74)*'Weighting Factors'!Q$12)+(MAX(AS74,'Weighting Factors'!B74))","v":18812717},0.3,5643815,5665398,5643815,0.3,0,false,0,0,0,false,0,0,0,97.6,83,14.49,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF74^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF74^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":547.66},{"$f":"ROUND(CG74/'Weighting Factors'!$Q$5,4)","v":0.13669999999999999},164.5,0,0,0,0,{"$f":"SUM((AV74*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA74)*CM74","v":0},0,{"$f":"AD74/AB74","v":0.30609999999999998},0,0,4261.5,null,null,"D0262"]
[263,"Sedgwick","Mulvane ",1657.9,0,1657.9,1612,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1612,1611.8,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1611.8,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1731.5},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1731.5},{"$f":"IF('Military Provision'!J76=\"YES\", MAX('2018 Legal Max'!L75,'2018 Legal Max'!I75,AVERAGE('2018 Legal Max'!F75,'2018 Legal Max'!I75,'2018 Legal Max'!L75)), MAX(L75, I75))","v":1612},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":125},1752,61.4,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM74,VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":8.9},{"$f":"(U75/6)*'Weighting Factors'!$Q$7","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN74,VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W75*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO74,VLOOKUP($CV75,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":433.6},{"$f":"Z75/6*'Weighting Factors'!$Q$6","v":36.1},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1780},178,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":459},{"$f":"IF(A75=207, AD75,MAX(AC75,AD75))*'Weighting Factors'!$Q$9","v":222.2},0,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG74,VLOOKUP($CV75,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI75*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":410},68.599999999999994,{"$f":"AL75*'Weighting Factors'!$Q$5","v":274812},311242,{"$f":"MAX(AM75, AN75)/'Weighting Factors'!$Q$5","v":77.7},{"$f":"CJ75/'Weighting Factors'!$Q$5","v":0},{"$f":"CK75/'Weighting Factors'!$Q$5","v":0},{"$f":"CO75/'Weighting Factors'!$Q$5","v":0},1666356,{"$f":"AS75/'Weighting Factors'!$Q$5","v":416},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2566.6999999999998,2150.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB74,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX75*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY75*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ75*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H75>0,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H75),'Weighting Factors'!H75,VLOOKUP($CV75,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV75,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H75=\"\",\"\",IF('Weighting Factors'!J75=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S75+T75+Y75+AA75+AE75+AH75+AJ75++AO75+AP75+AQ75+AU75+AR75)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA75+'2018 Legal Max'!BB75","v":8615704},{"$f":"SUM((AV75+AR75)*'Weighting Factors'!$Q$5)+BA75+'2018 Legal Max'!BB75","v":10282200},{"$f":"IF('Weighting Factors'!H75>0,'Weighting Factors'!H75,'Preliminary SO66'!AV74)","v":10587057},10282200,null,{"$f":"'Weighting Factors'!F75","v":0},{"$f":"'Weighting Factors'!E75","v":0},0,10282200,{"$f":"SUM((S75+T75+Y75+AA75+AE75+AH75+AJ75++AO75+AP75+AQ75+AR75)*'Weighting Factors'!Q$12)+(MAX(AS75,'Weighting Factors'!B75))","v":11322999},0.33,3736590,3846904,3736590,0.33,0,false,0,0,0,false,0,0,0,61.4,82.4,4.9800000000000004,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF75^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF75^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":669.93},{"$f":"ROUND(CG75/'Weighting Factors'!$Q$5,4)","v":0.16719999999999999},68.599999999999994,0,0,0,0,{"$f":"SUM((AV75*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA75)*CM75","v":0},0,0.25790000000000002,0,0,2566.6999999999998,null,null,"D0263"]
[264,"Sedgwick","Clearwater ",1085.3,0,1085.3,1040,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1040,1025,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1025,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1122.5},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1122.5},{"$f":"IF('Military Provision'!J77=\"YES\", MAX('2018 Legal Max'!L76,'2018 Legal Max'!I76,AVERAGE('2018 Legal Max'!F76,'2018 Legal Max'!I76,'2018 Legal Max'!L76)), MAX(L76, I76))","v":1040},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":88},1131,228.3,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM75,VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U76/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN75,VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W76*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO75,VLOOKUP($CV76,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":118},{"$f":"Z76/6*'Weighting Factors'!$Q$6","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1135},114,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":220},{"$f":"IF(A76=207, AD76,MAX(AC76,AD76))*'Weighting Factors'!$Q$9","v":106.5},0,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG75,VLOOKUP($CV76,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI76*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":485},86.4,{"$f":"AL76*'Weighting Factors'!$Q$5","v":346118},385200,{"$f":"MAX(AM76, AN76)/'Weighting Factors'!$Q$5","v":96.2},{"$f":"CJ76/'Weighting Factors'!$Q$5","v":0},{"$f":"CK76/'Weighting Factors'!$Q$5","v":0},{"$f":"CO76/'Weighting Factors'!$Q$5","v":0},1107649,{"$f":"AS76/'Weighting Factors'!$Q$5","v":276.5},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1848.9,1572.4,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB75,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX76*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY76*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ76*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H76>0,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H76),'Weighting Factors'!H76,VLOOKUP($CV76,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV76,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H76=\"\",\"\",IF('Weighting Factors'!J76=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S76+T76+Y76+AA76+AE76+AH76+AJ76++AO76+AP76+AQ76+AU76+AR76)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA76+'2018 Legal Max'!BB76","v":6299034},{"$f":"SUM((AV76+AR76)*'Weighting Factors'!$Q$5)+BA76+'2018 Legal Max'!BB76","v":7406693},{"$f":"IF('Weighting Factors'!H76>0,'Weighting Factors'!H76,'Preliminary SO66'!AV75)","v":7554114},7406693,null,{"$f":"'Weighting Factors'!F76","v":0},{"$f":"'Weighting Factors'!E76","v":0},0,7406693,{"$f":"SUM((S76+T76+Y76+AA76+AE76+AH76+AJ76++AO76+AP76+AQ76+AR76)*'Weighting Factors'!Q$12)+(MAX(AS76,'Weighting Factors'!B76))","v":8167725},0.3,2450318,2456795,2450318,0.3,0,false,0,0,0,true,1028.3625,0.20185500000000001,228.3,0,136,3.57,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF76^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF76^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":713.36},{"$f":"ROUND(CG76/'Weighting Factors'!$Q$5,4)","v":0.17810000000000001},86.4,0,0,0,0,{"$f":"SUM((AV76*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA76)*CM76","v":0},0,0.1938,0,0,1848.9,null,null,"D0264"]
[265,"Sedgwick","Goddard ",4962.3,0,4962.3,5059.8999999999996,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},5059.8999999999996,5135.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},5135.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":5606.6},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":5606.6},{"$f":"IF('Military Provision'!J78=\"YES\", MAX('2018 Legal Max'!L77,'2018 Legal Max'!I77,AVERAGE('2018 Legal Max'!F77,'2018 Legal Max'!I77,'2018 Legal Max'!L77)), MAX(L77, I77))","v":5135.6000000000004},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":32.5},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":416},5584.1,195.7,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM76,VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":510.2},{"$f":"(U77/6)*'Weighting Factors'!$Q$7","v":33.6},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN76,VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":163},{"$f":"W77*'Weighting Factors'!$Q$8","v":30.2},33.6,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO76,VLOOKUP($CV77,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1447.3},{"$f":"Z77/6*'Weighting Factors'!$Q$6","v":120.6},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":5738},574,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":990},{"$f":"IF(A77=207, AD77,MAX(AC77,AD77))*'Weighting Factors'!$Q$9","v":479.2},0,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG76,VLOOKUP($CV77,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI77*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":3929},494.3,{"$f":"AL77*'Weighting Factors'!$Q$5","v":1980166},1987247,{"$f":"MAX(AM77, AN77)/'Weighting Factors'!$Q$5","v":496.1},{"$f":"CJ77/'Weighting Factors'!$Q$5","v":0},{"$f":"CK77/'Weighting Factors'!$Q$5","v":0},{"$f":"CO77/'Weighting Factors'!$Q$5","v":0},4952568,{"$f":"AS77/'Weighting Factors'!$Q$5","v":1236.3},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},8146.6,6910.3,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB76,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.2},10,{"$f":"SUM(AX77*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY77*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ77*'Weighting Factors'!$T$12)","v":67530},0,{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H77>0,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H77),'Weighting Factors'!H77,VLOOKUP($CV77,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV77,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H77=\"\",\"\",IF('Weighting Factors'!J77=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S77+T77+Y77+AA77+AE77+AH77+AJ77++AO77+AP77+AQ77+AU77+AR77)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA77+'2018 Legal Max'!BB77","v":27750192},{"$f":"SUM((AV77+AR77)*'Weighting Factors'!$Q$5)+BA77+'2018 Legal Max'!BB77","v":32702810},{"$f":"IF('Weighting Factors'!H77>0,'Weighting Factors'!H77,'Preliminary SO66'!AV76)","v":33503012},32702810,null,{"$f":"'Weighting Factors'!F77","v":0},{"$f":"'Weighting Factors'!E77","v":-4665},-4665,32698145,{"$f":"SUM((S77+T77+Y77+AA77+AE77+AH77+AJ77++AO77+AP77+AQ77+AR77)*'Weighting Factors'!Q$12)+(MAX(AS77,'Weighting Factors'!B77))","v":35975325},0.3,10792598,11025255,10792598,0.3,0,false,0,0,0,false,0,0,0,195.7,65.099999999999994,60.35,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF77^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF77^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG77/'Weighting Factors'!$Q$5,4)","v":0.1258},494.3,0,0,0,8.0000000000000004E-4,{"$f":"SUM((AV77*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA77)*CM77","v":26162},0,0.17249999999999999,0,0,8146.6,null,null,"D0265"]
[266,"Sedgwick","Maize ",6188.8,0,6188.8,6262.9,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6262.9,6251.9,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},6251.9,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":6921},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":6921},{"$f":"IF('Military Provision'!J79=\"YES\", MAX('2018 Legal Max'!L78,'2018 Legal Max'!I78,AVERAGE('2018 Legal Max'!F78,'2018 Legal Max'!I78,'2018 Legal Max'!L78)), MAX(L78, I78))","v":6262.9},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":23.5},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":490},6776.4,237.4,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM77,VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":299.60000000000002},{"$f":"(U78/6)*'Weighting Factors'!$Q$7","v":19.7},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN77,VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":147},{"$f":"W78*'Weighting Factors'!$Q$8","v":27.2},27.2,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO77,VLOOKUP($CV78,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1626},{"$f":"Z78/6*'Weighting Factors'!$Q$6","v":135.5},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7020},702,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":967},{"$f":"IF(A78=207, AD78,MAX(AC78,AD78))*'Weighting Factors'!$Q$9","v":468},0,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG77,VLOOKUP($CV78,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":97.2},{"$f":"AI78*'Weighting Factors'!$Q$10","v":24.3},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":4430.5},557.4,{"$f":"AL78*'Weighting Factors'!$Q$5","v":2232944},2466050,{"$f":"MAX(AM78, AN78)/'Weighting Factors'!$Q$5","v":615.6},{"$f":"CJ78/'Weighting Factors'!$Q$5","v":0},{"$f":"CK78/'Weighting Factors'!$Q$5","v":0},{"$f":"CO78/'Weighting Factors'!$Q$5","v":0},6240956,{"$f":"AS78/'Weighting Factors'!$Q$5","v":1557.9},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},9842.2999999999993,8284.4,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":364},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB77,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.5},0,{"$f":"SUM(AX78*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY78*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ78*'Weighting Factors'!$T$12)","v":1822550},0,{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H78>0,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H78),'Weighting Factors'!H78,VLOOKUP($CV78,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV78,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H78=\"\",\"\",IF('Weighting Factors'!J78=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S78+T78+Y78+AA78+AE78+AH78+AJ78++AO78+AP78+AQ78+AU78+AR78)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA78+'2018 Legal Max'!BB78","v":35009856},{"$f":"SUM((AV78+AR78)*'Weighting Factors'!$Q$5)+BA78+'2018 Legal Max'!BB78","v":41250804},{"$f":"IF('Weighting Factors'!H78>0,'Weighting Factors'!H78,'Preliminary SO66'!AV77)","v":42387740},41250804,null,{"$f":"'Weighting Factors'!F78","v":0},{"$f":"'Weighting Factors'!E78","v":0},0,41250804,{"$f":"SUM((S78+T78+Y78+AA78+AE78+AH78+AJ78++AO78+AP78+AQ78+AR78)*'Weighting Factors'!Q$12)+(MAX(AS78,'Weighting Factors'!B78))","v":43437912},0.3,13031374,13402380,13031374,0.3,0,false,0,0,0,false,0,0,0,237.4,42.5,104.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF78^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF78^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG78/'Weighting Factors'!$Q$5,4)","v":0.1258},557.4,0,0,0,1.2999999999999999E-2,{"$f":"SUM((AV78*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA78)*CM78","v":536260},0,0.13769999999999999,0,0,9842.2999999999993,null,null,"D0266"]
[267,"Sedgwick","Renwick ",1804.5,0,1804.5,1743.5,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1743.5,1711,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1711,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1832.1},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1832.1},{"$f":"IF('Military Provision'!J80=\"YES\", MAX('2018 Legal Max'!L79,'2018 Legal Max'!I79,AVERAGE('2018 Legal Max'!F79,'2018 Legal Max'!I79,'2018 Legal Max'!L79)), MAX(L79, I79))","v":1743.5},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":140},1883.5,66,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM78,VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1},{"$f":"(U79/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN78,VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W79*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO78,VLOOKUP($CV79,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":592.70000000000005},{"$f":"Z79/6*'Weighting Factors'!$Q$6","v":49.4},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1838},184,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":160},{"$f":"IF(A79=207, AD79,MAX(AC79,AD79))*'Weighting Factors'!$Q$9","v":89.1},0,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG78,VLOOKUP($CV79,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI79*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":719},129.1,{"$f":"AL79*'Weighting Factors'!$Q$5","v":517175},609001,{"$f":"MAX(AM79, AN79)/'Weighting Factors'!$Q$5","v":152},{"$f":"CJ79/'Weighting Factors'!$Q$5","v":0},{"$f":"CK79/'Weighting Factors'!$Q$5","v":0},{"$f":"CO79/'Weighting Factors'!$Q$5","v":0},1633006,{"$f":"AS79/'Weighting Factors'!$Q$5","v":407.6},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2648,2240.4,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB78,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX79*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY79*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ79*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H79>0,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H79),'Weighting Factors'!H79,VLOOKUP($CV79,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV79,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H79=\"\",\"\",IF('Weighting Factors'!J79=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S79+T79+Y79+AA79+AE79+AH79+AJ79++AO79+AP79+AQ79+AU79+AR79)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA79+'2018 Legal Max'!BB79","v":8975042},{"$f":"SUM((AV79+AR79)*'Weighting Factors'!$Q$5)+BA79+'2018 Legal Max'!BB79","v":10607888},{"$f":"IF('Weighting Factors'!H79>0,'Weighting Factors'!H79,'Preliminary SO66'!AV78)","v":11018102},10607888,null,{"$f":"'Weighting Factors'!F79","v":0},{"$f":"'Weighting Factors'!E79","v":0},0,10607888,{"$f":"SUM((S79+T79+Y79+AA79+AE79+AH79+AJ79++AO79+AP79+AQ79+AR79)*'Weighting Factors'!Q$12)+(MAX(AS79,'Weighting Factors'!B79))","v":11728371},0.33,3870362,4000100,3870362,0.33,0,false,0,0,0,false,0,0,0,66,210,3.42,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF79^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF79^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":719.16},{"$f":"ROUND(CG79/'Weighting Factors'!$Q$5,4)","v":0.17949999999999999},129.1,0,0,0,0,{"$f":"SUM((AV79*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA79)*CM79","v":0},0,8.7099999999999997E-2,0,0,2648,null,null,"D0267"]
[268,"Sedgwick","Cheney ",710.6,0,710.6,692.7,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},692.7,712.9,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},712.9,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":775.2},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":775.2},{"$f":"IF('Military Provision'!J81=\"YES\", MAX('2018 Legal Max'!L80,'2018 Legal Max'!I80,AVERAGE('2018 Legal Max'!F80,'2018 Legal Max'!I80,'2018 Legal Max'!L80)), MAX(L80, I80))","v":712.9},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":58},780.9,250.5,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM79,VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U80/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN79,VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W80*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO79,VLOOKUP($CV80,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":615.1},{"$f":"Z80/6*'Weighting Factors'!$Q$6","v":51.3},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":799},80,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":161},{"$f":"IF(A80=207, AD80,MAX(AC80,AD80))*'Weighting Factors'!$Q$9","v":77.900000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG79,VLOOKUP($CV80,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":122.3},{"$f":"AI80*'Weighting Factors'!$Q$10","v":30.6},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":186.4},39.200000000000003,{"$f":"AL80*'Weighting Factors'!$Q$5","v":157035},169103,{"$f":"MAX(AM80, AN80)/'Weighting Factors'!$Q$5","v":42.2},{"$f":"CJ80/'Weighting Factors'!$Q$5","v":0},{"$f":"CK80/'Weighting Factors'!$Q$5","v":0},{"$f":"CO80/'Weighting Factors'!$Q$5","v":0},749726,{"$f":"AS80/'Weighting Factors'!$Q$5","v":187.2},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1420.6,1233.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB79,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX80*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY80*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ80*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H80>0,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H80),'Weighting Factors'!H80,VLOOKUP($CV80,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV80,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H80=\"\",\"\",IF('Weighting Factors'!J80=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S80+T80+Y80+AA80+AE80+AH80+AJ80++AO80+AP80+AQ80+AU80+AR80)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA80+'2018 Legal Max'!BB80","v":4941000},{"$f":"SUM((AV80+AR80)*'Weighting Factors'!$Q$5)+BA80+'2018 Legal Max'!BB80","v":5690924},{"$f":"IF('Weighting Factors'!H80>0,'Weighting Factors'!H80,'Preliminary SO66'!AV79)","v":5844353},5690924,null,{"$f":"'Weighting Factors'!F80","v":0},{"$f":"'Weighting Factors'!E80","v":0},0,5690924,{"$f":"SUM((S80+T80+Y80+AA80+AE80+AH80+AJ80++AO80+AP80+AQ80+AR80)*'Weighting Factors'!Q$12)+(MAX(AS80,'Weighting Factors'!B80))","v":6287692},0.33,2074938,1850500,1850500,0.29430000000000001,0,false,0,0,0,true,595.11379999999997,0.320801,250.5,0,126,1.48,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF80^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF80^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":842.3},{"$f":"ROUND(CG80/'Weighting Factors'!$Q$5,4)","v":0.21029999999999999},39.200000000000003,0,0,0,0,{"$f":"SUM((AV80*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA80)*CM80","v":0},0,0.20150000000000001,0,0,1420.6,null,null,"D0268"]
[269,"Rooks","Palco ",98.5,0,98.5,96,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},96,84,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},84,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":96.1},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":96.1},{"$f":"IF('Military Provision'!J82=\"YES\", MAX('2018 Legal Max'!L81,'2018 Legal Max'!I81,AVERAGE('2018 Legal Max'!F81,'2018 Legal Max'!I81,'2018 Legal Max'!L81)), MAX(L81, I81))","v":96},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":6},102.5,103.3,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM80,VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U81/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN80,VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W81*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO80,VLOOKUP($CV81,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":11.6},{"$f":"Z81/6*'Weighting Factors'!$Q$6","v":1},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":98},10,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":32},{"$f":"IF(A81=207, AD81,MAX(AC81,AD81))*'Weighting Factors'!$Q$9","v":15.5},0,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG80,VLOOKUP($CV81,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI81*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":66},19.100000000000001,{"$f":"AL81*'Weighting Factors'!$Q$5","v":76515},104774,{"$f":"MAX(AM81, AN81)/'Weighting Factors'!$Q$5","v":26.2},{"$f":"CJ81/'Weighting Factors'!$Q$5","v":0},{"$f":"CK81/'Weighting Factors'!$Q$5","v":0},{"$f":"CO81/'Weighting Factors'!$Q$5","v":0},106278,{"$f":"AS81/'Weighting Factors'!$Q$5","v":26.5},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},276.5,250,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB80,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX81*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY81*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ81*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H81>0,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H81),'Weighting Factors'!H81,VLOOKUP($CV81,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV81,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H81=\"\",\"\",IF('Weighting Factors'!J81=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S81+T81+Y81+AA81+AE81+AH81+AJ81++AO81+AP81+AQ81+AU81+AR81)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA81+'2018 Legal Max'!BB81","v":1001500},{"$f":"SUM((AV81+AR81)*'Weighting Factors'!$Q$5)+BA81+'2018 Legal Max'!BB81","v":1107659},{"$f":"IF('Weighting Factors'!H81>0,'Weighting Factors'!H81,'Preliminary SO66'!AV80)","v":1124484},1107659,null,{"$f":"'Weighting Factors'!F81","v":0},{"$f":"'Weighting Factors'!E81","v":0},0,1107659,{"$f":"SUM((S81+T81+Y81+AA81+AE81+AH81+AJ81++AO81+AP81+AQ81+AR81)*'Weighting Factors'!Q$12)+(MAX(AS81,'Weighting Factors'!B81))","v":1341110},0.3,402333,400986,400986,0.29899999999999999,0,true,24.138000000000002,1.0077039999999999,103.3,false,0,0,0,0,248.6,0.27,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF81^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF81^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1161.1400000000001},{"$f":"ROUND(CG81/'Weighting Factors'!$Q$5,4)","v":0.28989999999999999},19.100000000000001,0,0,0,0,{"$f":"SUM((AV81*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA81)*CM81","v":0},0,0.32650000000000001,0,0,276.5,null,null,"D0269"]
[270,"Rooks","Plainville ",358,0,358,326.3,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},326.3,320,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},320,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":361},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":361},{"$f":"IF('Military Provision'!J83=\"YES\", MAX('2018 Legal Max'!L82,'2018 Legal Max'!I82,AVERAGE('2018 Legal Max'!F82,'2018 Legal Max'!I82,'2018 Legal Max'!L82)), MAX(L82, I82))","v":326.3},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":15},341.3,160.5,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM81,VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U82/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN81,VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W82*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO81,VLOOKUP($CV82,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":213.5},{"$f":"Z82/6*'Weighting Factors'!$Q$6","v":17.8},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":366},37,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":102},{"$f":"IF(A82=207, AD82,MAX(AC82,AD82))*'Weighting Factors'!$Q$9","v":49.4},0,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG81,VLOOKUP($CV82,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI82*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":37.1},12.3,{"$f":"AL82*'Weighting Factors'!$Q$5","v":49274},58550,{"$f":"MAX(AM82, AN82)/'Weighting Factors'!$Q$5","v":14.6},{"$f":"CJ82/'Weighting Factors'!$Q$5","v":0},{"$f":"CK82/'Weighting Factors'!$Q$5","v":0},{"$f":"CO82/'Weighting Factors'!$Q$5","v":0},395498,{"$f":"AS82/'Weighting Factors'!$Q$5","v":98.7},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},683.3,584.6,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB81,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX82*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY82*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ82*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H82>0,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H82),'Weighting Factors'!H82,VLOOKUP($CV82,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV82,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H82=\"\",\"\",IF('Weighting Factors'!J82=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S82+T82+Y82+AA82+AE82+AH82+AJ82++AO82+AP82+AQ82+AU82+AR82)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA82+'2018 Legal Max'!BB82","v":2341908},{"$f":"SUM((AV82+AR82)*'Weighting Factors'!$Q$5)+BA82+'2018 Legal Max'!BB82","v":2737300},{"$f":"IF('Weighting Factors'!H82>0,'Weighting Factors'!H82,'Preliminary SO66'!AV81)","v":2796589},2737300,null,{"$f":"'Weighting Factors'!F82","v":0},{"$f":"'Weighting Factors'!E82","v":0},0,2737300,{"$f":"SUM((S82+T82+Y82+AA82+AE82+AH82+AJ82++AO82+AP82+AQ82+AR82)*'Weighting Factors'!Q$12)+(MAX(AS82,'Weighting Factors'!B82))","v":3064864},0.3,919459,922138,919459,0.3,0,false,0,0,0,true,51.108800000000002,0.47015499999999999,160.5,0,275.8,0.13,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF82^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF82^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1332.84},{"$f":"ROUND(CG82/'Weighting Factors'!$Q$5,4)","v":0.3327},12.3,0,0,0,0,{"$f":"SUM((AV82*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA82)*CM82","v":0},0,0.2787,0,0,683.3,null,null,"D0270"]
[271,"Rooks","Stockton ",275.5,0,275.5,284,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},284,298.5,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},298.5,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":332},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":332},{"$f":"IF('Military Provision'!J84=\"YES\", MAX('2018 Legal Max'!L83,'2018 Legal Max'!I83,AVERAGE('2018 Legal Max'!F83,'2018 Legal Max'!I83,'2018 Legal Max'!L83)), MAX(L83, I83))","v":298.5},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},334.5,158,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM82,VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U83/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN82,VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W83*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO82,VLOOKUP($CV83,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":55.9},{"$f":"Z83/6*'Weighting Factors'!$Q$6","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":341},34,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":135},{"$f":"IF(A83=207, AD83,MAX(AC83,AD83))*'Weighting Factors'!$Q$9","v":65.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG82,VLOOKUP($CV83,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.0999999999999996},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI83*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":62},20.3,{"$f":"AL83*'Weighting Factors'!$Q$5","v":81322},109397,{"$f":"MAX(AM83, AN83)/'Weighting Factors'!$Q$5","v":27.3},{"$f":"CJ83/'Weighting Factors'!$Q$5","v":0},{"$f":"CK83/'Weighting Factors'!$Q$5","v":0},{"$f":"CO83/'Weighting Factors'!$Q$5","v":0},381706,{"$f":"AS83/'Weighting Factors'!$Q$5","v":95.3},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},690.6,595.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB82,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX83*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY83*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ83*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H83>0,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H83),'Weighting Factors'!H83,VLOOKUP($CV83,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV83,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H83=\"\",\"\",IF('Weighting Factors'!J83=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S83+T83+Y83+AA83+AE83+AH83+AJ83++AO83+AP83+AQ83+AU83+AR83)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA83+'2018 Legal Max'!BB83","v":2384772},{"$f":"SUM((AV83+AR83)*'Weighting Factors'!$Q$5)+BA83+'2018 Legal Max'!BB83","v":2766544},{"$f":"IF('Weighting Factors'!H83>0,'Weighting Factors'!H83,'Preliminary SO66'!AV82)","v":2881916},2766544,null,{"$f":"'Weighting Factors'!F83","v":0},{"$f":"'Weighting Factors'!E83","v":0},0,2766544,{"$f":"SUM((S83+T83+Y83+AA83+AE83+AH83+AJ83++AO83+AP83+AQ83+AR83)*'Weighting Factors'!Q$12)+(MAX(AS83,'Weighting Factors'!B83))","v":3054603},0.3,916381,953533,916381,0.3,0,false,0,0,0,true,42.693800000000003,0.47246500000000002,158,0,444.8,0.14000000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF83^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF83^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1314.33},{"$f":"ROUND(CG83/'Weighting Factors'!$Q$5,4)","v":0.3281},20.3,0,0,0,0,{"$f":"SUM((AV83*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA83)*CM83","v":0},0,0.39589999999999997,0,4.3,690.6,null,null,"D0271"]
[272,"Mitchell","Waconda ",277.5,0,277.5,274,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},274,284,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},284,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":281.5},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":281.5},{"$f":"IF('Military Provision'!J85=\"YES\", MAX('2018 Legal Max'!L84,'2018 Legal Max'!I84,AVERAGE('2018 Legal Max'!F84,'2018 Legal Max'!I84,'2018 Legal Max'!L84)), MAX(L84, I84))","v":284},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},309,148.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM83,VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U84/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN83,VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W84*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO83,VLOOKUP($CV84,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":72.8},{"$f":"Z84/6*'Weighting Factors'!$Q$6","v":6.1},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":290},29,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":85},{"$f":"IF(A84=207, AD84,MAX(AC84,AD84))*'Weighting Factors'!$Q$9","v":41.1},0,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG83,VLOOKUP($CV84,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI84*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":156},42.4,{"$f":"AL84*'Weighting Factors'!$Q$5","v":169854},181814,{"$f":"MAX(AM84, AN84)/'Weighting Factors'!$Q$5","v":45.4},{"$f":"CJ84/'Weighting Factors'!$Q$5","v":0},{"$f":"CK84/'Weighting Factors'!$Q$5","v":0},{"$f":"CO84/'Weighting Factors'!$Q$5","v":0},344534,{"$f":"AS84/'Weighting Factors'!$Q$5","v":86},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},636.4,550.4,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB83,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX84*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY84*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ84*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H84>0,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H84),'Weighting Factors'!H84,VLOOKUP($CV84,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV84,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H84=\"\",\"\",IF('Weighting Factors'!J84=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S84+T84+Y84+AA84+AE84+AH84+AJ84++AO84+AP84+AQ84+AU84+AR84)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA84+'2018 Legal Max'!BB84","v":2204902},{"$f":"SUM((AV84+AR84)*'Weighting Factors'!$Q$5)+BA84+'2018 Legal Max'!BB84","v":2549418},{"$f":"IF('Weighting Factors'!H84>0,'Weighting Factors'!H84,'Preliminary SO66'!AV83)","v":2720074},2549418,null,{"$f":"'Weighting Factors'!F84","v":0},{"$f":"'Weighting Factors'!E84","v":0},0,2549418,{"$f":"SUM((S84+T84+Y84+AA84+AE84+AH84+AJ84++AO84+AP84+AQ84+AR84)*'Weighting Factors'!Q$12)+(MAX(AS84,'Weighting Factors'!B84))","v":2844776},0.3,853433,899659,853433,0.3,0,false,0,0,0,true,11.137499999999999,0.48112899999999997,148.69999999999999,0,411.3,0.38,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF84^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF84^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1088.6300000000001},{"$f":"ROUND(CG84/'Weighting Factors'!$Q$5,4)","v":0.2717},42.4,0,0,0,0,{"$f":"SUM((AV84*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA84)*CM84","v":0},0,0.29310000000000003,0,0,636.4,null,null,"D0272"]
[273,"Mitchell","Beloit ",702.4,0,702.4,717,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},717,704.2,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},704.2,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":742.2},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":742.2},{"$f":"IF('Military Provision'!J86=\"YES\", MAX('2018 Legal Max'!L85,'2018 Legal Max'!I85,AVERAGE('2018 Legal Max'!F85,'2018 Legal Max'!I85,'2018 Legal Max'!L85)), MAX(L85, I85))","v":717},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":13.5},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":58},788.5,250.9,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM84,VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":20.5},{"$f":"(U85/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN84,VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W85*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO84,VLOOKUP($CV85,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":183.7},{"$f":"Z85/6*'Weighting Factors'!$Q$6","v":15.3},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":780},78,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":236},{"$f":"IF(A85=207, AD85,MAX(AC85,AD85))*'Weighting Factors'!$Q$9","v":114.2},0,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG84,VLOOKUP($CV85,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI85*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":130},38.799999999999997,{"$f":"AL85*'Weighting Factors'!$Q$5","v":155433},203771,{"$f":"MAX(AM85, AN85)/'Weighting Factors'!$Q$5","v":50.9},{"$f":"CJ85/'Weighting Factors'!$Q$5","v":0},{"$f":"CK85/'Weighting Factors'!$Q$5","v":0},{"$f":"CO85/'Weighting Factors'!$Q$5","v":0},918509,{"$f":"AS85/'Weighting Factors'!$Q$5","v":229.3},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1453.1,1223.8,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB84,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX85*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY85*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ85*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H85>0,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H85),'Weighting Factors'!H85,VLOOKUP($CV85,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV85,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H85=\"\",\"\",IF('Weighting Factors'!J85=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S85+T85+Y85+AA85+AE85+AH85+AJ85++AO85+AP85+AQ85+AU85+AR85)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA85+'2018 Legal Max'!BB85","v":4902543},{"$f":"SUM((AV85+AR85)*'Weighting Factors'!$Q$5)+BA85+'2018 Legal Max'!BB85","v":5821119},{"$f":"IF('Weighting Factors'!H85>0,'Weighting Factors'!H85,'Preliminary SO66'!AV84)","v":5942500},5821119,null,{"$f":"'Weighting Factors'!F85","v":0},{"$f":"'Weighting Factors'!E85","v":0},0,5821119,{"$f":"SUM((S85+T85+Y85+AA85+AE85+AH85+AJ85++AO85+AP85+AQ85+AR85)*'Weighting Factors'!Q$12)+(MAX(AS85,'Weighting Factors'!B85))","v":6408881},0.3,1922664,1956581,1922664,0.3,0,false,0,0,0,true,604.51880000000006,0.31821899999999997,250.9,0,565,0.23,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF85^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF85^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1196.81},{"$f":"ROUND(CG85/'Weighting Factors'!$Q$5,4)","v":0.29880000000000001},38.799999999999997,0,0,0,0,{"$f":"SUM((AV85*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA85)*CM85","v":0},0,0.30259999999999998,0,0,1453.1,null,null,"D0273"]
[274,"Logan","Oakley ",349.3,0,349.3,371.6,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},371.6,373.1,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},373.1,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":392.3},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":392.3},{"$f":"IF('Military Provision'!J87=\"YES\", MAX('2018 Legal Max'!L86,'2018 Legal Max'!I86,AVERAGE('2018 Legal Max'!F86,'2018 Legal Max'!I86,'2018 Legal Max'!L86)), MAX(L86, I86))","v":373.1},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":29},402.1,180.7,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM85,VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U86/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN85,VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W86*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO85,VLOOKUP($CV86,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":94.7},{"$f":"Z86/6*'Weighting Factors'!$Q$6","v":7.9},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":438},44,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":139},{"$f":"IF(A86=207, AD86,MAX(AC86,AD86))*'Weighting Factors'!$Q$9","v":67.3},0,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG85,VLOOKUP($CV86,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI86*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":74.5},25.2,{"$f":"AL86*'Weighting Factors'!$Q$5","v":100951},119412,{"$f":"MAX(AM86, AN86)/'Weighting Factors'!$Q$5","v":29.8},{"$f":"CJ86/'Weighting Factors'!$Q$5","v":0},{"$f":"CK86/'Weighting Factors'!$Q$5","v":0},{"$f":"CO86/'Weighting Factors'!$Q$5","v":0},413936,{"$f":"AS86/'Weighting Factors'!$Q$5","v":103.3},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},791.3,688,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB85,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},4,{"$f":"SUM(AX86*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY86*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ86*'Weighting Factors'!$T$12)","v":2836},0,{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H86>0,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H86),'Weighting Factors'!H86,VLOOKUP($CV86,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV86,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H86=\"\",\"\",IF('Weighting Factors'!J86=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S86+T86+Y86+AA86+AE86+AH86+AJ86++AO86+AP86+AQ86+AU86+AR86)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA86+'2018 Legal Max'!BB86","v":2758964},{"$f":"SUM((AV86+AR86)*'Weighting Factors'!$Q$5)+BA86+'2018 Legal Max'!BB86","v":3172784},{"$f":"IF('Weighting Factors'!H86>0,'Weighting Factors'!H86,'Preliminary SO66'!AV85)","v":3319829},3172784,null,{"$f":"'Weighting Factors'!F86","v":0},{"$f":"'Weighting Factors'!E86","v":0},0,3172784,{"$f":"SUM((S86+T86+Y86+AA86+AE86+AH86+AJ86++AO86+AP86+AQ86+AR86)*'Weighting Factors'!Q$12)+(MAX(AS86,'Weighting Factors'!B86))","v":3597294},0.33,1187107,1096211,1096211,0.30470000000000003,0,false,0,0,0,true,126.3488,0.44949800000000001,180.7,0,637,0.12,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF86^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF86^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1353.12},{"$f":"ROUND(CG86/'Weighting Factors'!$Q$5,4)","v":0.33779999999999999},25.2,0,0,0,0,{"$f":"SUM((AV86*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA86)*CM86","v":0},0,0.31740000000000002,0,0,791.3,null,null,"D0274"]
[275,"Logan","Triplains ",64.5,0,64.5,67,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},67,60.5,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},60.5,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":62.5},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":62.5},{"$f":"IF('Military Provision'!J88=\"YES\", MAX('2018 Legal Max'!L87,'2018 Legal Max'!I87,AVERAGE('2018 Legal Max'!F87,'2018 Legal Max'!I87,'2018 Legal Max'!L87)), MAX(L87, I87))","v":67},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":4},71,72,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM86,VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U87/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN86,VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W87*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO86,VLOOKUP($CV87,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z87/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":64},6,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":16},{"$f":"IF(A87=207, AD87,MAX(AC87,AD87))*'Weighting Factors'!$Q$9","v":7.7},0,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG86,VLOOKUP($CV87,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI87*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":28},11.6,{"$f":"AL87*'Weighting Factors'!$Q$5","v":46470},62788,{"$f":"MAX(AM87, AN87)/'Weighting Factors'!$Q$5","v":15.7},{"$f":"CJ87/'Weighting Factors'!$Q$5","v":0},{"$f":"CK87/'Weighting Factors'!$Q$5","v":0},{"$f":"CO87/'Weighting Factors'!$Q$5","v":0},98111,{"$f":"AS87/'Weighting Factors'!$Q$5","v":24.5},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},190.9,166.4,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB86,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX87*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY87*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ87*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H87>0,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H87),'Weighting Factors'!H87,VLOOKUP($CV87,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV87,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H87=\"\",\"\",IF('Weighting Factors'!J87=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S87+T87+Y87+AA87+AE87+AH87+AJ87++AO87+AP87+AQ87+AU87+AR87)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA87+'2018 Legal Max'!BB87","v":666598},{"$f":"SUM((AV87+AR87)*'Weighting Factors'!$Q$5)+BA87+'2018 Legal Max'!BB87","v":764745},{"$f":"IF('Weighting Factors'!H87>0,'Weighting Factors'!H87,'Preliminary SO66'!AV86)","v":810414},764745,null,{"$f":"'Weighting Factors'!F87","v":0},{"$f":"'Weighting Factors'!E87","v":0},0,764745,{"$f":"SUM((S87+T87+Y87+AA87+AE87+AH87+AJ87++AO87+AP87+AQ87+AR87)*'Weighting Factors'!Q$12)+(MAX(AS87,'Weighting Factors'!B87))","v":869062},0.33,286790,294671,286790,0.33,72,false,0,0,0,false,0,0,0,0,662,0.04,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF87^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF87^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1664.81},{"$f":"ROUND(CG87/'Weighting Factors'!$Q$5,4)","v":0.41560000000000002},11.6,0,0,0,0,{"$f":"SUM((AV87*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA87)*CM87","v":0},0,0.25,0,0,190.9,null,null,"D0275"]
[281,"Graham","Graham County ",341.6,0,341.6,336.8,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},336.8,335,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},335,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":378.5},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":378.5},{"$f":"IF('Military Provision'!J89=\"YES\", MAX('2018 Legal Max'!L88,'2018 Legal Max'!I88,AVERAGE('2018 Legal Max'!F88,'2018 Legal Max'!I88,'2018 Legal Max'!L88)), MAX(L88, I88))","v":336.8},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":27},363.8,168.3,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM87,VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U88/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN87,VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W88*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO87,VLOOKUP($CV88,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":70.599999999999994},{"$f":"Z88/6*'Weighting Factors'!$Q$6","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":384},38,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":141},{"$f":"IF(A88=207, AD88,MAX(AC88,AD88))*'Weighting Factors'!$Q$9","v":68.2},1.7,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG87,VLOOKUP($CV88,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.3},5.3,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI88*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":92.5},30.8,{"$f":"AL88*'Weighting Factors'!$Q$5","v":123385},166792,{"$f":"MAX(AM88, AN88)/'Weighting Factors'!$Q$5","v":41.6},{"$f":"CJ88/'Weighting Factors'!$Q$5","v":0},{"$f":"CK88/'Weighting Factors'!$Q$5","v":0},{"$f":"CO88/'Weighting Factors'!$Q$5","v":0},294399,{"$f":"AS88/'Weighting Factors'!$Q$5","v":73.5},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},726.6,653.1,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB87,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX88*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY88*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ88*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H88>0,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H88),'Weighting Factors'!H88,VLOOKUP($CV88,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV88,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H88=\"\",\"\",IF('Weighting Factors'!J88=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S88+T88+Y88+AA88+AE88+AH88+AJ88++AO88+AP88+AQ88+AU88+AR88)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA88+'2018 Legal Max'!BB88","v":2616319},{"$f":"SUM((AV88+AR88)*'Weighting Factors'!$Q$5)+BA88+'2018 Legal Max'!BB88","v":2910760},{"$f":"IF('Weighting Factors'!H88>0,'Weighting Factors'!H88,'Preliminary SO66'!AV87)","v":2935997},2910760,null,{"$f":"'Weighting Factors'!F88","v":0},{"$f":"'Weighting Factors'!E88","v":0},0,2910760,{"$f":"SUM((S88+T88+Y88+AA88+AE88+AH88+AJ88++AO88+AP88+AQ88+AR88)*'Weighting Factors'!Q$12)+(MAX(AS88,'Weighting Factors'!B88))","v":3385198},0.3,1015559,1017176,1015559,0.3,0,false,0,0,0,true,78.952500000000001,0.46250999999999998,168.3,0,728.3,0.13,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF88^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF88^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1332.84},{"$f":"ROUND(CG88/'Weighting Factors'!$Q$5,4)","v":0.3327},30.8,0,0,0,0,{"$f":"SUM((AV88*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA88)*CM88","v":0},0,0.36720000000000003,0,1.7,726.6,null,null,"D0281"]
[282,"Elk","West Elk ",296,0,296,310,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},310,311,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},311,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":350.5},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":350.5},{"$f":"IF('Military Provision'!J90=\"YES\", MAX('2018 Legal Max'!L89,'2018 Legal Max'!I89,AVERAGE('2018 Legal Max'!F89,'2018 Legal Max'!I89,'2018 Legal Max'!L89)), MAX(L89, I89))","v":311},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":27},343,161.1,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM88,VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2.8},{"$f":"(U89/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN88,VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W89*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO88,VLOOKUP($CV89,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":136.30000000000001},{"$f":"Z89/6*'Weighting Factors'!$Q$6","v":11.4},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":363},36,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":166},{"$f":"IF(A89=207, AD89,MAX(AC89,AD89))*'Weighting Factors'!$Q$9","v":80.3},12.5,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG88,VLOOKUP($CV89,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":12.5},12.5,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI89*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":129},38.200000000000003,{"$f":"AL89*'Weighting Factors'!$Q$5","v":153029},252691,{"$f":"MAX(AM89, AN89)/'Weighting Factors'!$Q$5","v":63.1},{"$f":"CJ89/'Weighting Factors'!$Q$5","v":0},{"$f":"CK89/'Weighting Factors'!$Q$5","v":0},{"$f":"CO89/'Weighting Factors'!$Q$5","v":0},549197,{"$f":"AS89/'Weighting Factors'!$Q$5","v":137.1},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},809.1,672,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB88,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX89*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY89*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ89*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H89>0,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H89),'Weighting Factors'!H89,VLOOKUP($CV89,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV89,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"}," ",{"$f":"SUM((S89+T89+Y89+AA89+AE89+AH89+AJ89++AO89+AP89+AQ89+AU89+AR89)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA89+'2018 Legal Max'!BB89","v":2692032},{"$f":"SUM((AV89+AR89)*'Weighting Factors'!$Q$5)+BA89+'2018 Legal Max'!BB89","v":3241255},{"$f":"IF('Weighting Factors'!H89>0,'Weighting Factors'!H89,'Preliminary SO66'!AV88)","v":3382266},3241255,null,{"$f":"'Weighting Factors'!F89","v":0},{"$f":"'Weighting Factors'!E89","v":0},0,3241255,{"$f":"SUM((S89+T89+Y89+AA89+AE89+AH89+AJ89++AO89+AP89+AQ89+AR89)*'Weighting Factors'!Q$12)+(MAX(AS89,'Weighting Factors'!B89))","v":3566477},0.3,1069943,1116478,1069943,0.3,0,false,0,0,0,true,53.212499999999999,0.46957700000000002,161.1,0,541,0.24,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF89^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF89^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1187.23},{"$f":"ROUND(CG89/'Weighting Factors'!$Q$5,4)","v":0.2964},38.200000000000003,0,0,0,0,{"$f":"SUM((AV89*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA89)*CM89","v":0},0,0.45729999999999998,0,12.5,809.1,null,null,"D0282"]
[283,"Elk","Elk Valley ",131.5,0,131.5,104,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},104,100.5,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},100.5,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":101},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":101},{"$f":"IF('Military Provision'!J91=\"YES\", MAX('2018 Legal Max'!L90,'2018 Legal Max'!I90,AVERAGE('2018 Legal Max'!F90,'2018 Legal Max'!I90,'2018 Legal Max'!L90)), MAX(L90, I90))","v":104},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":9},113.5,111.1,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM89,VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U90/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN89,VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W90*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO89,VLOOKUP($CV90,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":35.9},{"$f":"Z90/6*'Weighting Factors'!$Q$6","v":3},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":105},11,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":77},{"$f":"IF(A90=207, AD90,MAX(AC90,AD90))*'Weighting Factors'!$Q$9","v":37.299999999999997},8.1,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG89,VLOOKUP($CV90,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":8.1},8.1,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI90*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":19.5},6.6,{"$f":"AL90*'Weighting Factors'!$Q$5","v":26440},60476,{"$f":"MAX(AM90, AN90)/'Weighting Factors'!$Q$5","v":15.1},{"$f":"CJ90/'Weighting Factors'!$Q$5","v":0},{"$f":"CK90/'Weighting Factors'!$Q$5","v":0},{"$f":"CO90/'Weighting Factors'!$Q$5","v":0},232249,{"$f":"AS90/'Weighting Factors'!$Q$5","v":58},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},346.1,288.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB89,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX90*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY90*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ90*'Weighting Factors'!$T$12)","v":0},209817,{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H90>0,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H90),'Weighting Factors'!H90,VLOOKUP($CV90,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV90,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H90=\"\",\"\",IF('Weighting Factors'!J90=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S90+T90+Y90+AA90+AE90+AH90+AJ90++AO90+AP90+AQ90+AU90+AR90)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA90+'2018 Legal Max'!BB90","v":1363946},{"$f":"SUM((AV90+AR90)*'Weighting Factors'!$Q$5)+BA90+'2018 Legal Max'!BB90","v":1596294},{"$f":"IF('Weighting Factors'!H90>0,'Weighting Factors'!H90,'Preliminary SO66'!AV89)","v":1697464},1596294,null,{"$f":"'Weighting Factors'!F90","v":0},{"$f":"'Weighting Factors'!E90","v":-933},-933,1595361,{"$f":"SUM((S90+T90+Y90+AA90+AE90+AH90+AJ90++AO90+AP90+AQ90+AR90)*'Weighting Factors'!Q$12)+(MAX(AS90,'Weighting Factors'!B90))","v":1593481},0.3,478044,460000,460000,0.28870000000000001,0,true,130.34299999999999,0.97854600000000003,111.1,false,0,0,0,0,160,0.12,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF90^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF90^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1353.12},{"$f":"ROUND(CG90/'Weighting Factors'!$Q$5,4)","v":0.33779999999999999},6.6,0,0,0,0,{"$f":"SUM((AV90*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA90)*CM90","v":0},0,0.73329999999999995,8.1,0,346.1,null,null,"D0283"]
[284,"Chase","Chase County ",330.5,0,330.5,327.5,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},327.5,323,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},323,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":320},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":320},{"$f":"IF('Military Provision'!J92=\"YES\", MAX('2018 Legal Max'!L91,'2018 Legal Max'!I91,AVERAGE('2018 Legal Max'!F91,'2018 Legal Max'!I91,'2018 Legal Max'!L91)), MAX(L91, I91))","v":327.5},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":23},350.5,163.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM90,VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U91/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN90,VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W91*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO90,VLOOKUP($CV91,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":66.8},{"$f":"Z91/6*'Weighting Factors'!$Q$6","v":5.6},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":321},32,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":77},{"$f":"IF(A91=207, AD91,MAX(AC91,AD91))*'Weighting Factors'!$Q$9","v":37.299999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG90,VLOOKUP($CV91,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI91*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":182},54.4,{"$f":"AL91*'Weighting Factors'!$Q$5","v":217926},268484,{"$f":"MAX(AM91, AN91)/'Weighting Factors'!$Q$5","v":67},{"$f":"CJ91/'Weighting Factors'!$Q$5","v":0},{"$f":"CK91/'Weighting Factors'!$Q$5","v":0},{"$f":"CO91/'Weighting Factors'!$Q$5","v":0},288554,{"$f":"AS91/'Weighting Factors'!$Q$5","v":72},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},696.1,624.1,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB90,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},0,{"$f":"SUM(AX91*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY91*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ91*'Weighting Factors'!$T$12)","v":1360},0,{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H91>0,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H91),'Weighting Factors'!H91,VLOOKUP($CV91,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV91,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H91=\"\",\"\",IF('Weighting Factors'!J91=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S91+T91+Y91+AA91+AE91+AH91+AJ91++AO91+AP91+AQ91+AU91+AR91)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA91+'2018 Legal Max'!BB91","v":2501505},{"$f":"SUM((AV91+AR91)*'Weighting Factors'!$Q$5)+BA91+'2018 Legal Max'!BB91","v":2789937},{"$f":"IF('Weighting Factors'!H91>0,'Weighting Factors'!H91,'Preliminary SO66'!AV90)","v":2932392},2789937,null,{"$f":"'Weighting Factors'!F91","v":0},{"$f":"'Weighting Factors'!E91","v":0},0,2789937,{"$f":"SUM((S91+T91+Y91+AA91+AE91+AH91+AJ91++AO91+AP91+AQ91+AR91)*'Weighting Factors'!Q$12)+(MAX(AS91,'Weighting Factors'!B91))","v":3245266},0.3,973580,988262,973580,0.3,0,false,0,0,0,true,62.4938,0.46702900000000003,163.69999999999999,0,780,0.23,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF91^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF91^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1196.81},{"$f":"ROUND(CG91/'Weighting Factors'!$Q$5,4)","v":0.29880000000000001},54.4,0,0,0,0,{"$f":"SUM((AV91*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA91)*CM91","v":0},0,0.2399,0,0,696.1,null,null,"D0284"]
[285,"Chautauqua","Cedar Vale ",157.6,0,157.6,161,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},161,169.5,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},169.5,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":149},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":149},{"$f":"IF('Military Provision'!J93=\"YES\", MAX('2018 Legal Max'!L92,'2018 Legal Max'!I92,AVERAGE('2018 Legal Max'!F92,'2018 Legal Max'!I92,'2018 Legal Max'!L92)), MAX(L92, I92))","v":169.5},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":13},182.5,145.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM91,VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U92/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN91,VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W92*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO91,VLOOKUP($CV92,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z92/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":152},15,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":78},{"$f":"IF(A92=207, AD92,MAX(AC92,AD92))*'Weighting Factors'!$Q$9","v":37.799999999999997},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG91,VLOOKUP($CV92,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.4},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI92*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":21.5},7.8,{"$f":"AL92*'Weighting Factors'!$Q$5","v":31247},51617,{"$f":"MAX(AM92, AN92)/'Weighting Factors'!$Q$5","v":12.9},{"$f":"CJ92/'Weighting Factors'!$Q$5","v":0},{"$f":"CK92/'Weighting Factors'!$Q$5","v":0},{"$f":"CO92/'Weighting Factors'!$Q$5","v":0},183790,{"$f":"AS92/'Weighting Factors'!$Q$5","v":45.9},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},432.5,386.6,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB91,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX92*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY92*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ92*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H92>0,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H92),'Weighting Factors'!H92,VLOOKUP($CV92,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV92,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H92=\"\",\"\",IF('Weighting Factors'!J92=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S92+T92+Y92+AA92+AE92+AH92+AJ92++AO92+AP92+AQ92+AU92+AR92)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA92+'2018 Legal Max'!BB92","v":1548720},{"$f":"SUM((AV92+AR92)*'Weighting Factors'!$Q$5)+BA92+'2018 Legal Max'!BB92","v":1732595},{"$f":"IF('Weighting Factors'!H92>0,'Weighting Factors'!H92,'Preliminary SO66'!AV91)","v":1823131},1732595,null,{"$f":"'Weighting Factors'!F92","v":0},{"$f":"'Weighting Factors'!E92","v":0},0,1732595,{"$f":"SUM((S92+T92+Y92+AA92+AE92+AH92+AJ92++AO92+AP92+AQ92+AR92)*'Weighting Factors'!Q$12)+(MAX(AS92,'Weighting Factors'!B92))","v":1919624},0.3,575887,405000,405000,0.21099999999999999,0,true,796.53800000000001,0.79564599999999996,145.19999999999999,false,0,0,0,0,259,0.08,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF92^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF92^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1460.71},{"$f":"ROUND(CG92/'Weighting Factors'!$Q$5,4)","v":0.36459999999999998},7.8,0,0,0,0,{"$f":"SUM((AV92*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA92)*CM92","v":0},0,0.51319999999999999,8.1999999999999993,0,432.5,null,null,"D0285"]
[286,"Chautauqua","Chautauqua Co Community ",334.2,0,334.2,345.9,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},345.9,334.7,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},334.7,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":352},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":352},{"$f":"IF('Military Provision'!J94=\"YES\", MAX('2018 Legal Max'!L93,'2018 Legal Max'!I93,AVERAGE('2018 Legal Max'!F93,'2018 Legal Max'!I93,'2018 Legal Max'!L93)), MAX(L93, I93))","v":345.9},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},375.4,172.1,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM92,VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U93/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN92,VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W93*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO92,VLOOKUP($CV93,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":54.1},{"$f":"Z93/6*'Weighting Factors'!$Q$6","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":369},37,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":192},{"$f":"IF(A93=207, AD93,MAX(AC93,AD93))*'Weighting Factors'!$Q$9","v":92.9},20.2,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG92,VLOOKUP($CV93,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":18.8},20.2,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI93*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":95.5},28.1,{"$f":"AL93*'Weighting Factors'!$Q$5","v":112569},171029,{"$f":"MAX(AM93, AN93)/'Weighting Factors'!$Q$5","v":42.7},{"$f":"CJ93/'Weighting Factors'!$Q$5","v":0},{"$f":"CK93/'Weighting Factors'!$Q$5","v":0},{"$f":"CO93/'Weighting Factors'!$Q$5","v":0},412606,{"$f":"AS93/'Weighting Factors'!$Q$5","v":103},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},810.8,707.8,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB92,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX93*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY93*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ93*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H93>0,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H93),'Weighting Factors'!H93,VLOOKUP($CV93,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV93,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H93=\"\",\"\",IF('Weighting Factors'!J93=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S93+T93+Y93+AA93+AE93+AH93+AJ93++AO93+AP93+AQ93+AU93+AR93)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA93+'2018 Legal Max'!BB93","v":2835447},{"$f":"SUM((AV93+AR93)*'Weighting Factors'!$Q$5)+BA93+'2018 Legal Max'!BB93","v":3248065},{"$f":"IF('Weighting Factors'!H93>0,'Weighting Factors'!H93,'Preliminary SO66'!AV92)","v":3248065},3248065,null,{"$f":"'Weighting Factors'!F93","v":0},{"$f":"'Weighting Factors'!E93","v":0},0,3248065,{"$f":"SUM((S93+T93+Y93+AA93+AE93+AH93+AJ93++AO93+AP93+AQ93+AR93)*'Weighting Factors'!Q$12)+(MAX(AS93,'Weighting Factors'!B93))","v":3681262},0.3,1104379,1101146,1101146,0.29909999999999998,0,false,0,0,0,true,93.307500000000005,0.458569,172.1,0,382.5,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF93^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF93^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG93/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},28.1,0,0,0,0,{"$f":"SUM((AV93*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA93)*CM93","v":0},0,0.52029999999999998,20.2,0,810.8,null,null,"D0286"]
[287,"Franklin","West Franklin ",534,0,534,539,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},539,536.5,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},536.5,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":597.6},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":597.6},{"$f":"IF('Military Provision'!J95=\"YES\", MAX('2018 Legal Max'!L94,'2018 Legal Max'!I94,AVERAGE('2018 Legal Max'!F94,'2018 Legal Max'!I94,'2018 Legal Max'!L94)), MAX(L94, I94))","v":539},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":52},595.5,228.5,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM93,VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U94/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN93,VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W94*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO93,VLOOKUP($CV94,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":249.4},{"$f":"Z94/6*'Weighting Factors'!$Q$6","v":20.8},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":616},62,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":255},{"$f":"IF(A94=207, AD94,MAX(AC94,AD94))*'Weighting Factors'!$Q$9","v":123.4},11.4,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG93,VLOOKUP($CV94,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":15.9},15.9,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI94*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":406},82.3,{"$f":"AL94*'Weighting Factors'!$Q$5","v":329694},359006,{"$f":"MAX(AM94, AN94)/'Weighting Factors'!$Q$5","v":89.6},{"$f":"CJ94/'Weighting Factors'!$Q$5","v":0},{"$f":"CK94/'Weighting Factors'!$Q$5","v":0},{"$f":"CO94/'Weighting Factors'!$Q$5","v":0},774451,{"$f":"AS94/'Weighting Factors'!$Q$5","v":193.3},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1267,1073.7,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB93,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX94*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY94*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ94*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H94>0,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H94),'Weighting Factors'!H94,VLOOKUP($CV94,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV94,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H94=\"\",\"\",IF('Weighting Factors'!J94=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S94+T94+Y94+AA94+AE94+AH94+AJ94++AO94+AP94+AQ94+AU94+AR94)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA94+'2018 Legal Max'!BB94","v":4301242},{"$f":"SUM((AV94+AR94)*'Weighting Factors'!$Q$5)+BA94+'2018 Legal Max'!BB94","v":5075602},{"$f":"IF('Weighting Factors'!H94>0,'Weighting Factors'!H94,'Preliminary SO66'!AV93)","v":5253261},5075602,null,{"$f":"'Weighting Factors'!F94","v":0},{"$f":"'Weighting Factors'!E94","v":0},0,5075602,{"$f":"SUM((S94+T94+Y94+AA94+AE94+AH94+AJ94++AO94+AP94+AQ94+AR94)*'Weighting Factors'!Q$12)+(MAX(AS94,'Weighting Factors'!B94))","v":5749037},0.3,1724711,1757174,1724711,0.3,0,false,0,0,0,true,365.68130000000002,0.38379099999999999,228.5,0,227,1.79,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF94^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF94^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":812.61},{"$f":"ROUND(CG94/'Weighting Factors'!$Q$5,4)","v":0.20280000000000001},82.3,0,0,0,0,{"$f":"SUM((AV94*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA94)*CM94","v":0},0,0.41399999999999998,0,11.4,1267,null,null,"D0287"]
[288,"Franklin","Central Heights ",533.5,0,533.5,506,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},506,495.6,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},495.6,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":531.9},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":531.9},{"$f":"IF('Military Provision'!J96=\"YES\", MAX('2018 Legal Max'!L95,'2018 Legal Max'!I95,AVERAGE('2018 Legal Max'!F95,'2018 Legal Max'!I95,'2018 Legal Max'!L95)), MAX(L95, I95))","v":506},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":43},554,220.4,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM94,VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U95/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN94,VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W95*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO94,VLOOKUP($CV95,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":242.9},{"$f":"Z95/6*'Weighting Factors'!$Q$6","v":20.2},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":544},54,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":284},{"$f":"IF(A95=207, AD95,MAX(AC95,AD95))*'Weighting Factors'!$Q$9","v":137.5},29.8,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG94,VLOOKUP($CV95,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":29.4},29.8,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI95*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":383},71.900000000000006,{"$f":"AL95*'Weighting Factors'!$Q$5","v":288031},358621,{"$f":"MAX(AM95, AN95)/'Weighting Factors'!$Q$5","v":89.5},{"$f":"CJ95/'Weighting Factors'!$Q$5","v":0},{"$f":"CK95/'Weighting Factors'!$Q$5","v":0},{"$f":"CO95/'Weighting Factors'!$Q$5","v":0},463288,{"$f":"AS95/'Weighting Factors'!$Q$5","v":115.6},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1167.2,1051.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB94,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},1,{"$f":"SUM(AX95*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY95*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ95*'Weighting Factors'!$T$12)","v":20709},0,{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H95>0,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H95),'Weighting Factors'!H95,VLOOKUP($CV95,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV95,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H95=\"\",\"\",IF('Weighting Factors'!J95=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S95+T95+Y95+AA95+AE95+AH95+AJ95++AO95+AP95+AQ95+AU95+AR95)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA95+'2018 Legal Max'!BB95","v":4233419},{"$f":"SUM((AV95+AR95)*'Weighting Factors'!$Q$5)+BA95+'2018 Legal Max'!BB95","v":4696512},{"$f":"IF('Weighting Factors'!H95>0,'Weighting Factors'!H95,'Preliminary SO66'!AV94)","v":4739284},4696512,null,{"$f":"'Weighting Factors'!F95","v":0},{"$f":"'Weighting Factors'!E95","v":0},0,4696512,{"$f":"SUM((S95+T95+Y95+AA95+AE95+AH95+AJ95++AO95+AP95+AQ95+AR95)*'Weighting Factors'!Q$12)+(MAX(AS95,'Weighting Factors'!B95))","v":5201330},0.3,1560399,1568270,1560399,0.3,0,false,0,0,0,true,314.32499999999999,0.39789000000000002,220.4,0,142.1,2.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF95^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF95^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":751.97},{"$f":"ROUND(CG95/'Weighting Factors'!$Q$5,4)","v":0.18770000000000001},71.900000000000006,0,0,0,0,{"$f":"SUM((AV95*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA95)*CM95","v":0},0,0.52210000000000001,29.8,0,1167.2,null,null,"D0288"]
[289,"Franklin","Wellsville ",736.5,0,736.5,712,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},712,723.5,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},723.5,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":776},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":776},{"$f":"IF('Military Provision'!J97=\"YES\", MAX('2018 Legal Max'!L96,'2018 Legal Max'!I96,AVERAGE('2018 Legal Max'!F96,'2018 Legal Max'!I96,'2018 Legal Max'!L96)), MAX(L96, I96))","v":723.5},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":52},775.5,250.2,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM95,VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0.8},{"$f":"(U96/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN95,VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W96*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO95,VLOOKUP($CV96,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":262.5},{"$f":"Z96/6*'Weighting Factors'!$Q$6","v":21.9},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":784},78,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":174},{"$f":"IF(A96=207, AD96,MAX(AC96,AD96))*'Weighting Factors'!$Q$9","v":84.2},0,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG95,VLOOKUP($CV96,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI96*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":146.5},32.4,{"$f":"AL96*'Weighting Factors'!$Q$5","v":129794},230735,{"$f":"MAX(AM96, AN96)/'Weighting Factors'!$Q$5","v":57.6},{"$f":"CJ96/'Weighting Factors'!$Q$5","v":0},{"$f":"CK96/'Weighting Factors'!$Q$5","v":0},{"$f":"CO96/'Weighting Factors'!$Q$5","v":0},773896,{"$f":"AS96/'Weighting Factors'!$Q$5","v":193.2},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1382.8,1189.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB95,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX96*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY96*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ96*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H96>0,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H96),'Weighting Factors'!H96,VLOOKUP($CV96,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV96,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H96=\"\",\"\",IF('Weighting Factors'!J96=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S96+T96+Y96+AA96+AE96+AH96+AJ96++AO96+AP96+AQ96+AU96+AR96)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA96+'2018 Legal Max'!BB96","v":4765538},{"$f":"SUM((AV96+AR96)*'Weighting Factors'!$Q$5)+BA96+'2018 Legal Max'!BB96","v":5539497},{"$f":"IF('Weighting Factors'!H96>0,'Weighting Factors'!H96,'Preliminary SO66'!AV95)","v":5706532},5539497,null,{"$f":"'Weighting Factors'!F96","v":0},{"$f":"'Weighting Factors'!E96","v":0},0,5539497,{"$f":"SUM((S96+T96+Y96+AA96+AE96+AH96+AJ96++AO96+AP96+AQ96+AR96)*'Weighting Factors'!Q$12)+(MAX(AS96,'Weighting Factors'!B96))","v":6128926},0.3,1838678,1883562,1838678,0.3,0,false,0,0,0,true,588.43129999999996,0.32263599999999998,250.2,0,130,1.1299999999999999,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF96^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF96^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":886.29},{"$f":"ROUND(CG96/'Weighting Factors'!$Q$5,4)","v":0.22120000000000001},32.4,0,0,0,0,{"$f":"SUM((AV96*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA96)*CM96","v":0},0,0.22189999999999999,0,0,1382.8,null,null,"D0289"]
[290,"Franklin","Ottawa ",2275.4,0,2275.4,2186.3000000000002,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2186.3000000000002,2218.9,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2218.9,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2342},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2342},{"$f":"IF('Military Provision'!J98=\"YES\", MAX('2018 Legal Max'!L97,'2018 Legal Max'!I97,AVERAGE('2018 Legal Max'!F97,'2018 Legal Max'!I97,'2018 Legal Max'!L97)), MAX(L97, I97))","v":2218.9},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14.5},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":178},2411.4,84.5,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM96,VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":33.799999999999997},{"$f":"(U97/6)*'Weighting Factors'!$Q$7","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN96,VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":25},{"$f":"W97*'Weighting Factors'!$Q$8","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO96,VLOOKUP($CV97,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":637.9},{"$f":"Z97/6*'Weighting Factors'!$Q$6","v":53.2},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2410},241,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":994},{"$f":"IF(A97=207, AD97,MAX(AC97,AD97))*'Weighting Factors'!$Q$9","v":481.1},43.4,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG96,VLOOKUP($CV97,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":47.5},47.5,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":472.6},{"$f":"AI97*'Weighting Factors'!$Q$10","v":118.2},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":160},34.1,{"$f":"AL97*'Weighting Factors'!$Q$5","v":136605},407156,{"$f":"MAX(AM97, AN97)/'Weighting Factors'!$Q$5","v":101.6},{"$f":"CJ97/'Weighting Factors'!$Q$5","v":0},{"$f":"CK97/'Weighting Factors'!$Q$5","v":0},{"$f":"CO97/'Weighting Factors'!$Q$5","v":0},2357071,{"$f":"AS97/'Weighting Factors'!$Q$5","v":588.4},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3890.5,3302.1,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB96,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.9},0,{"$f":"SUM(AX97*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY97*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ97*'Weighting Factors'!$T$12)","v":6530},0,{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H97>0,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H97),'Weighting Factors'!H97,VLOOKUP($CV97,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV97,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H97=\"\",\"\",IF('Weighting Factors'!J97=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S97+T97+Y97+AA97+AE97+AH97+AJ97++AO97+AP97+AQ97+AU97+AR97)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA97+'2018 Legal Max'!BB97","v":13234743},{"$f":"SUM((AV97+AR97)*'Weighting Factors'!$Q$5)+BA97+'2018 Legal Max'!BB97","v":15591873},{"$f":"IF('Weighting Factors'!H97>0,'Weighting Factors'!H97,'Preliminary SO66'!AV96)","v":17208451},15591873,null,{"$f":"'Weighting Factors'!F97","v":0},{"$f":"'Weighting Factors'!E97","v":-467},-467,15591406,{"$f":"SUM((S97+T97+Y97+AA97+AE97+AH97+AJ97++AO97+AP97+AQ97+AR97)*'Weighting Factors'!Q$12)+(MAX(AS97,'Weighting Factors'!B97))","v":17183500},0.3,5155050,5642372,5155050,0.3,0,false,0,0,0,false,0,0,0,84.5,115.9,1.38,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF97^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF97^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":853.49},{"$f":"ROUND(CG97/'Weighting Factors'!$Q$5,4)","v":0.21310000000000001},34.1,0,0,0,0,{"$f":"SUM((AV97*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA97)*CM97","v":0},0,0.41239999999999999,0,43.4,3890.5,null,null,"D0290"]
[291,"Gove","Grinnell Public Schools ",77,0,77,82.5,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},82.5,72,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},72,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":69},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":69},{"$f":"IF('Military Provision'!J99=\"YES\", MAX('2018 Legal Max'!L98,'2018 Legal Max'!I98,AVERAGE('2018 Legal Max'!F98,'2018 Legal Max'!I98,'2018 Legal Max'!L98)), MAX(L98, I98))","v":82.5},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":7},90,91.3,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM97,VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U98/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN97,VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W98*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO97,VLOOKUP($CV98,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":8},{"$f":"Z98/6*'Weighting Factors'!$Q$6","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":71},7,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":14},{"$f":"IF(A98=207, AD98,MAX(AC98,AD98))*'Weighting Factors'!$Q$9","v":6.8},0,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG97,VLOOKUP($CV98,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI98*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":31},10.5,{"$f":"AL98*'Weighting Factors'!$Q$5","v":42063},58936,{"$f":"MAX(AM98, AN98)/'Weighting Factors'!$Q$5","v":14.7},{"$f":"CJ98/'Weighting Factors'!$Q$5","v":0},{"$f":"CK98/'Weighting Factors'!$Q$5","v":0},{"$f":"CO98/'Weighting Factors'!$Q$5","v":0},103148,{"$f":"AS98/'Weighting Factors'!$Q$5","v":25.7},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},229.2,203.5,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB97,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX98*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY98*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ98*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H98>0,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H98),'Weighting Factors'!H98,VLOOKUP($CV98,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV98,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H98=\"\",\"\",IF('Weighting Factors'!J98=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S98+T98+Y98+AA98+AE98+AH98+AJ98++AO98+AP98+AQ98+AU98+AR98)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA98+'2018 Legal Max'!BB98","v":815221},{"$f":"SUM((AV98+AR98)*'Weighting Factors'!$Q$5)+BA98+'2018 Legal Max'!BB98","v":918175},{"$f":"IF('Weighting Factors'!H98>0,'Weighting Factors'!H98,'Preliminary SO66'!AV97)","v":947419},918175,null,{"$f":"'Weighting Factors'!F98","v":0},{"$f":"'Weighting Factors'!E98","v":0},0,918175,{"$f":"SUM((S98+T98+Y98+AA98+AE98+AH98+AJ98++AO98+AP98+AQ98+AR98)*'Weighting Factors'!Q$12)+(MAX(AS98,'Weighting Factors'!B98))","v":1016863},0.3,305059,225000,225000,0.2213,91.3,false,0,0,0,false,0,0,0,0,267.8,0.12,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF98^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF98^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1353.12},{"$f":"ROUND(CG98/'Weighting Factors'!$Q$5,4)","v":0.33779999999999999},10.5,0,0,0,0,{"$f":"SUM((AV98*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA98)*CM98","v":0},0,0.19719999999999999,0,0,229.2,null,null,"D0291"]
[292,"Gove","Wheatland ",99.5,0,99.5,98,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},98,104,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},104,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":111.5},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":111.5},{"$f":"IF('Military Provision'!J100=\"YES\", MAX('2018 Legal Max'!L99,'2018 Legal Max'!I99,AVERAGE('2018 Legal Max'!F99,'2018 Legal Max'!I99,'2018 Legal Max'!L99)), MAX(L99, I99))","v":104},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":8},112,110,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM98,VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U99/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN98,VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W99*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO98,VLOOKUP($CV99,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":11.9},{"$f":"Z99/6*'Weighting Factors'!$Q$6","v":1},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":112},11,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":32},{"$f":"IF(A99=207, AD99,MAX(AC99,AD99))*'Weighting Factors'!$Q$9","v":15.5},0,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG98,VLOOKUP($CV99,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI99*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":66},21.4,{"$f":"AL99*'Weighting Factors'!$Q$5","v":85728},115175,{"$f":"MAX(AM99, AN99)/'Weighting Factors'!$Q$5","v":28.8},{"$f":"CJ99/'Weighting Factors'!$Q$5","v":0},{"$f":"CK99/'Weighting Factors'!$Q$5","v":0},{"$f":"CO99/'Weighting Factors'!$Q$5","v":0},133462,{"$f":"AS99/'Weighting Factors'!$Q$5","v":33.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},300.60000000000002,267.3,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB98,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX99*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY99*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ99*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H99>0,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H99),'Weighting Factors'!H99,VLOOKUP($CV99,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV99,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H99=\"\",\"\",IF('Weighting Factors'!J99=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S99+T99+Y99+AA99+AE99+AH99+AJ99++AO99+AP99+AQ99+AU99+AR99)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA99+'2018 Legal Max'!BB99","v":1070804},{"$f":"SUM((AV99+AR99)*'Weighting Factors'!$Q$5)+BA99+'2018 Legal Max'!BB99","v":1204204},{"$f":"IF('Weighting Factors'!H99>0,'Weighting Factors'!H99,'Preliminary SO66'!AV98)","v":1213017},1204204,null,{"$f":"'Weighting Factors'!F99","v":0},{"$f":"'Weighting Factors'!E99","v":0},0,1204204,{"$f":"SUM((S99+T99+Y99+AA99+AE99+AH99+AJ99++AO99+AP99+AQ99+AR99)*'Weighting Factors'!Q$12)+(MAX(AS99,'Weighting Factors'!B99))","v":1397642},0.3,419293,419831,419293,0.3,0,true,115.86,0.98252300000000004,110,false,0,0,0,0,437,0.15,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF99^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF99^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1297.33},{"$f":"ROUND(CG99/'Weighting Factors'!$Q$5,4)","v":0.32379999999999998},21.4,0,0,0,0,{"$f":"SUM((AV99*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA99)*CM99","v":0},0,0.28570000000000001,0,0,300.60000000000002,null,null,"D0292"]
[293,"Gove","Quinter Public Schools ",266.5,0,266.5,252,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},252,269.5,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},269.5,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":283},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":283},{"$f":"IF('Military Provision'!J101=\"YES\", MAX('2018 Legal Max'!L100,'2018 Legal Max'!I100,AVERAGE('2018 Legal Max'!F100,'2018 Legal Max'!I100,'2018 Legal Max'!L100)), MAX(L100, I100))","v":269.5},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":26},297.5,146,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM99,VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":12.3},{"$f":"(U100/6)*'Weighting Factors'!$Q$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN99,VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":11},{"$f":"W100*'Weighting Factors'!$Q$8","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO99,VLOOKUP($CV100,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":41.4},{"$f":"Z100/6*'Weighting Factors'!$Q$6","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":293},29,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":63},{"$f":"IF(A100=207, AD100,MAX(AC100,AD100))*'Weighting Factors'!$Q$9","v":30.5},0,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG99,VLOOKUP($CV100,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI100*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":83},25.2,{"$f":"AL100*'Weighting Factors'!$Q$5","v":100951},103234,{"$f":"MAX(AM100, AN100)/'Weighting Factors'!$Q$5","v":25.8},{"$f":"CJ100/'Weighting Factors'!$Q$5","v":0},{"$f":"CK100/'Weighting Factors'!$Q$5","v":0},{"$f":"CO100/'Weighting Factors'!$Q$5","v":0},334886,{"$f":"AS100/'Weighting Factors'!$Q$5","v":83.6},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},589.9,506.3,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB99,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX100*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY100*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ100*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H100>0,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H100),'Weighting Factors'!H100,VLOOKUP($CV100,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV100,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H100=\"\",\"\",IF('Weighting Factors'!J100=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S100+T100+Y100+AA100+AE100+AH100+AJ100++AO100+AP100+AQ100+AU100+AR100)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA100+'2018 Legal Max'!BB100","v":2028238},{"$f":"SUM((AV100+AR100)*'Weighting Factors'!$Q$5)+BA100+'2018 Legal Max'!BB100","v":2363139},{"$f":"IF('Weighting Factors'!H100>0,'Weighting Factors'!H100,'Preliminary SO66'!AV99)","v":2420425},2363139,null,{"$f":"'Weighting Factors'!F100","v":0},{"$f":"'Weighting Factors'!E100","v":0},0,2363139,{"$f":"SUM((S100+T100+Y100+AA100+AE100+AH100+AJ100++AO100+AP100+AQ100+AR100)*'Weighting Factors'!Q$12)+(MAX(AS100,'Weighting Factors'!B100))","v":2637442},0.31,817607,826237,817607,0.31,0,true,1906.8630000000001,0.490813,146,false,0,0,0,0,400.8,0.21,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF100^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF100^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1217.53},{"$f":"ROUND(CG100/'Weighting Factors'!$Q$5,4)","v":0.3039},25.2,0,0,0,0,{"$f":"SUM((AV100*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA100)*CM100","v":0},0,0.215,0,0,589.9,null,null,"D0293"]
[294,"Decatur","Oberlin ",314,0,314,294,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},294,307,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},307,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":341.4},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":341.4},{"$f":"IF('Military Provision'!J102=\"YES\", MAX('2018 Legal Max'!L101,'2018 Legal Max'!I101,AVERAGE('2018 Legal Max'!F101,'2018 Legal Max'!I101,'2018 Legal Max'!L101)), MAX(L101, I101))","v":307},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":29},336,158.6,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM100,VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U101/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN100,VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W101*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO100,VLOOKUP($CV101,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":81.7},{"$f":"Z101/6*'Weighting Factors'!$Q$6","v":6.8},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":345},35,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":113},{"$f":"IF(A101=207, AD101,MAX(AC101,AD101))*'Weighting Factors'!$Q$9","v":54.7},0,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG100,VLOOKUP($CV101,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI101*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":76.5},27.3,{"$f":"AL101*'Weighting Factors'!$Q$5","v":109364},142139,{"$f":"MAX(AM101, AN101)/'Weighting Factors'!$Q$5","v":35.5},{"$f":"CJ101/'Weighting Factors'!$Q$5","v":0},{"$f":"CK101/'Weighting Factors'!$Q$5","v":0},{"$f":"CO101/'Weighting Factors'!$Q$5","v":0},330183,{"$f":"AS101/'Weighting Factors'!$Q$5","v":82.4},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},676.8,594.4,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB100,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX101*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY101*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ101*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H101>0,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H101),'Weighting Factors'!H101,VLOOKUP($CV101,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV101,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H101=\"\",\"\",IF('Weighting Factors'!J101=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S101+T101+Y101+AA101+AE101+AH101+AJ101++AO101+AP101+AQ101+AU101+AR101)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA101+'2018 Legal Max'!BB101","v":2381166},{"$f":"SUM((AV101+AR101)*'Weighting Factors'!$Q$5)+BA101+'2018 Legal Max'!BB101","v":2711261},{"$f":"IF('Weighting Factors'!H101>0,'Weighting Factors'!H101,'Preliminary SO66'!AV100)","v":2756529},2711261,null,{"$f":"'Weighting Factors'!F101","v":0},{"$f":"'Weighting Factors'!E101","v":0},0,2711261,{"$f":"SUM((S101+T101+Y101+AA101+AE101+AH101+AJ101++AO101+AP101+AQ101+AR101)*'Weighting Factors'!Q$12)+(MAX(AS101,'Weighting Factors'!B101))","v":3004880},0.3,901464,913682,901464,0.3,0,false,0,0,0,true,44.55,0.47195500000000001,158.6,0,828,0.09,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF101^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF101^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1428.6},{"$f":"ROUND(CG101/'Weighting Factors'!$Q$5,4)","v":0.35659999999999997},27.3,0,0,0,0,{"$f":"SUM((AV101*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA101)*CM101","v":0},0,0.32750000000000001,0,0,676.8,null,null,"D0294"]
[297,"Cheyenne","St Francis Comm Sch ",264,0,264,258,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},258,261.5,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},261.5,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":278},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":278},{"$f":"IF('Military Provision'!J103=\"YES\", MAX('2018 Legal Max'!L102,'2018 Legal Max'!I102,AVERAGE('2018 Legal Max'!F102,'2018 Legal Max'!I102,'2018 Legal Max'!L102)), MAX(L102, I102))","v":261.5},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},281.5,150.1,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM101,VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":23.6},{"$f":"(U102/6)*'Weighting Factors'!$Q$7","v":1.6},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN101,VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":29},{"$f":"W102*'Weighting Factors'!$Q$8","v":5.4},5.4,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO101,VLOOKUP($CV102,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":86.2},{"$f":"Z102/6*'Weighting Factors'!$Q$6","v":7.2},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":279},28,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":81},{"$f":"IF(A102=207, AD102,MAX(AC102,AD102))*'Weighting Factors'!$Q$9","v":39.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG101,VLOOKUP($CV102,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI102*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":66},23.1,{"$f":"AL102*'Weighting Factors'!$Q$5","v":92539},106315,{"$f":"MAX(AM102, AN102)/'Weighting Factors'!$Q$5","v":26.5},{"$f":"CJ102/'Weighting Factors'!$Q$5","v":0},{"$f":"CK102/'Weighting Factors'!$Q$5","v":0},{"$f":"CO102/'Weighting Factors'!$Q$5","v":0},224802,{"$f":"AS102/'Weighting Factors'!$Q$5","v":56.1},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},566,509.9,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB101,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX102*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY102*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ102*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H102>0,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H102),'Weighting Factors'!H102,VLOOKUP($CV102,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV102,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H102=\"\",\"\",IF('Weighting Factors'!J102=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S102+T102+Y102+AA102+AE102+AH102+AJ102++AO102+AP102+AQ102+AU102+AR102)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA102+'2018 Legal Max'!BB102","v":2042659},{"$f":"SUM((AV102+AR102)*'Weighting Factors'!$Q$5)+BA102+'2018 Legal Max'!BB102","v":2267396},{"$f":"IF('Weighting Factors'!H102>0,'Weighting Factors'!H102,'Preliminary SO66'!AV101)","v":2346715},2267396,null,{"$f":"'Weighting Factors'!F102","v":0},{"$f":"'Weighting Factors'!E102","v":0},0,2267396,{"$f":"SUM((S102+T102+Y102+AA102+AE102+AH102+AJ102++AO102+AP102+AQ102+AR102)*'Weighting Factors'!Q$12)+(MAX(AS102,'Weighting Factors'!B102))","v":2514253},0.3,754276,777800,754276,0.3,0,true,1752.383,0.53322499999999995,150.1,false,0,0,0,0,640,0.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF102^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF102^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1400.48},{"$f":"ROUND(CG102/'Weighting Factors'!$Q$5,4)","v":0.34960000000000002},23.1,0,0,0,0,{"$f":"SUM((AV102*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA102)*CM102","v":0},0,0.2903,0,0,566,null,null,"D0297"]
[298,"Lincoln","Lincoln ",311.60000000000002,0,311.60000000000002,316.5,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},316.5,302.5,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},302.5,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":338},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":338},{"$f":"IF('Military Provision'!J104=\"YES\", MAX('2018 Legal Max'!L103,'2018 Legal Max'!I103,AVERAGE('2018 Legal Max'!F103,'2018 Legal Max'!I103,'2018 Legal Max'!L103)), MAX(L103, I103))","v":316.5},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},355.5,165.4,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM102,VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4.4000000000000004},{"$f":"(U103/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN102,VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W103*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO102,VLOOKUP($CV103,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":79.599999999999994},{"$f":"Z103/6*'Weighting Factors'!$Q$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":351},35,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":144},{"$f":"IF(A103=207, AD103,MAX(AC103,AD103))*'Weighting Factors'!$Q$9","v":69.7},6.1,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG102,VLOOKUP($CV103,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.2},6.2,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI103*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":132},37.5,{"$f":"AL103*'Weighting Factors'!$Q$5","v":150225},181429,{"$f":"MAX(AM103, AN103)/'Weighting Factors'!$Q$5","v":45.3},{"$f":"CJ103/'Weighting Factors'!$Q$5","v":0},{"$f":"CK103/'Weighting Factors'!$Q$5","v":0},{"$f":"CO103/'Weighting Factors'!$Q$5","v":0},406450,{"$f":"AS103/'Weighting Factors'!$Q$5","v":101.5},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},751.3,649.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB102,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX103*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY103*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ103*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H103>0,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H103),'Weighting Factors'!H103,VLOOKUP($CV103,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV103,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H103=\"\",\"\",IF('Weighting Factors'!J103=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S103+T103+Y103+AA103+AE103+AH103+AJ103++AO103+AP103+AQ103+AU103+AR103)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA103+'2018 Legal Max'!BB103","v":2603099},{"$f":"SUM((AV103+AR103)*'Weighting Factors'!$Q$5)+BA103+'2018 Legal Max'!BB103","v":3009708},{"$f":"IF('Weighting Factors'!H103>0,'Weighting Factors'!H103,'Preliminary SO66'!AV102)","v":3111060},3009708,null,{"$f":"'Weighting Factors'!F103","v":0},{"$f":"'Weighting Factors'!E103","v":0},0,3009708,{"$f":"SUM((S103+T103+Y103+AA103+AE103+AH103+AJ103++AO103+AP103+AQ103+AR103)*'Weighting Factors'!Q$12)+(MAX(AS103,'Weighting Factors'!B103))","v":3324052},0.3,997216,1027846,997216,0.3,0,false,0,0,0,true,68.681299999999993,0.46533000000000002,165.4,0,444,0.3,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF103^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF103^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1138.28},{"$f":"ROUND(CG103/'Weighting Factors'!$Q$5,4)","v":0.28410000000000002},37.5,0,0,0,0,{"$f":"SUM((AV103*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA103)*CM103","v":0},0,0.4103,0,6.1,751.3,null,null,"D0298"]
[299,"Lincoln","Sylvan Grove ",206.8,0,206.8,215.4,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},215.4,222.8,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},222.8,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":241.2},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":241.2},{"$f":"IF('Military Provision'!J105=\"YES\", MAX('2018 Legal Max'!L104,'2018 Legal Max'!I104,AVERAGE('2018 Legal Max'!F104,'2018 Legal Max'!I104,'2018 Legal Max'!L104)), MAX(L104, I104))","v":222.8},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},242.8,154.4,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM103,VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U104/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN103,VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W104*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO103,VLOOKUP($CV104,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":75.3},{"$f":"Z104/6*'Weighting Factors'!$Q$6","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":250},25,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":89},{"$f":"IF(A104=207, AD104,MAX(AC104,AD104))*'Weighting Factors'!$Q$9","v":43.1},0.4,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG103,VLOOKUP($CV104,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI104*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":167.5},48.6,{"$f":"AL104*'Weighting Factors'!$Q$5","v":194692},230735,{"$f":"MAX(AM104, AN104)/'Weighting Factors'!$Q$5","v":57.6},{"$f":"CJ104/'Weighting Factors'!$Q$5","v":0},{"$f":"CK104/'Weighting Factors'!$Q$5","v":0},{"$f":"CO104/'Weighting Factors'!$Q$5","v":0},223333,{"$f":"AS104/'Weighting Factors'!$Q$5","v":55.7},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},563.4,507.7,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB103,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX104*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY104*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ104*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H104>0,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H104),'Weighting Factors'!H104,VLOOKUP($CV104,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV104,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H104=\"\",\"\",IF('Weighting Factors'!J104=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S104+T104+Y104+AA104+AE104+AH104+AJ104++AO104+AP104+AQ104+AU104+AR104)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA104+'2018 Legal Max'!BB104","v":2033846},{"$f":"SUM((AV104+AR104)*'Weighting Factors'!$Q$5)+BA104+'2018 Legal Max'!BB104","v":2256980},{"$f":"IF('Weighting Factors'!H104>0,'Weighting Factors'!H104,'Preliminary SO66'!AV103)","v":2269399},2256980,null,{"$f":"'Weighting Factors'!F104","v":0},{"$f":"'Weighting Factors'!E104","v":0},0,2256980,{"$f":"SUM((S104+T104+Y104+AA104+AE104+AH104+AJ104++AO104+AP104+AQ104+AR104)*'Weighting Factors'!Q$12)+(MAX(AS104,'Weighting Factors'!B104))","v":2502906},0.3,750872,575000,575000,0.22969999999999999,0,true,1378.7339999999999,0.63580800000000004,154.4,false,0,0,0,0,623,0.27,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF104^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF104^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1161.1400000000001},{"$f":"ROUND(CG104/'Weighting Factors'!$Q$5,4)","v":0.28989999999999999},48.6,0,0,0,0,{"$f":"SUM((AV104*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA104)*CM104","v":0},0,0.35599999999999998,0,0.4,563.4,null,null,"D0299"]
[300,"Comanche","Comanche County ",289.5,0,289.5,293.5,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},293.5,280.5,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},280.5,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":319},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":319},{"$f":"IF('Military Provision'!J106=\"YES\", MAX('2018 Legal Max'!L105,'2018 Legal Max'!I105,AVERAGE('2018 Legal Max'!F105,'2018 Legal Max'!I105,'2018 Legal Max'!L105)), MAX(L105, I105))","v":293.5},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":36},329.5,156.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM104,VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U105/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN104,VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W105*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO104,VLOOKUP($CV105,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":73.400000000000006},{"$f":"Z105/6*'Weighting Factors'!$Q$6","v":6.1},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":325},33,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":93},{"$f":"IF(A105=207, AD105,MAX(AC105,AD105))*'Weighting Factors'!$Q$9","v":45},0,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG104,VLOOKUP($CV105,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI105*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":208.5},61.8,{"$f":"AL105*'Weighting Factors'!$Q$5","v":247571},302767,{"$f":"MAX(AM105, AN105)/'Weighting Factors'!$Q$5","v":75.599999999999994},{"$f":"CJ105/'Weighting Factors'!$Q$5","v":0},{"$f":"CK105/'Weighting Factors'!$Q$5","v":0},{"$f":"CO105/'Weighting Factors'!$Q$5","v":0},421358,{"$f":"AS105/'Weighting Factors'!$Q$5","v":105.2},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},717.6,612.4,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB104,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX105*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY105*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ105*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H105>0,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H105),'Weighting Factors'!H105,VLOOKUP($CV105,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV105,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H105=\"\",\"\",IF('Weighting Factors'!J105=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S105+T105+Y105+AA105+AE105+AH105+AJ105++AO105+AP105+AQ105+AU105+AR105)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA105+'2018 Legal Max'!BB105","v":2453274},{"$f":"SUM((AV105+AR105)*'Weighting Factors'!$Q$5)+BA105+'2018 Legal Max'!BB105","v":2874706},{"$f":"IF('Weighting Factors'!H105>0,'Weighting Factors'!H105,'Preliminary SO66'!AV104)","v":2957229},2874706,null,{"$f":"'Weighting Factors'!F105","v":0},{"$f":"'Weighting Factors'!E105","v":0},0,2874706,{"$f":"SUM((S105+T105+Y105+AA105+AE105+AH105+AJ105++AO105+AP105+AQ105+AR105)*'Weighting Factors'!Q$12)+(MAX(AS105,'Weighting Factors'!B105))","v":3171034},0.3,951310,977793,951310,0.3,0,false,0,0,0,true,36.506300000000003,0.47416399999999997,156.19999999999999,0,864,0.24,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF105^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF105^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1187.23},{"$f":"ROUND(CG105/'Weighting Factors'!$Q$5,4)","v":0.2964},61.8,0,0,0,0,{"$f":"SUM((AV105*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA105)*CM105","v":0},0,0.28620000000000001,0,0,717.6,null,null,"D0300"]
[303,"Ness","Ness City ",283.39999999999998,0,283.39999999999998,276.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},276.60000000000002,273.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},273.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":272.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":272.10000000000002},{"$f":"IF('Military Provision'!J107=\"YES\", MAX('2018 Legal Max'!L106,'2018 Legal Max'!I106,AVERAGE('2018 Legal Max'!F106,'2018 Legal Max'!I106,'2018 Legal Max'!L106)), MAX(L106, I106))","v":276.60000000000002},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},305.60000000000002,147.4,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM105,VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":91.3},{"$f":"(U106/6)*'Weighting Factors'!$Q$7","v":6},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN105,VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":39},{"$f":"W106*'Weighting Factors'!$Q$8","v":7.2},7.2,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO105,VLOOKUP($CV106,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":117.4},{"$f":"Z106/6*'Weighting Factors'!$Q$6","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":287},29,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":92},{"$f":"IF(A106=207, AD106,MAX(AC106,AD106))*'Weighting Factors'!$Q$9","v":44.5},0,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG105,VLOOKUP($CV106,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI106*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":27},10.8,{"$f":"AL106*'Weighting Factors'!$Q$5","v":43265},80122,{"$f":"MAX(AM106, AN106)/'Weighting Factors'!$Q$5","v":20},{"$f":"CJ106/'Weighting Factors'!$Q$5","v":0},{"$f":"CK106/'Weighting Factors'!$Q$5","v":0},{"$f":"CO106/'Weighting Factors'!$Q$5","v":0},211782,{"$f":"AS106/'Weighting Factors'!$Q$5","v":52.9},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},587.4,534.5,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB105,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX106*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY106*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ106*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H106>0,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H106),'Weighting Factors'!H106,VLOOKUP($CV106,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV106,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H106=\"\",\"\",IF('Weighting Factors'!J106=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S106+T106+Y106+AA106+AE106+AH106+AJ106++AO106+AP106+AQ106+AU106+AR106)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA106+'2018 Legal Max'!BB106","v":2141207},{"$f":"SUM((AV106+AR106)*'Weighting Factors'!$Q$5)+BA106+'2018 Legal Max'!BB106","v":2353124},{"$f":"IF('Weighting Factors'!H106>0,'Weighting Factors'!H106,'Preliminary SO66'!AV105)","v":2461687},2353124,null,{"$f":"'Weighting Factors'!F106","v":0},{"$f":"'Weighting Factors'!E106","v":0},0,2353124,{"$f":"SUM((S106+T106+Y106+AA106+AE106+AH106+AJ106++AO106+AP106+AQ106+AR106)*'Weighting Factors'!Q$12)+(MAX(AS106,'Weighting Factors'!B106))","v":2629646},0.3,788894,818091,788894,0.3,0,false,0,0,0,true,6.93,0.48228399999999999,147.4,0,517.79999999999995,0.05,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF106^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF106^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1596.17},{"$f":"ROUND(CG106/'Weighting Factors'!$Q$5,4)","v":0.39839999999999998},10.8,0,0,0,0,{"$f":"SUM((AV106*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA106)*CM106","v":0},0,0.3206,0,0,587.4,null,null,"D0303"]
[305,"Saline","Salina ",6608.2,0,6608.2,6577.8,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6577.8,6529.8,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},6529.8,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":7147},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":7147},{"$f":"IF('Military Provision'!J108=\"YES\", MAX('2018 Legal Max'!L107,'2018 Legal Max'!I107,AVERAGE('2018 Legal Max'!F107,'2018 Legal Max'!I107,'2018 Legal Max'!L107)), MAX(L107, I107))","v":6577.8},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":29},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":561},7167.8,251.2,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM106,VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1461.9},{"$f":"(U107/6)*'Weighting Factors'!$Q$7","v":96.2},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN106,VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":704},{"$f":"W107*'Weighting Factors'!$Q$8","v":130.19999999999999},130.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO106,VLOOKUP($CV107,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1032.2},{"$f":"Z107/6*'Weighting Factors'!$Q$6","v":86},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7314},731,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":3428},{"$f":"IF(A107=207, AD107,MAX(AC107,AD107))*'Weighting Factors'!$Q$9","v":1659.2},284.8,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG106,VLOOKUP($CV107,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":242.9},284.8,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":1261.2},{"$f":"AI107*'Weighting Factors'!$Q$10","v":315.3},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1234.5},171.6,{"$f":"AL107*'Weighting Factors'!$Q$5","v":687430},650603,{"$f":"MAX(AM107, AN107)/'Weighting Factors'!$Q$5","v":171.6},{"$f":"CJ107/'Weighting Factors'!$Q$5","v":0},{"$f":"CK107/'Weighting Factors'!$Q$5","v":0},{"$f":"CO107/'Weighting Factors'!$Q$5","v":0},6842628,{"$f":"AS107/'Weighting Factors'!$Q$5","v":1708.1},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},11774.2,10066.1,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB106,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":2.5},95,{"$f":"SUM(AX107*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY107*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ107*'Weighting Factors'!$T$12)","v":76605},0,{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H107>0,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H107),'Weighting Factors'!H107,VLOOKUP($CV107,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV107,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H107=\"\",\"\",IF('Weighting Factors'!J107=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S107+T107+Y107+AA107+AE107+AH107+AJ107++AO107+AP107+AQ107+AU107+AR107)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA107+'2018 Legal Max'!BB107","v":40401402},{"$f":"SUM((AV107+AR107)*'Weighting Factors'!$Q$5)+BA107+'2018 Legal Max'!BB107","v":47244050},{"$f":"IF('Weighting Factors'!H107>0,'Weighting Factors'!H107,'Preliminary SO66'!AV106)","v":48883404},47244050,null,{"$f":"'Weighting Factors'!F107","v":0},{"$f":"'Weighting Factors'!E107","v":-11196},-11196,47232854,{"$f":"SUM((S107+T107+Y107+AA107+AE107+AH107+AJ107++AO107+AP107+AQ107+AR107)*'Weighting Factors'!Q$12)+(MAX(AS107,'Weighting Factors'!B107))","v":52165744},0.3,15649723,16116847,15649723,0.3,0,false,0,0,0,false,0,0,0,251.2,93,13.27,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF107^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF107^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":556.83000000000004},{"$f":"ROUND(CG107/'Weighting Factors'!$Q$5,4)","v":0.13900000000000001},171.6,0,0,0,0,{"$f":"SUM((AV107*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA107)*CM107","v":0},0,0.46870000000000001,0,284.8,11774.2,null,null,"D0305"]
[306,"Saline","Southeast Of Saline ",672.3,0,672.3,647.5,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},647.5,639,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},639,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":658},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":658},{"$f":"IF('Military Provision'!J109=\"YES\", MAX('2018 Legal Max'!L108,'2018 Legal Max'!I108,AVERAGE('2018 Legal Max'!F108,'2018 Legal Max'!I108,'2018 Legal Max'!L108)), MAX(L108, I108))","v":647.5},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":52},699.5,243.7,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM107,VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U108/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN107,VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W108*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO107,VLOOKUP($CV108,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":226.8},{"$f":"Z108/6*'Weighting Factors'!$Q$6","v":18.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":661},66,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":104},{"$f":"IF(A108=207, AD108,MAX(AC108,AD108))*'Weighting Factors'!$Q$9","v":50.3},0,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG107,VLOOKUP($CV108,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI108*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":339},70.599999999999994,{"$f":"AL108*'Weighting Factors'!$Q$5","v":282824},383659,{"$f":"MAX(AM108, AN108)/'Weighting Factors'!$Q$5","v":95.8},{"$f":"CJ108/'Weighting Factors'!$Q$5","v":0},{"$f":"CK108/'Weighting Factors'!$Q$5","v":0},{"$f":"CO108/'Weighting Factors'!$Q$5","v":0},616872,{"$f":"AS108/'Weighting Factors'!$Q$5","v":154},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1262.2,1108.2,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB107,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX108*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY108*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ108*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H108>0,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H108),'Weighting Factors'!H108,VLOOKUP($CV108,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV108,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H108=\"\",\"\",IF('Weighting Factors'!J108=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S108+T108+Y108+AA108+AE108+AH108+AJ108++AO108+AP108+AQ108+AU108+AR108)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA108+'2018 Legal Max'!BB108","v":4439449},{"$f":"SUM((AV108+AR108)*'Weighting Factors'!$Q$5)+BA108+'2018 Legal Max'!BB108","v":5056373},{"$f":"IF('Weighting Factors'!H108>0,'Weighting Factors'!H108,'Preliminary SO66'!AV107)","v":5169728},5056373,null,{"$f":"'Weighting Factors'!F108","v":0},{"$f":"'Weighting Factors'!E108","v":0},0,5056373,{"$f":"SUM((S108+T108+Y108+AA108+AE108+AH108+AJ108++AO108+AP108+AQ108+AR108)*'Weighting Factors'!Q$12)+(MAX(AS108,'Weighting Factors'!B108))","v":5592690},0.3,1677807,1709981,1677807,0.3,0,false,0,0,0,true,494.38130000000001,0.34845700000000002,243.7,0,217.5,1.56,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF108^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF108^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":833.97},{"$f":"ROUND(CG108/'Weighting Factors'!$Q$5,4)","v":0.2082},70.599999999999994,0,0,0,0,{"$f":"SUM((AV108*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA108)*CM108","v":0},0,0.1573,0,0,1262.2,null,null,"D0306"]
[307,"Saline","Ell-Saline ",448,0,448,426.5,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},426.5,425,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},425,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":449},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":449},{"$f":"IF('Military Provision'!J110=\"YES\", MAX('2018 Legal Max'!L109,'2018 Legal Max'!I109,AVERAGE('2018 Legal Max'!F109,'2018 Legal Max'!I109,'2018 Legal Max'!L109)), MAX(L109, I109))","v":426.5},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},461.5,198.1,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM108,VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":68.2},{"$f":"(U109/6)*'Weighting Factors'!$Q$7","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN108,VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":29},{"$f":"W109*'Weighting Factors'!$Q$8","v":5.4},5.4,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO108,VLOOKUP($CV109,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":180.1},{"$f":"Z109/6*'Weighting Factors'!$Q$6","v":15},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":450},45,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":96},{"$f":"IF(A109=207, AD109,MAX(AC109,AD109))*'Weighting Factors'!$Q$9","v":46.5},0,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG108,VLOOKUP($CV109,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI109*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":183},43.1,{"$f":"AL109*'Weighting Factors'!$Q$5","v":172659},227268,{"$f":"MAX(AM109, AN109)/'Weighting Factors'!$Q$5","v":56.7},{"$f":"CJ109/'Weighting Factors'!$Q$5","v":0},{"$f":"CK109/'Weighting Factors'!$Q$5","v":0},{"$f":"CO109/'Weighting Factors'!$Q$5","v":0},400626,{"$f":"AS109/'Weighting Factors'!$Q$5","v":100},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},883.2,783.2,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB108,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX109*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY109*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ109*'Weighting Factors'!$T$12)","v":10000},0,{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H109>0,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H109),'Weighting Factors'!H109,VLOOKUP($CV109,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV109,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H109=\"\",\"\",IF('Weighting Factors'!J109=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S109+T109+Y109+AA109+AE109+AH109+AJ109++AO109+AP109+AQ109+AU109+AR109)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA109+'2018 Legal Max'!BB109","v":3147499},{"$f":"SUM((AV109+AR109)*'Weighting Factors'!$Q$5)+BA109+'2018 Legal Max'!BB109","v":3548099},{"$f":"IF('Weighting Factors'!H109>0,'Weighting Factors'!H109,'Preliminary SO66'!AV108)","v":3693286},3548099,null,{"$f":"'Weighting Factors'!F109","v":0},{"$f":"'Weighting Factors'!E109","v":0},0,3548099,{"$f":"SUM((S109+T109+Y109+AA109+AE109+AH109+AJ109++AO109+AP109+AQ109+AR109)*'Weighting Factors'!Q$12)+(MAX(AS109,'Weighting Factors'!B109))","v":3926724},0.33,1295819,1337198,1295819,0.33,0,false,0,0,0,true,199.8563,0.429317,198.1,0,225,0.81,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF109^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF109^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":943.75},{"$f":"ROUND(CG109/'Weighting Factors'!$Q$5,4)","v":0.2356},43.1,0,0,0,0,{"$f":"SUM((AV109*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA109)*CM109","v":0},0,0.21329999999999999,0,0,883.2,null,null,"D0307"]
[308,"Reno","Hutchinson Public Schools ",4568.3999999999996,0,4568.3999999999996,4484.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},4484.3999999999996,4165.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},4165.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":4448.1000000000004},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":4448.1000000000004},{"$f":"IF('Military Provision'!J111=\"YES\", MAX('2018 Legal Max'!L110,'2018 Legal Max'!I110,AVERAGE('2018 Legal Max'!F110,'2018 Legal Max'!I110,'2018 Legal Max'!L110)), MAX(L110, I110))","v":4484.3999999999996},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":25},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":304},4813.3999999999996,168.7,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM109,VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":462.2},{"$f":"(U110/6)*'Weighting Factors'!$Q$7","v":30.4},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN109,VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":224},{"$f":"W110*'Weighting Factors'!$Q$8","v":41.4},41.4,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO109,VLOOKUP($CV110,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1612.7},{"$f":"Z110/6*'Weighting Factors'!$Q$6","v":134.4},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":4558},456,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2436},{"$f":"IF(A110=207, AD110,MAX(AC110,AD110))*'Weighting Factors'!$Q$9","v":1179},255.8,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG109,VLOOKUP($CV110,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":221.3},255.8,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI110*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":35.5},6.7,{"$f":"AL110*'Weighting Factors'!$Q$5","v":26840},36979,{"$f":"MAX(AM110, AN110)/'Weighting Factors'!$Q$5","v":9.1999999999999993},{"$f":"CJ110/'Weighting Factors'!$Q$5","v":0},{"$f":"CK110/'Weighting Factors'!$Q$5","v":0},{"$f":"CO110/'Weighting Factors'!$Q$5","v":0},4397886,{"$f":"AS110/'Weighting Factors'!$Q$5","v":1097.8},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},7699.7,6601.9,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB109,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},6.5,{"$f":"SUM(AX110*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY110*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ110*'Weighting Factors'!$T$12)","v":4609},0,{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H110>0,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H110),'Weighting Factors'!H110,VLOOKUP($CV110,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV110,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H110=\"\",\"\",IF('Weighting Factors'!J110=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S110+T110+Y110+AA110+AE110+AH110+AJ110++AO110+AP110+AQ110+AU110+AR110)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA110+'2018 Legal Max'!BB110","v":26451820},{"$f":"SUM((AV110+AR110)*'Weighting Factors'!$Q$5)+BA110+'2018 Legal Max'!BB110","v":30849607},{"$f":"IF('Weighting Factors'!H110>0,'Weighting Factors'!H110,'Preliminary SO66'!AV109)","v":32307258},30849607,null,{"$f":"'Weighting Factors'!F110","v":0},{"$f":"'Weighting Factors'!E110","v":0},0,30849607,{"$f":"SUM((S110+T110+Y110+AA110+AE110+AH110+AJ110++AO110+AP110+AQ110+AR110)*'Weighting Factors'!Q$12)+(MAX(AS110,'Weighting Factors'!B110))","v":34040417},0.3,10212125,10649749,10212125,0.3,0,false,0,0,0,false,0,0,0,168.7,14,2.54,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF110^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF110^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":760.68},{"$f":"ROUND(CG110/'Weighting Factors'!$Q$5,4)","v":0.18990000000000001},6.7,0,0,0,0,{"$f":"SUM((AV110*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA110)*CM110","v":0},0,0.53439999999999999,255.8,0,7699.7,null,null,"D0308"]
[309,"Reno","Nickerson ",1051.5,0,1051.5,1027,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1027,1006.3,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1006.3,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1095},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1095},{"$f":"IF('Military Provision'!J112=\"YES\", MAX('2018 Legal Max'!L111,'2018 Legal Max'!I111,AVERAGE('2018 Legal Max'!F111,'2018 Legal Max'!I111,'2018 Legal Max'!L111)), MAX(L111, I111))","v":1027},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":92},1122.5,229.8,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM110,VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":63.9},{"$f":"(U111/6)*'Weighting Factors'!$Q$7","v":4.2},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN110,VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W111*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO110,VLOOKUP($CV111,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":242.4},{"$f":"Z111/6*'Weighting Factors'!$Q$6","v":20.2},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1108},111,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":531},{"$f":"IF(A111=207, AD111,MAX(AC111,AD111))*'Weighting Factors'!$Q$9","v":257},48,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG110,VLOOKUP($CV111,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":40.6},48,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI111*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":446},85.7,{"$f":"AL111*'Weighting Factors'!$Q$5","v":343314},422179,{"$f":"MAX(AM111, AN111)/'Weighting Factors'!$Q$5","v":105.4},{"$f":"CJ111/'Weighting Factors'!$Q$5","v":0},{"$f":"CK111/'Weighting Factors'!$Q$5","v":0},{"$f":"CO111/'Weighting Factors'!$Q$5","v":0},1157518,{"$f":"AS111/'Weighting Factors'!$Q$5","v":288.89999999999998},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2076.1,1787.2,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB110,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.7},3,{"$f":"SUM(AX111*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY111*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ111*'Weighting Factors'!$T$12)","v":123317},0,{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H111>0,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H111),'Weighting Factors'!H111,VLOOKUP($CV111,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV111,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H111=\"\",\"\",IF('Weighting Factors'!J111=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S111+T111+Y111+AA111+AE111+AH111+AJ111++AO111+AP111+AQ111+AU111+AR111)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA111+'2018 Legal Max'!BB111","v":7282840},{"$f":"SUM((AV111+AR111)*'Weighting Factors'!$Q$5)+BA111+'2018 Legal Max'!BB111","v":8440174},{"$f":"IF('Weighting Factors'!H111>0,'Weighting Factors'!H111,'Preliminary SO66'!AV110)","v":8607573},8440174,null,{"$f":"'Weighting Factors'!F111","v":0},{"$f":"'Weighting Factors'!E111","v":-2333},-2333,8437841,{"$f":"SUM((S111+T111+Y111+AA111+AE111+AH111+AJ111++AO111+AP111+AQ111+AR111)*'Weighting Factors'!Q$12)+(MAX(AS111,'Weighting Factors'!B111))","v":9209685},0.3,2762906,2833650,2762906,0.3,0,false,0,0,0,true,1017.8438,0.20474300000000001,229.8,0,187.5,2.38,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF111^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF111^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":770.08},{"$f":"ROUND(CG111/'Weighting Factors'!$Q$5,4)","v":0.19220000000000001},85.7,0,0,0,0,{"$f":"SUM((AV111*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA111)*CM111","v":0},0,0.47920000000000001,0,48,2076.1,null,null,"D0309"]
[310,"Reno","Fairfield ",261,0,261,274,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},274,261,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},261,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":282},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":282},{"$f":"IF('Military Provision'!J113=\"YES\", MAX('2018 Legal Max'!L112,'2018 Legal Max'!I112,AVERAGE('2018 Legal Max'!F112,'2018 Legal Max'!I112,'2018 Legal Max'!L112)), MAX(L112, I112))","v":274},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":26},302.5,146.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM111,VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":40.6},{"$f":"(U112/6)*'Weighting Factors'!$Q$7","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN111,VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":17},{"$f":"W112*'Weighting Factors'!$Q$8","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO111,VLOOKUP($CV112,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":124.6},{"$f":"Z112/6*'Weighting Factors'!$Q$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":287},29,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":153},{"$f":"IF(A112=207, AD112,MAX(AC112,AD112))*'Weighting Factors'!$Q$9","v":74.099999999999994},16.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG111,VLOOKUP($CV112,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":16},16.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI112*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":275},67.900000000000006,{"$f":"AL112*'Weighting Factors'!$Q$5","v":272007},322412,{"$f":"MAX(AM112, AN112)/'Weighting Factors'!$Q$5","v":80.5},{"$f":"CJ112/'Weighting Factors'!$Q$5","v":0},{"$f":"CK112/'Weighting Factors'!$Q$5","v":0},{"$f":"CO112/'Weighting Factors'!$Q$5","v":0},298113,{"$f":"AS112/'Weighting Factors'!$Q$5","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},707.3,632.9,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB111,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX112*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY112*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ112*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H112>0,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H112),'Weighting Factors'!H112,VLOOKUP($CV112,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV112,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H112=\"\",\"\",IF('Weighting Factors'!J112=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S112+T112+Y112+AA112+AE112+AH112+AJ112++AO112+AP112+AQ112+AU112+AR112)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA112+'2018 Legal Max'!BB112","v":2535397},{"$f":"SUM((AV112+AR112)*'Weighting Factors'!$Q$5)+BA112+'2018 Legal Max'!BB112","v":2833444},{"$f":"IF('Weighting Factors'!H112>0,'Weighting Factors'!H112,'Preliminary SO66'!AV111)","v":2963639},2833444,null,{"$f":"'Weighting Factors'!F112","v":0},{"$f":"'Weighting Factors'!E112","v":0},0,2833444,{"$f":"SUM((S112+T112+Y112+AA112+AE112+AH112+AJ112++AO112+AP112+AQ112+AR112)*'Weighting Factors'!Q$12)+(MAX(AS112,'Weighting Factors'!B112))","v":3226733},0.3,968020,982214,968020,0.3,0,false,0,0,0,true,3.0937999999999999,0.48333700000000002,146.19999999999999,0,435.5,0.63,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF112^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF112^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":989.58},{"$f":"ROUND(CG112/'Weighting Factors'!$Q$5,4)","v":0.247},67.900000000000006,0,0,0,0,{"$f":"SUM((AV112*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA112)*CM112","v":0},0,0.53310000000000002,16.100000000000001,0,707.3,null,null,"D0310"]
[311,"Reno","Pretty Prairie ",261.89999999999998,0,261.89999999999998,239,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},239,230,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},230,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":259.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":259.10000000000002},{"$f":"IF('Military Provision'!J114=\"YES\", MAX('2018 Legal Max'!L113,'2018 Legal Max'!I113,AVERAGE('2018 Legal Max'!F113,'2018 Legal Max'!I113,'2018 Legal Max'!L113)), MAX(L113, I113))","v":239},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":14},253.5,154,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM112,VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U113/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN112,VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W113*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO112,VLOOKUP($CV113,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":123.5},{"$f":"Z113/6*'Weighting Factors'!$Q$6","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":262},26,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":71},{"$f":"IF(A113=207, AD113,MAX(AC113,AD113))*'Weighting Factors'!$Q$9","v":34.4},0,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG112,VLOOKUP($CV113,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI113*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":132},32.6,{"$f":"AL113*'Weighting Factors'!$Q$5","v":130596},128272,{"$f":"MAX(AM113, AN113)/'Weighting Factors'!$Q$5","v":32.6},{"$f":"CJ113/'Weighting Factors'!$Q$5","v":0},{"$f":"CK113/'Weighting Factors'!$Q$5","v":0},{"$f":"CO113/'Weighting Factors'!$Q$5","v":0},226917,{"$f":"AS113/'Weighting Factors'!$Q$5","v":56.6},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},541.4,484.8,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB112,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX113*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY113*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ113*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H113>0,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H113),'Weighting Factors'!H113,VLOOKUP($CV113,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV113,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H113=\"\",\"\",IF('Weighting Factors'!J113=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S113+T113+Y113+AA113+AE113+AH113+AJ113++AO113+AP113+AQ113+AU113+AR113)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA113+'2018 Legal Max'!BB113","v":1942109},{"$f":"SUM((AV113+AR113)*'Weighting Factors'!$Q$5)+BA113+'2018 Legal Max'!BB113","v":2168848},{"$f":"IF('Weighting Factors'!H113>0,'Weighting Factors'!H113,'Preliminary SO66'!AV112)","v":2315468},2168848,null,{"$f":"'Weighting Factors'!F113","v":0},{"$f":"'Weighting Factors'!E113","v":0},0,2168848,{"$f":"SUM((S113+T113+Y113+AA113+AE113+AH113+AJ113++AO113+AP113+AQ113+AR113)*'Weighting Factors'!Q$12)+(MAX(AS113,'Weighting Factors'!B113))","v":2432110},0.3,729633,760000,729633,0.3,0,true,1482.0429999999999,0.60744500000000001,154,false,0,0,0,0,208,0.63,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF113^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF113^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":989.58},{"$f":"ROUND(CG113/'Weighting Factors'!$Q$5,4)","v":0.247},32.6,0,0,0,0,{"$f":"SUM((AV113*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA113)*CM113","v":0},0,0.27100000000000002,0,0,541.4,null,null,"D0311"]
[312,"Reno","Haven Public Schools ",815,0,815,754,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},754,757.5,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},757.5,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":784.5},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":784.5},{"$f":"IF('Military Provision'!J115=\"YES\", MAX('2018 Legal Max'!L114,'2018 Legal Max'!I114,AVERAGE('2018 Legal Max'!F114,'2018 Legal Max'!I114,'2018 Legal Max'!L114)), MAX(L114, I114))","v":757.5},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":55},825,252.3,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM113,VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":141.5},{"$f":"(U114/6)*'Weighting Factors'!$Q$7","v":9.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN113,VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":36},{"$f":"W114*'Weighting Factors'!$Q$8","v":6.7},9.3000000000000007,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO113,VLOOKUP($CV114,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":619},{"$f":"Z114/6*'Weighting Factors'!$Q$6","v":51.6},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":817},82,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":260},{"$f":"IF(A114=207, AD114,MAX(AC114,AD114))*'Weighting Factors'!$Q$9","v":125.8},0,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG113,VLOOKUP($CV114,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":197},{"$f":"AI114*'Weighting Factors'!$Q$10","v":49.3},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":450},93.2,{"$f":"AL114*'Weighting Factors'!$Q$5","v":373359},421024,{"$f":"MAX(AM114, AN114)/'Weighting Factors'!$Q$5","v":105.1},{"$f":"CJ114/'Weighting Factors'!$Q$5","v":0},{"$f":"CK114/'Weighting Factors'!$Q$5","v":0},{"$f":"CO114/'Weighting Factors'!$Q$5","v":0},879401,{"$f":"AS114/'Weighting Factors'!$Q$5","v":219.5},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1638.5,1419,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":48},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB113,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},56.5,{"$f":"SUM(AX114*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY114*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ114*'Weighting Factors'!$T$12)","v":280059},0,{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H114>0,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H114),'Weighting Factors'!H114,VLOOKUP($CV114,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV114,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H114=\"\",\"\",IF('Weighting Factors'!J114=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S114+T114+Y114+AA114+AE114+AH114+AJ114++AO114+AP114+AQ114+AU114+AR114)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA114+'2018 Legal Max'!BB114","v":5964573},{"$f":"SUM((AV114+AR114)*'Weighting Factors'!$Q$5)+BA114+'2018 Legal Max'!BB114","v":6843890},{"$f":"IF('Weighting Factors'!H114>0,'Weighting Factors'!H114,'Preliminary SO66'!AV113)","v":6870989},6843890,null,{"$f":"'Weighting Factors'!F114","v":0},{"$f":"'Weighting Factors'!E114","v":0},0,6843890,{"$f":"SUM((S114+T114+Y114+AA114+AE114+AH114+AJ114++AO114+AP114+AQ114+AR114)*'Weighting Factors'!Q$12)+(MAX(AS114,'Weighting Factors'!B114))","v":7355601},0.31,2280236,2225813,2225813,0.30259999999999998,0,false,0,0,0,true,649.6875,0.30581799999999998,252.3,0,282,1.6,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF114^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF114^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":830},{"$f":"ROUND(CG114/'Weighting Factors'!$Q$5,4)","v":0.2072},93.2,0,0,0,0,{"$f":"SUM((AV114*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA114)*CM114","v":0},0,0.31819999999999998,0,0,1638.5,null,null,"D0312"]
[313,"Reno","Buhler ",2004,0,2004,2064.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2064.8000000000002,2118.1,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2118.1,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2272.5},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2272.5},{"$f":"IF('Military Provision'!J116=\"YES\", MAX('2018 Legal Max'!L115,'2018 Legal Max'!I115,AVERAGE('2018 Legal Max'!F115,'2018 Legal Max'!I115,'2018 Legal Max'!L115)), MAX(L115, I115))","v":2118.1},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":19.5},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":149},2286.6,80.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM114,VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":50.8},{"$f":"(U115/6)*'Weighting Factors'!$Q$7","v":3.3},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN114,VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":38},{"$f":"W115*'Weighting Factors'!$Q$8","v":7},7,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO114,VLOOKUP($CV115,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":677.7},{"$f":"Z115/6*'Weighting Factors'!$Q$6","v":56.5},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2339},234,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":587},{"$f":"IF(A115=207, AD115,MAX(AC115,AD115))*'Weighting Factors'!$Q$9","v":284.10000000000002},0,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG114,VLOOKUP($CV115,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI115*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1029},159.4,{"$f":"AL115*'Weighting Factors'!$Q$5","v":638556},688352,{"$f":"MAX(AM115, AN115)/'Weighting Factors'!$Q$5","v":171.8},{"$f":"CJ115/'Weighting Factors'!$Q$5","v":0},{"$f":"CK115/'Weighting Factors'!$Q$5","v":0},{"$f":"CO115/'Weighting Factors'!$Q$5","v":0},2379589,{"$f":"AS115/'Weighting Factors'!$Q$5","v":594},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3480.1,2886.1,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB114,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX115*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY115*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ115*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H115>0,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H115),'Weighting Factors'!H115,VLOOKUP($CV115,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV115,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H115=\"\",\"\",IF('Weighting Factors'!J115=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S115+T115+Y115+AA115+AE115+AH115+AJ115++AO115+AP115+AQ115+AU115+AR115)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA115+'2018 Legal Max'!BB115","v":11561717},{"$f":"SUM((AV115+AR115)*'Weighting Factors'!$Q$5)+BA115+'2018 Legal Max'!BB115","v":13941281},{"$f":"IF('Weighting Factors'!H115>0,'Weighting Factors'!H115,'Preliminary SO66'!AV114)","v":14351094},13941281,null,{"$f":"'Weighting Factors'!F115","v":0},{"$f":"'Weighting Factors'!E115","v":0},0,13941281,{"$f":"SUM((S115+T115+Y115+AA115+AE115+AH115+AJ115++AO115+AP115+AQ115+AR115)*'Weighting Factors'!Q$12)+(MAX(AS115,'Weighting Factors'!B115))","v":15386033},0.3,4615810,4733633,4615810,0.3,0,false,0,0,0,false,0,0,0,80.099999999999994,137.69999999999999,7.47,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF115^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF115^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":620.59},{"$f":"ROUND(CG115/'Weighting Factors'!$Q$5,4)","v":0.15490000000000001},159.4,0,0,0,0,{"$f":"SUM((AV115*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA115)*CM115","v":0},0,0.251,0,0,3480.1,null,null,"D0313"]
[314,"Thomas","Brewster ",106.5,0,106.5,122,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},122,136.5,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},136.5,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":131},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":131},{"$f":"IF('Military Provision'!J117=\"YES\", MAX('2018 Legal Max'!L116,'2018 Legal Max'!I116,AVERAGE('2018 Legal Max'!F116,'2018 Legal Max'!I116,'2018 Legal Max'!L116)), MAX(L116, I116))","v":136.5},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":6.5},143,128.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM115,VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U116/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN115,VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W116*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO115,VLOOKUP($CV116,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":23},{"$f":"Z116/6*'Weighting Factors'!$Q$6","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":133},13,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":36},{"$f":"IF(A116=207, AD116,MAX(AC116,AD116))*'Weighting Factors'!$Q$9","v":17.399999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG115,VLOOKUP($CV116,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI116*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":26},9.6999999999999993,{"$f":"AL116*'Weighting Factors'!$Q$5","v":38858},64328,{"$f":"MAX(AM116, AN116)/'Weighting Factors'!$Q$5","v":16.100000000000001},{"$f":"CJ116/'Weighting Factors'!$Q$5","v":0},{"$f":"CK116/'Weighting Factors'!$Q$5","v":0},{"$f":"CO116/'Weighting Factors'!$Q$5","v":0},161446,{"$f":"AS116/'Weighting Factors'!$Q$5","v":40.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},347.5,307.2,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB115,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX116*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY116*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ116*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H116>0,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H116),'Weighting Factors'!H116,VLOOKUP($CV116,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV116,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H116=\"\",\"\",IF('Weighting Factors'!J116=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S116+T116+Y116+AA116+AE116+AH116+AJ116++AO116+AP116+AQ116+AU116+AR116)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA116+'2018 Legal Max'!BB116","v":1230643},{"$f":"SUM((AV116+AR116)*'Weighting Factors'!$Q$5)+BA116+'2018 Legal Max'!BB116","v":1392085},{"$f":"IF('Weighting Factors'!H116>0,'Weighting Factors'!H116,'Preliminary SO66'!AV115)","v":1500000},1392085,null,{"$f":"'Weighting Factors'!F116","v":0},{"$f":"'Weighting Factors'!E116","v":0},0,1392085,{"$f":"SUM((S116+T116+Y116+AA116+AE116+AH116+AJ116++AO116+AP116+AQ116+AR116)*'Weighting Factors'!Q$12)+(MAX(AS116,'Weighting Factors'!B116))","v":1540774},0.3,462232,444627,444627,0.28860000000000002,0,true,415.16500000000002,0.90034999999999998,128.80000000000001,false,0,0,0,0,372.8,7.0000000000000007E-2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF116^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF116^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1497.98},{"$f":"ROUND(CG116/'Weighting Factors'!$Q$5,4)","v":0.37390000000000001},9.6999999999999993,0,0,0,0,{"$f":"SUM((AV116*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA116)*CM116","v":0},0,0.2707,0,0,347.5,null,null,"D0314"]
[315,"Thomas","Colby Public Schools ",850.2,0,850.2,832.4,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},832.4,788.6,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},788.6,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":886.6},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":886.6},{"$f":"IF('Military Provision'!J118=\"YES\", MAX('2018 Legal Max'!L117,'2018 Legal Max'!I117,AVERAGE('2018 Legal Max'!F117,'2018 Legal Max'!I117,'2018 Legal Max'!L117)), MAX(L117, I117))","v":832.4},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":63},895.4,252.4,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM116,VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":88.7},{"$f":"(U117/6)*'Weighting Factors'!$Q$7","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN116,VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":52},{"$f":"W117*'Weighting Factors'!$Q$8","v":9.6},9.6,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO116,VLOOKUP($CV117,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":286},{"$f":"Z117/6*'Weighting Factors'!$Q$6","v":23.8},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":897},90,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":232},{"$f":"IF(A117=207, AD117,MAX(AC117,AD117))*'Weighting Factors'!$Q$9","v":112.3},0,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG116,VLOOKUP($CV117,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI117*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":154},43,{"$f":"AL117*'Weighting Factors'!$Q$5","v":172258},240750,{"$f":"MAX(AM117, AN117)/'Weighting Factors'!$Q$5","v":60.1},{"$f":"CJ117/'Weighting Factors'!$Q$5","v":0},{"$f":"CK117/'Weighting Factors'!$Q$5","v":0},{"$f":"CO117/'Weighting Factors'!$Q$5","v":0},589125,{"$f":"AS117/'Weighting Factors'!$Q$5","v":147.1},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1500.7,1353.6,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB116,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},11,{"$f":"SUM(AX117*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY117*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ117*'Weighting Factors'!$T$12)","v":7799},0,{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H117>0,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H117),'Weighting Factors'!H117,VLOOKUP($CV117,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV117,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H117=\"\",\"\",IF('Weighting Factors'!J117=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S117+T117+Y117+AA117+AE117+AH117+AJ117++AO117+AP117+AQ117+AU117+AR117)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA117+'2018 Legal Max'!BB117","v":5430321},{"$f":"SUM((AV117+AR117)*'Weighting Factors'!$Q$5)+BA117+'2018 Legal Max'!BB117","v":6019603},{"$f":"IF('Weighting Factors'!H117>0,'Weighting Factors'!H117,'Preliminary SO66'!AV116)","v":6131827},6019603,null,{"$f":"'Weighting Factors'!F117","v":0},{"$f":"'Weighting Factors'!E117","v":-5365},-5365,6014238,{"$f":"SUM((S117+T117+Y117+AA117+AE117+AH117+AJ117++AO117+AP117+AQ117+AR117)*'Weighting Factors'!Q$12)+(MAX(AS117,'Weighting Factors'!B117))","v":7123926},0.3,2137178,2138929,2137178,0.3,0,false,0,0,0,true,736.8075,0.28189999999999998,252.4,0,463,0.33,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF117^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF117^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1118},{"$f":"ROUND(CG117/'Weighting Factors'!$Q$5,4)","v":0.27910000000000001},43,0,0,0,0,{"$f":"SUM((AV117*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA117)*CM117","v":0},0,0.2586,0,0,1500.7,null,null,"D0315"]
[316,"Thomas","Golden Plains ",171.9,0,171.9,169.1,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},169.1,168,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},168,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":178.5},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":178.5},{"$f":"IF('Military Provision'!J119=\"YES\", MAX('2018 Legal Max'!L118,'2018 Legal Max'!I118,AVERAGE('2018 Legal Max'!F118,'2018 Legal Max'!I118,'2018 Legal Max'!L118)), MAX(L118, I118))","v":169.1},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":8},178.1,143.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM117,VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":61.7},{"$f":"(U118/6)*'Weighting Factors'!$Q$7","v":4.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN117,VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":34},{"$f":"W118*'Weighting Factors'!$Q$8","v":6.3},6.3,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO117,VLOOKUP($CV118,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":25.4},{"$f":"Z118/6*'Weighting Factors'!$Q$6","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":183},18,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":100},{"$f":"IF(A118=207, AD118,MAX(AC118,AD118))*'Weighting Factors'!$Q$9","v":48.4},10.5,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG117,VLOOKUP($CV118,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.1999999999999993},10.5,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI118*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":77},21.6,{"$f":"AL118*'Weighting Factors'!$Q$5","v":86530},101308,{"$f":"MAX(AM118, AN118)/'Weighting Factors'!$Q$5","v":25.3},{"$f":"CJ118/'Weighting Factors'!$Q$5","v":0},{"$f":"CK118/'Weighting Factors'!$Q$5","v":0},{"$f":"CO118/'Weighting Factors'!$Q$5","v":0},248702,{"$f":"AS118/'Weighting Factors'!$Q$5","v":62.1},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},476.6,414.5,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB117,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX118*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY118*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ118*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H118>0,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H118),'Weighting Factors'!H118,VLOOKUP($CV118,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV118,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H118=\"\",\"\",IF('Weighting Factors'!J118=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S118+T118+Y118+AA118+AE118+AH118+AJ118++AO118+AP118+AQ118+AU118+AR118)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA118+'2018 Legal Max'!BB118","v":1660487},{"$f":"SUM((AV118+AR118)*'Weighting Factors'!$Q$5)+BA118+'2018 Legal Max'!BB118","v":1909260},{"$f":"IF('Weighting Factors'!H118>0,'Weighting Factors'!H118,'Preliminary SO66'!AV117)","v":1921278},1909260,null,{"$f":"'Weighting Factors'!F118","v":0},{"$f":"'Weighting Factors'!E118","v":0},0,1909260,{"$f":"SUM((S118+T118+Y118+AA118+AE118+AH118+AJ118++AO118+AP118+AQ118+AR118)*'Weighting Factors'!Q$12)+(MAX(AS118,'Weighting Factors'!B118))","v":2202966},0.3,660890,660351,660351,0.29980000000000001,0,true,754.05600000000004,0.80730900000000005,143.80000000000001,false,0,0,0,0,242,0.32,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF118^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF118^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1124.51},{"$f":"ROUND(CG118/'Weighting Factors'!$Q$5,4)","v":0.28070000000000001},21.6,0,0,0,0,{"$f":"SUM((AV118*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA118)*CM118","v":0},0,0.5464,10.5,0,476.6,null,null,"D0316"]
[320,"Pottawatomie","Wamego ",1428.8,0,1428.8,1415.1,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1415.1,1361.1,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1361.1,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1500.5},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1500.5},{"$f":"IF('Military Provision'!J120=\"YES\", MAX('2018 Legal Max'!L119,'2018 Legal Max'!I119,AVERAGE('2018 Legal Max'!F119,'2018 Legal Max'!I119,'2018 Legal Max'!L119)), MAX(L119, I119))","v":1415.1},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":121},1536.1,98.7,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM118,VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":19.899999999999999},{"$f":"(U119/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN118,VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":17},{"$f":"W119*'Weighting Factors'!$Q$8","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO118,VLOOKUP($CV119,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":333.8},{"$f":"Z119/6*'Weighting Factors'!$Q$6","v":27.8},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1516},152,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":330},{"$f":"IF(A119=207, AD119,MAX(AC119,AD119))*'Weighting Factors'!$Q$9","v":159.69999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG118,VLOOKUP($CV119,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI119*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":447},86.4,{"$f":"AL119*'Weighting Factors'!$Q$5","v":346118},367096,{"$f":"MAX(AM119, AN119)/'Weighting Factors'!$Q$5","v":91.6},{"$f":"CJ119/'Weighting Factors'!$Q$5","v":0},{"$f":"CK119/'Weighting Factors'!$Q$5","v":0},{"$f":"CO119/'Weighting Factors'!$Q$5","v":0},1510940,{"$f":"AS119/'Weighting Factors'!$Q$5","v":377.2},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2294.1999999999998,1917,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB118,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},13.5,{"$f":"SUM(AX119*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY119*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ119*'Weighting Factors'!$T$12)","v":49572},0,{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H119>0,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H119),'Weighting Factors'!H119,VLOOKUP($CV119,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV119,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H119=\"\",\"\",IF('Weighting Factors'!J119=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S119+T119+Y119+AA119+AE119+AH119+AJ119++AO119+AP119+AQ119+AU119+AR119)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA119+'2018 Legal Max'!BB119","v":7729074},{"$f":"SUM((AV119+AR119)*'Weighting Factors'!$Q$5)+BA119+'2018 Legal Max'!BB119","v":9240137},{"$f":"IF('Weighting Factors'!H119>0,'Weighting Factors'!H119,'Preliminary SO66'!AV118)","v":9452967},9240137,null,{"$f":"'Weighting Factors'!F119","v":0},{"$f":"'Weighting Factors'!E119","v":0},0,9240137,{"$f":"SUM((S119+T119+Y119+AA119+AE119+AH119+AJ119++AO119+AP119+AQ119+AR119)*'Weighting Factors'!Q$12)+(MAX(AS119,'Weighting Factors'!B119))","v":10118270},0.3,3035481,3078900,3035481,0.3,0,false,0,0,0,true,1529.6738,6.4223000000000002E-2,98.7,0,193,2.3199999999999998,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF119^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF119^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":773.8},{"$f":"ROUND(CG119/'Weighting Factors'!$Q$5,4)","v":0.19320000000000001},86.4,0,0,0,0,{"$f":"SUM((AV119*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA119)*CM119","v":0},0,0.2177,0,0,2294.1999999999998,null,null,"D0320"]
[321,"Pottawatomie","Kaw Valley ",1059.9000000000001,0,1059.9000000000001,1040.5,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1040.5,1071.5,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1071.5,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1101.9000000000001},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1101.9000000000001},{"$f":"IF('Military Provision'!J121=\"YES\", MAX('2018 Legal Max'!L120,'2018 Legal Max'!I120,AVERAGE('2018 Legal Max'!F120,'2018 Legal Max'!I120,'2018 Legal Max'!L120)), MAX(L120, I120))","v":1071.5},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":76},1155.5,223.6,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM119,VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U120/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN119,VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W120*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO119,VLOOKUP($CV120,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":281.8},{"$f":"Z120/6*'Weighting Factors'!$Q$6","v":23.5},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1132},113,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":313},{"$f":"IF(A120=207, AD120,MAX(AC120,AD120))*'Weighting Factors'!$Q$9","v":151.5},0,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG119,VLOOKUP($CV120,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI120*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":397},85.8,{"$f":"AL120*'Weighting Factors'!$Q$5","v":343715},412934,{"$f":"MAX(AM120, AN120)/'Weighting Factors'!$Q$5","v":103.1},{"$f":"CJ120/'Weighting Factors'!$Q$5","v":0},{"$f":"CK120/'Weighting Factors'!$Q$5","v":0},{"$f":"CO120/'Weighting Factors'!$Q$5","v":0},1569595,{"$f":"AS120/'Weighting Factors'!$Q$5","v":391.8},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2049,1657.2,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB119,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX120*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY120*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ120*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H120>0,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H120),'Weighting Factors'!H120,VLOOKUP($CV120,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV120,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H120=\"\",\"\",IF('Weighting Factors'!J120=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S120+T120+Y120+AA120+AE120+AH120+AJ120++AO120+AP120+AQ120+AU120+AR120)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA120+'2018 Legal Max'!BB120","v":6638743},{"$f":"SUM((AV120+AR120)*'Weighting Factors'!$Q$5)+BA120+'2018 Legal Max'!BB120","v":8208294},{"$f":"IF('Weighting Factors'!H120>0,'Weighting Factors'!H120,'Preliminary SO66'!AV119)","v":8466681},8208294,null,{"$f":"'Weighting Factors'!F120","v":0},{"$f":"'Weighting Factors'!E120","v":0},0,8208294,{"$f":"SUM((S120+T120+Y120+AA120+AE120+AH120+AJ120++AO120+AP120+AQ120+AR120)*'Weighting Factors'!Q$12)+(MAX(AS120,'Weighting Factors'!B120))","v":9010423},0.33,2973440,3064435,2973440,0.33,0,false,0,0,0,true,1058.6813,0.19353100000000001,223.6,0,311,1.28,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF120^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF120^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":865.69},{"$f":"ROUND(CG120/'Weighting Factors'!$Q$5,4)","v":0.21609999999999999},85.8,0,0,0,0,{"$f":"SUM((AV120*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA120)*CM120","v":0},0,0.27650000000000002,0,0,2049,null,null,"D0321"]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",292,0,292,276.5,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},276.5,266.5,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},266.5,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":295.5},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":295.5},{"$f":"IF('Military Provision'!J122=\"YES\", MAX('2018 Legal Max'!L121,'2018 Legal Max'!I121,AVERAGE('2018 Legal Max'!F121,'2018 Legal Max'!I121,'2018 Legal Max'!L121)), MAX(L121, I121))","v":276.5},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":31},307.5,148.1,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM120,VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U121/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN120,VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W121*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO120,VLOOKUP($CV121,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":89.8},{"$f":"Z121/6*'Weighting Factors'!$Q$6","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":299},30,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":95},{"$f":"IF(A121=207, AD121,MAX(AC121,AD121))*'Weighting Factors'!$Q$9","v":46},0,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG120,VLOOKUP($CV121,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI121*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":126},32.6,{"$f":"AL121*'Weighting Factors'!$Q$5","v":130596},172955,{"$f":"MAX(AM121, AN121)/'Weighting Factors'!$Q$5","v":43.2},{"$f":"CJ121/'Weighting Factors'!$Q$5","v":0},{"$f":"CK121/'Weighting Factors'!$Q$5","v":0},{"$f":"CO121/'Weighting Factors'!$Q$5","v":0},258193,{"$f":"AS121/'Weighting Factors'!$Q$5","v":64.5},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},617.4,552.9,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB120,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX121*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY121*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ121*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H121>0,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H121),'Weighting Factors'!H121,VLOOKUP($CV121,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV121,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H121=\"\",\"\",IF('Weighting Factors'!J121=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S121+T121+Y121+AA121+AE121+AH121+AJ121++AO121+AP121+AQ121+AU121+AR121)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA121+'2018 Legal Max'!BB121","v":2214917},{"$f":"SUM((AV121+AR121)*'Weighting Factors'!$Q$5)+BA121+'2018 Legal Max'!BB121","v":2473304},{"$f":"IF('Weighting Factors'!H121>0,'Weighting Factors'!H121,'Preliminary SO66'!AV120)","v":2580665},2473304,null,{"$f":"'Weighting Factors'!F121","v":0},{"$f":"'Weighting Factors'!E121","v":0},0,2473304,{"$f":"SUM((S121+T121+Y121+AA121+AE121+AH121+AJ121++AO121+AP121+AQ121+AR121)*'Weighting Factors'!Q$12)+(MAX(AS121,'Weighting Factors'!B121))","v":2761065},0.3,828320,856754,828320,0.3,0,false,0,0,0,true,9.2812999999999999,0.48163800000000001,148.1,0,256.39999999999998,0.49,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF121^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF121^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1037.6400000000001},{"$f":"ROUND(CG121/'Weighting Factors'!$Q$5,4)","v":0.25900000000000001},32.6,0,0,0,0,{"$f":"SUM((AV121*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA121)*CM121","v":0},0,0.31769999999999998,0,0,617.4,null,null,"D0322"]
[323,"Pottawatomie","Rock Creek ",855.6,0,855.6,888.6,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},888.6,936.1,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},936.1,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1060},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1060},{"$f":"IF('Military Provision'!J123=\"YES\", MAX('2018 Legal Max'!L122,'2018 Legal Max'!I122,AVERAGE('2018 Legal Max'!F122,'2018 Legal Max'!I122,'2018 Legal Max'!L122)), MAX(L122, I122))","v":936.1},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":99},1035.0999999999999,242.7,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM121,VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":18.100000000000001},{"$f":"(U122/6)*'Weighting Factors'!$Q$7","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN121,VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W122*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO121,VLOOKUP($CV122,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":230.4},{"$f":"Z122/6*'Weighting Factors'!$Q$6","v":19.2},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1068},107,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":195},{"$f":"IF(A122=207, AD122,MAX(AC122,AD122))*'Weighting Factors'!$Q$9","v":94.4},0,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG121,VLOOKUP($CV122,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI122*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":665},123.6,{"$f":"AL122*'Weighting Factors'!$Q$5","v":495142},509620,{"$f":"MAX(AM122, AN122)/'Weighting Factors'!$Q$5","v":127.2},{"$f":"CJ122/'Weighting Factors'!$Q$5","v":0},{"$f":"CK122/'Weighting Factors'!$Q$5","v":0},{"$f":"CO122/'Weighting Factors'!$Q$5","v":0},869623,{"$f":"AS122/'Weighting Factors'!$Q$5","v":217.1},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1738.7,1521.6,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB121,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX122*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY122*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ122*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H122>0,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H122),'Weighting Factors'!H122,VLOOKUP($CV122,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV122,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H122=\"\",\"\",IF('Weighting Factors'!J122=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S122+T122+Y122+AA122+AE122+AH122+AJ122++AO122+AP122+AQ122+AU122+AR122)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA122+'2018 Legal Max'!BB122","v":6095530},{"$f":"SUM((AV122+AR122)*'Weighting Factors'!$Q$5)+BA122+'2018 Legal Max'!BB122","v":6965232},{"$f":"IF('Weighting Factors'!H122>0,'Weighting Factors'!H122,'Preliminary SO66'!AV121)","v":7135087},6965232,null,{"$f":"'Weighting Factors'!F122","v":0},{"$f":"'Weighting Factors'!E122","v":0},0,6965232,{"$f":"SUM((S122+T122+Y122+AA122+AE122+AH122+AJ122++AO122+AP122+AQ122+AR122)*'Weighting Factors'!Q$12)+(MAX(AS122,'Weighting Factors'!B122))","v":7721980},0.3,2316594,2345440,2316594,0.3,0,false,0,0,0,true,909.68629999999996,0.23443700000000001,242.7,0,233,2.85,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF122^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF122^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":744.33},{"$f":"ROUND(CG122/'Weighting Factors'!$Q$5,4)","v":0.18579999999999999},123.6,0,0,0,2.2000000000000001E-3,{"$f":"SUM((AV122*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA122)*CM122","v":15324},0,0.18260000000000001,0,0,1738.7,null,null,"D0323"]
[325,"Phillips","Phillipsburg ",566,0,566,570.5,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},570.5,564.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},564.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":619},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":619},{"$f":"IF('Military Provision'!J124=\"YES\", MAX('2018 Legal Max'!L123,'2018 Legal Max'!I123,AVERAGE('2018 Legal Max'!F123,'2018 Legal Max'!I123,'2018 Legal Max'!L123)), MAX(L123, I123))","v":570.5},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":50},620.5,232.9,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM122,VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U123/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN122,VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W123*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO122,VLOOKUP($CV123,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":241.5},{"$f":"Z123/6*'Weighting Factors'!$Q$6","v":20.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":626},63,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":152},{"$f":"IF(A123=207, AD123,MAX(AC123,AD123))*'Weighting Factors'!$Q$9","v":73.599999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG122,VLOOKUP($CV123,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI123*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":117.5},32.799999999999997,{"$f":"AL123*'Weighting Factors'!$Q$5","v":131397},164480,{"$f":"MAX(AM123, AN123)/'Weighting Factors'!$Q$5","v":41.1},{"$f":"CJ123/'Weighting Factors'!$Q$5","v":0},{"$f":"CK123/'Weighting Factors'!$Q$5","v":0},{"$f":"CO123/'Weighting Factors'!$Q$5","v":0},715965,{"$f":"AS123/'Weighting Factors'!$Q$5","v":178.7},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1167.9000000000001,989.2,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB122,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX123*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY123*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ123*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H123>0,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H123),'Weighting Factors'!H123,VLOOKUP($CV123,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV123,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H123=\"\",\"\",IF('Weighting Factors'!J123=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S123+T123+Y123+AA123+AE123+AH123+AJ123++AO123+AP123+AQ123+AU123+AR123)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA123+'2018 Legal Max'!BB123","v":3962735},{"$f":"SUM((AV123+AR123)*'Weighting Factors'!$Q$5)+BA123+'2018 Legal Max'!BB123","v":4678607},{"$f":"IF('Weighting Factors'!H123>0,'Weighting Factors'!H123,'Preliminary SO66'!AV122)","v":4778757},4678607,null,{"$f":"'Weighting Factors'!F123","v":0},{"$f":"'Weighting Factors'!E123","v":0},0,4678607,{"$f":"SUM((S123+T123+Y123+AA123+AE123+AH123+AJ123++AO123+AP123+AQ123+AR123)*'Weighting Factors'!Q$12)+(MAX(AS123,'Weighting Factors'!B123))","v":5194057},0.3,1558217,1574914,1558217,0.3,0,false,0,0,0,true,396.61880000000002,0.37529699999999999,232.9,0,353,0.33,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF123^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF123^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1118},{"$f":"ROUND(CG123/'Weighting Factors'!$Q$5,4)","v":0.27910000000000001},32.799999999999997,0,0,0,0,{"$f":"SUM((AV123*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA123)*CM123","v":0},0,0.24279999999999999,0,0,1167.9000000000001,null,null,"D0325"]
[326,"Phillips","Logan ",142,0,142,141,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},141,134,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},134,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":150.5},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":150.5},{"$f":"IF('Military Provision'!J125=\"YES\", MAX('2018 Legal Max'!L124,'2018 Legal Max'!I124,AVERAGE('2018 Legal Max'!F124,'2018 Legal Max'!I124,'2018 Legal Max'!L124)), MAX(L124, I124))","v":141},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":14},155.5,134.9,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM123,VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U124/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN123,VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W124*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO123,VLOOKUP($CV124,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":65.400000000000006},{"$f":"Z124/6*'Weighting Factors'!$Q$6","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":152},15,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":51},{"$f":"IF(A124=207, AD124,MAX(AC124,AD124))*'Weighting Factors'!$Q$9","v":24.7},0,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG123,VLOOKUP($CV124,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI124*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":52.5},16.8,{"$f":"AL124*'Weighting Factors'!$Q$5","v":67301},91678,{"$f":"MAX(AM124, AN124)/'Weighting Factors'!$Q$5","v":22.9},{"$f":"CJ124/'Weighting Factors'!$Q$5","v":0},{"$f":"CK124/'Weighting Factors'!$Q$5","v":0},{"$f":"CO124/'Weighting Factors'!$Q$5","v":0},170368,{"$f":"AS124/'Weighting Factors'!$Q$5","v":42.5},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},386,343.5,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB123,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX124*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY124*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ124*'Weighting Factors'!$T$12)","v":0},80000,{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H124>0,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H124),'Weighting Factors'!H124,VLOOKUP($CV124,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV124,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H124=\"\",\"\",IF('Weighting Factors'!J124=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S124+T124+Y124+AA124+AE124+AH124+AJ124++AO124+AP124+AQ124+AU124+AR124)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA124+'2018 Legal Max'!BB124","v":1456061},{"$f":"SUM((AV124+AR124)*'Weighting Factors'!$Q$5)+BA124+'2018 Legal Max'!BB124","v":1626316},{"$f":"IF('Weighting Factors'!H124>0,'Weighting Factors'!H124,'Preliminary SO66'!AV123)","v":1646747},1626316,null,{"$f":"'Weighting Factors'!F124","v":0},{"$f":"'Weighting Factors'!E124","v":0},0,1626316,{"$f":"SUM((S124+T124+Y124+AA124+AE124+AH124+AJ124++AO124+AP124+AQ124+AR124)*'Weighting Factors'!Q$12)+(MAX(AS124,'Weighting Factors'!B124))","v":1758840},0.3,527652,523611,523611,0.29770000000000002,0,true,535.85299999999995,0.86721599999999999,134.9,false,0,0,0,0,332.1,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF124^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF124^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG124/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},16.8,0,0,0,0,{"$f":"SUM((AV124*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA124)*CM124","v":0},0,0.33550000000000002,0,0,386,null,null,"D0326"]
[327,"Ellsworth","Ellsworth ",565,0,565,571.6,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},571.6,585.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},585.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":645},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":645},{"$f":"IF('Military Provision'!J126=\"YES\", MAX('2018 Legal Max'!L125,'2018 Legal Max'!I125,AVERAGE('2018 Legal Max'!F125,'2018 Legal Max'!I125,'2018 Legal Max'!L125)), MAX(L125, I125))","v":585.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":54},639.70000000000005,235.9,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM124,VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":5.5},{"$f":"(U125/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN124,VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W125*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO124,VLOOKUP($CV125,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":143.5},{"$f":"Z125/6*'Weighting Factors'!$Q$6","v":12},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":647},65,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":171},{"$f":"IF(A125=207, AD125,MAX(AC125,AD125))*'Weighting Factors'!$Q$9","v":82.8},0,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG124,VLOOKUP($CV125,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI125*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":240},60.6,{"$f":"AL125*'Weighting Factors'!$Q$5","v":242764},286204,{"$f":"MAX(AM125, AN125)/'Weighting Factors'!$Q$5","v":71.400000000000006},{"$f":"CJ125/'Weighting Factors'!$Q$5","v":0},{"$f":"CK125/'Weighting Factors'!$Q$5","v":0},{"$f":"CO125/'Weighting Factors'!$Q$5","v":0},576906,{"$f":"AS125/'Weighting Factors'!$Q$5","v":144},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1186.9000000000001,1042.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB124,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX125*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY125*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ125*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H125>0,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H125),'Weighting Factors'!H125,VLOOKUP($CV125,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV125,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H125=\"\",\"\",IF('Weighting Factors'!J125=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S125+T125+Y125+AA125+AE125+AH125+AJ125++AO125+AP125+AQ125+AU125+AR125)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA125+'2018 Legal Max'!BB125","v":4177857},{"$f":"SUM((AV125+AR125)*'Weighting Factors'!$Q$5)+BA125+'2018 Legal Max'!BB125","v":4754721},{"$f":"IF('Weighting Factors'!H125>0,'Weighting Factors'!H125,'Preliminary SO66'!AV124)","v":4774751},4754721,null,{"$f":"'Weighting Factors'!F125","v":0},{"$f":"'Weighting Factors'!E125","v":0},0,4754721,{"$f":"SUM((S125+T125+Y125+AA125+AE125+AH125+AJ125++AO125+AP125+AQ125+AR125)*'Weighting Factors'!Q$12)+(MAX(AS125,'Weighting Factors'!B125))","v":5259527},0.3,1577858,1582931,1577858,0.3,0,false,0,0,0,true,420.37880000000001,0.36877399999999999,235.9,0,425.3,0.56000000000000005,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF125^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF125^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1011.82},{"$f":"ROUND(CG125/'Weighting Factors'!$Q$5,4)","v":0.25259999999999999},60.6,0,0,0,0,{"$f":"SUM((AV125*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA125)*CM125","v":0},0,0.26429999999999998,0,0,1186.9000000000001,null,null,"D0327"]
[329,"Wabaunsee","Mill Creek Valley ",432,0,432,408.9,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},408.9,412,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},412,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":447},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":447},{"$f":"IF('Military Provision'!J127=\"YES\", MAX('2018 Legal Max'!L126,'2018 Legal Max'!I126,AVERAGE('2018 Legal Max'!F126,'2018 Legal Max'!I126,'2018 Legal Max'!L126)), MAX(L126, I126))","v":412},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":28},440,192.1,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM125,VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U126/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN125,VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W126*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO125,VLOOKUP($CV126,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":184},{"$f":"Z126/6*'Weighting Factors'!$Q$6","v":15.3},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":452},45,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":80},{"$f":"IF(A126=207, AD126,MAX(AC126,AD126))*'Weighting Factors'!$Q$9","v":38.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG125,VLOOKUP($CV126,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI126*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":282},68.099999999999994,{"$f":"AL126*'Weighting Factors'!$Q$5","v":272809},333198,{"$f":"MAX(AM126, AN126)/'Weighting Factors'!$Q$5","v":83.2},{"$f":"CJ126/'Weighting Factors'!$Q$5","v":0},{"$f":"CK126/'Weighting Factors'!$Q$5","v":0},{"$f":"CO126/'Weighting Factors'!$Q$5","v":0},480422,{"$f":"AS126/'Weighting Factors'!$Q$5","v":119.9},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},889.2,769.3,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB125,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX126*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY126*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ126*'Weighting Factors'!$T$12)","v":0},84650,{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H126>0,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H126),'Weighting Factors'!H126,VLOOKUP($CV126,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV126,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H126=\"\",\"\",IF('Weighting Factors'!J126=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S126+T126+Y126+AA126+AE126+AH126+AJ126++AO126+AP126+AQ126+AU126+AR126)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA126+'2018 Legal Max'!BB126","v":3166466},{"$f":"SUM((AV126+AR126)*'Weighting Factors'!$Q$5)+BA126+'2018 Legal Max'!BB126","v":3646785},{"$f":"IF('Weighting Factors'!H126>0,'Weighting Factors'!H126,'Preliminary SO66'!AV125)","v":3735038},3646785,null,{"$f":"'Weighting Factors'!F126","v":0},{"$f":"'Weighting Factors'!E126","v":0},0,3646785,{"$f":"SUM((S126+T126+Y126+AA126+AE126+AH126+AJ126++AO126+AP126+AQ126+AR126)*'Weighting Factors'!Q$12)+(MAX(AS126,'Weighting Factors'!B126))","v":3991119},0.33,1317069,1333050,1317069,0.33,0,false,0,0,0,true,173.25,0.43662099999999998,192.1,0,397,0.71,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF126^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF126^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":967.51},{"$f":"ROUND(CG126/'Weighting Factors'!$Q$5,4)","v":0.24149999999999999},68.099999999999994,0,0,0,0,{"$f":"SUM((AV126*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA126)*CM126","v":0},0,0.17699999999999999,0,0,889.2,null,null,"D0329"]
[330,"Wabaunsee","Mission Valley ",434.5,0,434.5,444.2,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},444.2,449.5,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},449.5,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":454},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":454},{"$f":"IF('Military Provision'!J128=\"YES\", MAX('2018 Legal Max'!L127,'2018 Legal Max'!I127,AVERAGE('2018 Legal Max'!F127,'2018 Legal Max'!I127,'2018 Legal Max'!L127)), MAX(L127, I127))","v":449.5},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":42},491.5,206,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM126,VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U127/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN126,VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W127*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO126,VLOOKUP($CV127,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":256.89999999999998},{"$f":"Z127/6*'Weighting Factors'!$Q$6","v":21.4},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":458},46,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":115},{"$f":"IF(A127=207, AD127,MAX(AC127,AD127))*'Weighting Factors'!$Q$9","v":55.7},0,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG126,VLOOKUP($CV127,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI127*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":354.5},80.900000000000006,{"$f":"AL127*'Weighting Factors'!$Q$5","v":324085},414860,{"$f":"MAX(AM127, AN127)/'Weighting Factors'!$Q$5","v":103.6},{"$f":"CJ127/'Weighting Factors'!$Q$5","v":0},{"$f":"CK127/'Weighting Factors'!$Q$5","v":0},{"$f":"CO127/'Weighting Factors'!$Q$5","v":0},709173,{"$f":"AS127/'Weighting Factors'!$Q$5","v":177},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1055.2,878.2,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB126,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX127*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY127*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ127*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H127>0,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H127),'Weighting Factors'!H127,VLOOKUP($CV127,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV127,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H127=\"\",\"\",IF('Weighting Factors'!J127=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S127+T127+Y127+AA127+AE127+AH127+AJ127++AO127+AP127+AQ127+AU127+AR127)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA127+'2018 Legal Max'!BB127","v":3518069},{"$f":"SUM((AV127+AR127)*'Weighting Factors'!$Q$5)+BA127+'2018 Legal Max'!BB127","v":4227131},{"$f":"IF('Weighting Factors'!H127>0,'Weighting Factors'!H127,'Preliminary SO66'!AV126)","v":4337296},4227131,null,{"$f":"'Weighting Factors'!F127","v":0},{"$f":"'Weighting Factors'!E127","v":0},0,4227131,{"$f":"SUM((S127+T127+Y127+AA127+AE127+AH127+AJ127++AO127+AP127+AQ127+AR127)*'Weighting Factors'!Q$12)+(MAX(AS127,'Weighting Factors'!B127))","v":4652291},0.3,1395687,1429767,1395687,0.3,0,false,0,0,0,true,236.9813,0.419124,206,0,370,0.96,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF127^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF127^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":913.98},{"$f":"ROUND(CG127/'Weighting Factors'!$Q$5,4)","v":0.22819999999999999},80.900000000000006,0,0,0,0,{"$f":"SUM((AV127*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA127)*CM127","v":0},0,0.25109999999999999,0,0,1055.2,null,null,"D0330"]
[331,"Kingman","Kingman - Norwich ",886.9,0,886.9,854,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},854,855.2,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},855.2,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":871.2},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":871.2},{"$f":"IF('Military Provision'!J129=\"YES\", MAX('2018 Legal Max'!L128,'2018 Legal Max'!I128,AVERAGE('2018 Legal Max'!F128,'2018 Legal Max'!I128,'2018 Legal Max'!L128)), MAX(L128, I128))","v":855.2},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":52},917.2,251.8,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM127,VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U128/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN127,VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W128*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO127,VLOOKUP($CV128,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":490},{"$f":"Z128/6*'Weighting Factors'!$Q$6","v":40.799999999999997},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":928},93,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":327},{"$f":"IF(A128=207, AD128,MAX(AC128,AD128))*'Weighting Factors'!$Q$9","v":158.30000000000001},0.5,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG127,VLOOKUP($CV128,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":16.2},16.2,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI128*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":255.5},67.2,{"$f":"AL128*'Weighting Factors'!$Q$5","v":269203},349762,{"$f":"MAX(AM128, AN128)/'Weighting Factors'!$Q$5","v":87.3},{"$f":"CJ128/'Weighting Factors'!$Q$5","v":0},{"$f":"CK128/'Weighting Factors'!$Q$5","v":0},{"$f":"CO128/'Weighting Factors'!$Q$5","v":0},1148409,{"$f":"AS128/'Weighting Factors'!$Q$5","v":286.7},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1759.5,1472.8,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB127,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},50.5,{"$f":"SUM(AX128*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY128*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ128*'Weighting Factors'!$T$12)","v":105805},0,{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H128>0,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H128),'Weighting Factors'!H128,VLOOKUP($CV128,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV128,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H128=\"\",\"\",IF('Weighting Factors'!J128=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S128+T128+Y128+AA128+AE128+AH128+AJ128++AO128+AP128+AQ128+AU128+AR128)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA128+'2018 Legal Max'!BB128","v":6005842},{"$f":"SUM((AV128+AR128)*'Weighting Factors'!$Q$5)+BA128+'2018 Legal Max'!BB128","v":7154362},{"$f":"IF('Weighting Factors'!H128>0,'Weighting Factors'!H128,'Preliminary SO66'!AV127)","v":7409056},7154362,null,{"$f":"'Weighting Factors'!F128","v":0},{"$f":"'Weighting Factors'!E128","v":0},0,7154362,{"$f":"SUM((S128+T128+Y128+AA128+AE128+AH128+AJ128++AO128+AP128+AQ128+AR128)*'Weighting Factors'!Q$12)+(MAX(AS128,'Weighting Factors'!B128))","v":7800964},0.3,2340289,2400014,2340289,0.3,0,false,0,0,0,true,763.78499999999997,0.27449299999999999,251.8,0,565.5,0.45,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF128^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF128^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1054.45},{"$f":"ROUND(CG128/'Weighting Factors'!$Q$5,4)","v":0.26319999999999999},67.2,0,0,0,0,{"$f":"SUM((AV128*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA128)*CM128","v":0},0,0.35239999999999999,0,0.5,1759.5,null,null,"D0331"]
[332,"Kingman","Cunningham ",149.80000000000001,0,149.80000000000001,135,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},135,144,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},144,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":158.5},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":158.5},{"$f":"IF('Military Provision'!J130=\"YES\", MAX('2018 Legal Max'!L129,'2018 Legal Max'!I129,AVERAGE('2018 Legal Max'!F129,'2018 Legal Max'!I129,'2018 Legal Max'!L129)), MAX(L129, I129))","v":144},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":13},157,135.5,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM128,VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U129/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN128,VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W129*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO128,VLOOKUP($CV129,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":25},{"$f":"Z129/6*'Weighting Factors'!$Q$6","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":163},16,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":49},{"$f":"IF(A129=207, AD129,MAX(AC129,AD129))*'Weighting Factors'!$Q$9","v":23.7},0,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG128,VLOOKUP($CV129,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.5},0.5,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI129*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":59.5},18.600000000000001,{"$f":"AL129*'Weighting Factors'!$Q$5","v":74512},95915,{"$f":"MAX(AM129, AN129)/'Weighting Factors'!$Q$5","v":23.9},{"$f":"CJ129/'Weighting Factors'!$Q$5","v":0},{"$f":"CK129/'Weighting Factors'!$Q$5","v":0},{"$f":"CO129/'Weighting Factors'!$Q$5","v":0},226767,{"$f":"AS129/'Weighting Factors'!$Q$5","v":56.6},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},399.3,342.7,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB128,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX129*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY129*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ129*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H129>0,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H129),'Weighting Factors'!H129,VLOOKUP($CV129,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV129,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H129=\"\",\"\",IF('Weighting Factors'!J129=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S129+T129+Y129+AA129+AE129+AH129+AJ129++AO129+AP129+AQ129+AU129+AR129)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA129+'2018 Legal Max'!BB129","v":1372856},{"$f":"SUM((AV129+AR129)*'Weighting Factors'!$Q$5)+BA129+'2018 Legal Max'!BB129","v":1599596},{"$f":"IF('Weighting Factors'!H129>0,'Weighting Factors'!H129,'Preliminary SO66'!AV128)","v":1610011},1599596,null,{"$f":"'Weighting Factors'!F129","v":0},{"$f":"'Weighting Factors'!E129","v":0},0,1599596,{"$f":"SUM((S129+T129+Y129+AA129+AE129+AH129+AJ129++AO129+AP129+AQ129+AR129)*'Weighting Factors'!Q$12)+(MAX(AS129,'Weighting Factors'!B129))","v":1781539},0.3,534462,532228,532228,0.29870000000000002,0,true,550.33500000000004,0.86324000000000001,135.5,false,0,0,0,0,323.5,0.18,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF129^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF129^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1253.46},{"$f":"ROUND(CG129/'Weighting Factors'!$Q$5,4)","v":0.31290000000000001},18.600000000000001,0,0,0,0,{"$f":"SUM((AV129*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA129)*CM129","v":0},0,0.30059999999999998,0,0,399.3,null,null,"D0332"]
[333,"Cloud","Concordia ",939.5,0,939.5,941.2,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},941.2,959,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},959,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1075.7},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1075.7},{"$f":"IF('Military Provision'!J131=\"YES\", MAX('2018 Legal Max'!L130,'2018 Legal Max'!I130,AVERAGE('2018 Legal Max'!F130,'2018 Legal Max'!I130,'2018 Legal Max'!L130)), MAX(L130, I130))","v":959},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":101},1070,238.2,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM129,VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6.6},{"$f":"(U130/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN129,VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":26},{"$f":"W130*'Weighting Factors'!$Q$8","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO129,VLOOKUP($CV130,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":256.39999999999998},{"$f":"Z130/6*'Weighting Factors'!$Q$6","v":21.4},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1105},111,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":415},{"$f":"IF(A130=207, AD130,MAX(AC130,AD130))*'Weighting Factors'!$Q$9","v":200.9},7.4,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG129,VLOOKUP($CV130,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":13.5},13.5,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI130*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":160},41.6,{"$f":"AL130*'Weighting Factors'!$Q$5","v":166650},254617,{"$f":"MAX(AM130, AN130)/'Weighting Factors'!$Q$5","v":63.6},{"$f":"CJ130/'Weighting Factors'!$Q$5","v":0},{"$f":"CK130/'Weighting Factors'!$Q$5","v":0},{"$f":"CO130/'Weighting Factors'!$Q$5","v":0},896355,{"$f":"AS130/'Weighting Factors'!$Q$5","v":223.8},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1836.2,1612.4,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB129,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX130*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY130*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ130*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H130>0,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H130),'Weighting Factors'!H130,VLOOKUP($CV130,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV130,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H130=\"\",\"\",IF('Weighting Factors'!J130=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S130+T130+Y130+AA130+AE130+AH130+AJ130++AO130+AP130+AQ130+AU130+AR130)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA130+'2018 Legal Max'!BB130","v":6459274},{"$f":"SUM((AV130+AR130)*'Weighting Factors'!$Q$5)+BA130+'2018 Legal Max'!BB130","v":7355817},{"$f":"IF('Weighting Factors'!H130>0,'Weighting Factors'!H130,'Preliminary SO66'!AV129)","v":7472392},7355817,null,{"$f":"'Weighting Factors'!F130","v":0},{"$f":"'Weighting Factors'!E130","v":0},0,7355817,{"$f":"SUM((S130+T130+Y130+AA130+AE130+AH130+AJ130++AO130+AP130+AQ130+AR130)*'Weighting Factors'!Q$12)+(MAX(AS130,'Weighting Factors'!B130))","v":8414466},0.3,2524340,2505212,2505212,0.29770000000000002,0,false,0,0,0,true,952.875,0.22258,238.2,0,336,0.48,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF130^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF130^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1041.68},{"$f":"ROUND(CG130/'Weighting Factors'!$Q$5,4)","v":0.26},41.6,0,0,0,0,{"$f":"SUM((AV130*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA130)*CM130","v":0},0,0.37559999999999999,0,7.4,1836.2,null,null,"D0333"]
[334,"Cloud","Southern Cloud ",190.5,0,190.5,173.5,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},173.5,165,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},165,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":159},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":159},{"$f":"IF('Military Provision'!J132=\"YES\", MAX('2018 Legal Max'!L131,'2018 Legal Max'!I131,AVERAGE('2018 Legal Max'!F131,'2018 Legal Max'!I131,'2018 Legal Max'!L131)), MAX(L131, I131))","v":173.5},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":13},186.5,146.4,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM130,VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U131/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN130,VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W131*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO130,VLOOKUP($CV131,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":31},{"$f":"Z131/6*'Weighting Factors'!$Q$6","v":2.6},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":161},16,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":80},{"$f":"IF(A131=207, AD131,MAX(AC131,AD131))*'Weighting Factors'!$Q$9","v":38.700000000000003},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG130,VLOOKUP($CV131,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.6},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI131*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":24},8.6,{"$f":"AL131*'Weighting Factors'!$Q$5","v":34452},50076,{"$f":"MAX(AM131, AN131)/'Weighting Factors'!$Q$5","v":12.5},{"$f":"CJ131/'Weighting Factors'!$Q$5","v":0},{"$f":"CK131/'Weighting Factors'!$Q$5","v":0},{"$f":"CO131/'Weighting Factors'!$Q$5","v":0},260426,{"$f":"AS131/'Weighting Factors'!$Q$5","v":65},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},459.9,394.9,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB130,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},26,{"$f":"SUM(AX131*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY131*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ131*'Weighting Factors'!$T$12)","v":28434},120000,{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H131>0,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H131),'Weighting Factors'!H131,VLOOKUP($CV131,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV131,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H131=\"\",\"\",IF('Weighting Factors'!J131=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S131+T131+Y131+AA131+AE131+AH131+AJ131++AO131+AP131+AQ131+AU131+AR131)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA131+'2018 Legal Max'!BB131","v":1730403},{"$f":"SUM((AV131+AR131)*'Weighting Factors'!$Q$5)+BA131+'2018 Legal Max'!BB131","v":1990793},{"$f":"IF('Weighting Factors'!H131>0,'Weighting Factors'!H131,'Preliminary SO66'!AV130)","v":2139024},1990793,null,{"$f":"'Weighting Factors'!F131","v":0},{"$f":"'Weighting Factors'!E131","v":0},0,1990793,{"$f":"SUM((S131+T131+Y131+AA131+AE131+AH131+AJ131++AO131+AP131+AQ131+AR131)*'Weighting Factors'!Q$12)+(MAX(AS131,'Weighting Factors'!B131))","v":2095402},0.33,691483,715000,691483,0.33,0,true,835.15800000000002,0.78504300000000005,146.4,false,0,0,0,0,273,0.09,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF131^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF131^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1428.6},{"$f":"ROUND(CG131/'Weighting Factors'!$Q$5,4)","v":0.35659999999999997},8.6,0,0,0,0,{"$f":"SUM((AV131*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA131)*CM131","v":0},0,0.49690000000000001,0,8.1999999999999993,459.9,null,null,"D0334"]
[335,"Jackson","North Jackson ",360,0,360,347,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},347,335.5,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},335.5,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":375.5},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":375.5},{"$f":"IF('Military Provision'!J133=\"YES\", MAX('2018 Legal Max'!L132,'2018 Legal Max'!I132,AVERAGE('2018 Legal Max'!F132,'2018 Legal Max'!I132,'2018 Legal Max'!L132)), MAX(L132, I132))","v":347},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},375,172,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM131,VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U132/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN131,VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W132*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO131,VLOOKUP($CV132,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":168.6},{"$f":"Z132/6*'Weighting Factors'!$Q$6","v":14.1},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":393},39,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":124},{"$f":"IF(A132=207, AD132,MAX(AC132,AD132))*'Weighting Factors'!$Q$9","v":60},0,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG131,VLOOKUP($CV132,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI132*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":296},63,{"$f":"AL132*'Weighting Factors'!$Q$5","v":252378},266944,{"$f":"MAX(AM132, AN132)/'Weighting Factors'!$Q$5","v":66.599999999999994},{"$f":"CJ132/'Weighting Factors'!$Q$5","v":0},{"$f":"CK132/'Weighting Factors'!$Q$5","v":0},{"$f":"CO132/'Weighting Factors'!$Q$5","v":0},278976,{"$f":"AS132/'Weighting Factors'!$Q$5","v":69.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},757.3,687.7,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB131,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX132*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY132*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ132*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H132>0,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H132),'Weighting Factors'!H132,VLOOKUP($CV132,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV132,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H132=\"\",\"\",IF('Weighting Factors'!J132=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S132+T132+Y132+AA132+AE132+AH132+AJ132++AO132+AP132+AQ132+AU132+AR132)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA132+'2018 Legal Max'!BB132","v":2754926},{"$f":"SUM((AV132+AR132)*'Weighting Factors'!$Q$5)+BA132+'2018 Legal Max'!BB132","v":3033744},{"$f":"IF('Weighting Factors'!H132>0,'Weighting Factors'!H132,'Preliminary SO66'!AV131)","v":3039753},3033744,null,{"$f":"'Weighting Factors'!F132","v":0},{"$f":"'Weighting Factors'!E132","v":0},0,3033744,{"$f":"SUM((S132+T132+Y132+AA132+AE132+AH132+AJ132++AO132+AP132+AQ132+AR132)*'Weighting Factors'!Q$12)+(MAX(AS132,'Weighting Factors'!B132))","v":3388462},0.3,1016539,1010578,1010578,0.29820000000000002,0,false,0,0,0,true,92.8125,0.45870499999999997,172,0,213,1.39,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF132^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF132^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":852.33},{"$f":"ROUND(CG132/'Weighting Factors'!$Q$5,4)","v":0.21279999999999999},63,0,0,0,0,{"$f":"SUM((AV132*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA132)*CM132","v":0},0,0.3155,0,0,757.3,null,null,"D0335"]
[336,"Jackson","Holton ",1069,0,{"$f":"D133+E133","v":1069},977,{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G133+H133","v":977},982.5,{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J133+K133","v":982.5},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1089},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1089},{"$f":"IF('Military Provision'!J134=\"YES\", MAX('2018 Legal Max'!L133,'2018 Legal Max'!I133,AVERAGE('2018 Legal Max'!F133,'2018 Legal Max'!I133,'2018 Legal Max'!L133)), MAX(L133, I133))","v":982.5},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":82},{"$f":"P133+Q133+R133","v":1064.5},{"$f":"MAX(BU133, BY133, CC133, CD133)","v":238.9},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM132,VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":70.900000000000006},{"$f":"(U133/6)*'Weighting Factors'!$Q$7","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN132,VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":22},{"$f":"W133*'Weighting Factors'!$Q$8","v":4.0999999999999996},{"$f":"MAX(V133,X133)","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO132,VLOOKUP($CV133,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":320.39999999999998},{"$f":"Z133/6*'Weighting Factors'!$Q$6","v":26.7},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1096},{"$f":"AB133*0.1","v":110},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":363},{"$f":"IF(A133=207, AD133,MAX(AC133,AD133))*'Weighting Factors'!$Q$9","v":175.7},{"$f":"MAX(CQ133,CR133)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG132,VLOOKUP($CV133,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.6},{"$f":"MAX(AF133, AG133)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":527},{"$f":"AI133*'Weighting Factors'!$Q$10","v":131.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":374},{"$f":"CI133","v":72.599999999999994},{"$f":"AL133*'Weighting Factors'!$Q$5","v":290836},324338,{"$f":"MAX(AM133, AN133)/'Weighting Factors'!$Q$5","v":81},{"$f":"CJ133/'Weighting Factors'!$Q$5","v":0},{"$f":"CK133/'Weighting Factors'!$Q$5","v":0},{"$f":"CO133/'Weighting Factors'!$Q$5","v":0},823860,{"$f":"AS133/'Weighting Factors'!$Q$5","v":205.7},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},{"$f":"SUM(S133+T133+Y133+AA133+AE133+AH133+AJ133++AO133+AP133+AQ133+AT133+AU133)","v":1930.6},{"$f":"SUM(S133+T133+Y133+AA133+AE133+AH133+AJ133++AO133+AP133+AQ133+AR133+AU133)","v":1724.9},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB132,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},198.5,{"$f":"SUM(AX133*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY133*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ133*'Weighting Factors'!$T$12)","v":170737},0,{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H133>0,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H133),'Weighting Factors'!H133,VLOOKUP($CV133,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV133,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H133=\"\",\"\",IF('Weighting Factors'!J133=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S133+T133+Y133+AA133+AE133+AH133+AJ133++AO133+AP133+AQ133+AU133+AR133)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA133+'2018 Legal Max'!BB133","v":7080686},{"$f":"SUM((AV133+AR133)*'Weighting Factors'!$Q$5)+BA133+'2018 Legal Max'!BB133","v":7904721},{"$f":"IF('Weighting Factors'!H133>0,'Weighting Factors'!H133,'Preliminary SO66'!AV132)","v":7909127},{"$f":"MIN(BG133,BH133)","v":7904721},null,{"$f":"'Weighting Factors'!F133","v":0},{"$f":"'Weighting Factors'!E133","v":0},{"$f":"SUM(BJ133:BL133)","v":0},{"$f":"BI133+BM133","v":7904721},{"$f":"SUM((S133+T133+Y133+AA133+AE133+AH133+AJ133++AO133+AP133+AQ133+AR133)*'Weighting Factors'!Q$12)+(MAX(AS133,'Weighting Factors'!B133))","v":8731509},0.3,{"$f":"BO133*BP133","v":2619453},2525111,{"$f":"MIN(BQ133,BR133)","v":2525111},{"$f":"BS133/BO133","v":0.28920000000000001},{"$f":"ROUND(IF(S133<=99.9,(S133*1.014331),0),1)","v":0},{"$f":"AND(S133>99.9,S133<=299.9)","v":false},{"$f":"IF(BV133=TRUE,ROUND((S133-100)*9.655,3),0)","v":0},{"$f":"IF(BV133=TRUE,ROUND(((7337-BW133)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX133*S133,1)","v":0},{"$f":"AND(S133>299.9,S133<=1621.9)","v":true},{"$f":"IF(BZ133=TRUE,ROUND((S133-300)*1.2375,4),0)","v":946.06880000000001},{"$f":"IF(BZ133=TRUE,ROUND(((5406-CA133)/3642.4)-1,6),0)","v":0.22444800000000001},{"$f":"ROUND(CB133*S133,1)","v":238.9},{"$f":"ROUND(IF(S133>=1622,(S133*0.03504),0),1)","v":0},164.5,{"$f":"AK133/CE133","v":2.27},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF133^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF133^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":776.99},{"$f":"ROUND(CG133/'Weighting Factors'!$Q$5,4)","v":0.19400000000000001},{"$f":"ROUND(IF(AK133>0,CH133*AK133,0),1)","v":72.599999999999994},0,0,0,0,{"$f":"SUM((AV133*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA133)*CM133","v":0},{"$f":"IF(CL133>CN133,CN133,CL133)","v":0},0.33119999999999999,{"$f":"IF(CP133>=50%,AD133*10.5%,0)","v":0},{"$f":"IF(AND(CP133>35%,CP133<50%),AD133*(CP133-35%)*0.7,0)","v":0},1930.6,null,null,"D0336"]
[337,"Jackson","Royal Valley ",835,0,835,778.6,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},778.6,769.6,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},769.6,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":793.7},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":793.7},{"$f":"IF('Military Provision'!J135=\"YES\", MAX('2018 Legal Max'!L134,'2018 Legal Max'!I134,AVERAGE('2018 Legal Max'!F134,'2018 Legal Max'!I134,'2018 Legal Max'!L134)), MAX(L134, I134))","v":794.4},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":62},856.4,252.8,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM133,VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U134/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN133,VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W134*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO133,VLOOKUP($CV134,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":190.4},{"$f":"Z134/6*'Weighting Factors'!$Q$6","v":15.9},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":804},80,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":309},{"$f":"IF(A134=207, AD134,MAX(AC134,AD134))*'Weighting Factors'!$Q$9","v":149.6},7.4,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG133,VLOOKUP($CV134,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":8.1},8.1,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI134*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":548},99.4,{"$f":"AL134*'Weighting Factors'!$Q$5","v":398196},489974,{"$f":"MAX(AM134, AN134)/'Weighting Factors'!$Q$5","v":122.3},{"$f":"CJ134/'Weighting Factors'!$Q$5","v":0},{"$f":"CK134/'Weighting Factors'!$Q$5","v":0},{"$f":"CO134/'Weighting Factors'!$Q$5","v":0},778132,{"$f":"AS134/'Weighting Factors'!$Q$5","v":194.2},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1599.3,1405.1,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB133,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX134*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY134*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ134*'Weighting Factors'!$T$12)","v":0},171808,{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H134>0,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H134),'Weighting Factors'!H134,VLOOKUP($CV134,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV134,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H134=\"\",\"\",IF('Weighting Factors'!J134=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S134+T134+Y134+AA134+AE134+AH134+AJ134++AO134+AP134+AQ134+AU134+AR134)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA134+'2018 Legal Max'!BB134","v":5800639},{"$f":"SUM((AV134+AR134)*'Weighting Factors'!$Q$5)+BA134+'2018 Legal Max'!BB134","v":6578604},{"$f":"IF('Weighting Factors'!H134>0,'Weighting Factors'!H134,'Preliminary SO66'!AV133)","v":6780506},6578604,null,{"$f":"'Weighting Factors'!F134","v":0},{"$f":"'Weighting Factors'!E134","v":0},0,6578604,{"$f":"SUM((S134+T134+Y134+AA134+AE134+AH134+AJ134++AO134+AP134+AQ134+AR134)*'Weighting Factors'!Q$12)+(MAX(AS134,'Weighting Factors'!B134))","v":7252786},0.3,2175836,2187022,2175836,0.3,0,false,0,0,0,true,688.54499999999996,0.29515000000000002,252.8,0,169,3.24,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF134^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF134^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":726.54},{"$f":"ROUND(CG134/'Weighting Factors'!$Q$5,4)","v":0.18140000000000001},99.4,0,0,0,0,{"$f":"SUM((AV134*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA134)*CM134","v":0},0,0.38429999999999997,0,7.4,{"$f":"AW134+AT134","v":1599.3},null,null,"D0337"]
[338,"Jefferson","Valley Falls ",359,0,359,345,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},345,335,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},335,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":355.5},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":355.5},{"$f":"IF('Military Provision'!J136=\"YES\", MAX('2018 Legal Max'!L135,'2018 Legal Max'!I135,AVERAGE('2018 Legal Max'!F135,'2018 Legal Max'!I135,'2018 Legal Max'!L135)), MAX(L135, I135))","v":345},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},384.5,175.1,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM134,VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U135/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN134,VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W135*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO134,VLOOKUP($CV135,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":42.3},{"$f":"Z135/6*'Weighting Factors'!$Q$6","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":369},37,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":101},{"$f":"IF(A135=207, AD135,MAX(AC135,AD135))*'Weighting Factors'!$Q$9","v":48.9},0,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG134,VLOOKUP($CV135,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI135*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":127},28.2,{"$f":"AL135*'Weighting Factors'!$Q$5","v":112969},129812,{"$f":"MAX(AM135, AN135)/'Weighting Factors'!$Q$5","v":32.4},{"$f":"CJ135/'Weighting Factors'!$Q$5","v":0},{"$f":"CK135/'Weighting Factors'!$Q$5","v":0},{"$f":"CO135/'Weighting Factors'!$Q$5","v":0},585399,{"$f":"AS135/'Weighting Factors'!$Q$5","v":146.1},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},790.5,644.4,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB134,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX135*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY135*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ135*'Weighting Factors'!$T$12)","v":0},50196,{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H135>0,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H135),'Weighting Factors'!H135,VLOOKUP($CV135,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV135,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H135=\"\",\"\",IF('Weighting Factors'!J135=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S135+T135+Y135+AA135+AE135+AH135+AJ135++AO135+AP135+AQ135+AU135+AR135)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA135+'2018 Legal Max'!BB135","v":2631662},{"$f":"SUM((AV135+AR135)*'Weighting Factors'!$Q$5)+BA135+'2018 Legal Max'!BB135","v":3216939},{"$f":"IF('Weighting Factors'!H135>0,'Weighting Factors'!H135,'Preliminary SO66'!AV134)","v":3301065},3216939,null,{"$f":"'Weighting Factors'!F135","v":0},{"$f":"'Weighting Factors'!E135","v":0},0,3216939,{"$f":"SUM((S135+T135+Y135+AA135+AE135+AH135+AJ135++AO135+AP135+AQ135+AR135)*'Weighting Factors'!Q$12)+(MAX(AS135,'Weighting Factors'!B135))","v":3478755},0.3,1043627,1068650,1043627,0.3,0,false,0,0,0,true,104.5688,0.45547700000000002,175.1,0,115,1.1000000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF135^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF135^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":890.8},{"$f":"ROUND(CG135/'Weighting Factors'!$Q$5,4)","v":0.22239999999999999},28.2,0,0,0,0,{"$f":"SUM((AV135*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA135)*CM135","v":0},0,0.2737,0,0,790.5,null,null,"D0338"]
[339,"Jefferson","Jefferson County North ",391.5,0,391.5,401.5,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},401.5,409.5,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},409.5,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":448.5},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":448.5},{"$f":"IF('Military Provision'!J137=\"YES\", MAX('2018 Legal Max'!L136,'2018 Legal Max'!I136,AVERAGE('2018 Legal Max'!F136,'2018 Legal Max'!I136,'2018 Legal Max'!L136)), MAX(L136, I136))","v":409.5},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":40},456.5,196.8,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM135,VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U136/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN135,VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W136*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO135,VLOOKUP($CV136,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":81.099999999999994},{"$f":"Z136/6*'Weighting Factors'!$Q$6","v":6.8},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":471},47,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":119},{"$f":"IF(A136=207, AD136,MAX(AC136,AD136))*'Weighting Factors'!$Q$9","v":57.6},0,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG135,VLOOKUP($CV136,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI136*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":206},41.7,{"$f":"AL136*'Weighting Factors'!$Q$5","v":167050},197222,{"$f":"MAX(AM136, AN136)/'Weighting Factors'!$Q$5","v":49.2},{"$f":"CJ136/'Weighting Factors'!$Q$5","v":0},{"$f":"CK136/'Weighting Factors'!$Q$5","v":0},{"$f":"CO136/'Weighting Factors'!$Q$5","v":0},663417,{"$f":"AS136/'Weighting Factors'!$Q$5","v":165.6},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},932.5,766.9,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB135,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX136*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY136*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ136*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H136>0,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H136),'Weighting Factors'!H136,VLOOKUP($CV136,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV136,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H136=\"\",\"\",IF('Weighting Factors'!J136=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S136+T136+Y136+AA136+AE136+AH136+AJ136++AO136+AP136+AQ136+AU136+AR136)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA136+'2018 Legal Max'!BB136","v":3072201},{"$f":"SUM((AV136+AR136)*'Weighting Factors'!$Q$5)+BA136+'2018 Legal Max'!BB136","v":3735595},{"$f":"IF('Weighting Factors'!H136>0,'Weighting Factors'!H136,'Preliminary SO66'!AV135)","v":3844558},3735595,null,{"$f":"'Weighting Factors'!F136","v":0},{"$f":"'Weighting Factors'!E136","v":0},0,3735595,{"$f":"SUM((S136+T136+Y136+AA136+AE136+AH136+AJ136++AO136+AP136+AQ136+AR136)*'Weighting Factors'!Q$12)+(MAX(AS136,'Weighting Factors'!B136))","v":4106798},0.3,1232039,1266061,1232039,0.3,0,false,0,0,0,true,193.6688,0.43101600000000001,196.8,0,114,1.81,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF136^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF136^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":810.9},{"$f":"ROUND(CG136/'Weighting Factors'!$Q$5,4)","v":0.2024},41.7,0,0,0,0,{"$f":"SUM((AV136*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA136)*CM136","v":0},0,0.25269999999999998,0,0,932.5,null,null,"D0339"]
[340,"Jefferson","Jefferson West ",795,0,795,813,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},813,794,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},794,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":848.2},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":848.2},{"$f":"IF('Military Provision'!J138=\"YES\", MAX('2018 Legal Max'!L137,'2018 Legal Max'!I137,AVERAGE('2018 Legal Max'!F137,'2018 Legal Max'!I137,'2018 Legal Max'!L137)), MAX(L137, I137))","v":813},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":61},874,252.7,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM136,VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U137/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN136,VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W137*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO136,VLOOKUP($CV137,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":216.6},{"$f":"Z137/6*'Weighting Factors'!$Q$6","v":18.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":855},86,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":188},{"$f":"IF(A137=207, AD137,MAX(AC137,AD137))*'Weighting Factors'!$Q$9","v":91},0,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG136,VLOOKUP($CV137,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI137*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":502},78,{"$f":"AL137*'Weighting Factors'!$Q$5","v":312468},339746,{"$f":"MAX(AM137, AN137)/'Weighting Factors'!$Q$5","v":84.8},{"$f":"CJ137/'Weighting Factors'!$Q$5","v":0},{"$f":"CK137/'Weighting Factors'!$Q$5","v":0},{"$f":"CO137/'Weighting Factors'!$Q$5","v":0},1161091,{"$f":"AS137/'Weighting Factors'!$Q$5","v":289.8},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1611.4,1321.6,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB136,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2,{"$f":"SUM(AX137*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY137*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ137*'Weighting Factors'!$T$12)","v":1418},0,{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H137>0,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H137),'Weighting Factors'!H137,VLOOKUP($CV137,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV137,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H137=\"\",\"\",IF('Weighting Factors'!J137=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S137+T137+Y137+AA137+AE137+AH137+AJ137++AO137+AP137+AQ137+AU137+AR137)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA137+'2018 Legal Max'!BB137","v":5295748},{"$f":"SUM((AV137+AR137)*'Weighting Factors'!$Q$5)+BA137+'2018 Legal Max'!BB137","v":6456686},{"$f":"IF('Weighting Factors'!H137>0,'Weighting Factors'!H137,'Preliminary SO66'!AV136)","v":6558223},6456686,null,{"$f":"'Weighting Factors'!F137","v":0},{"$f":"'Weighting Factors'!E137","v":0},0,6456686,{"$f":"SUM((S137+T137+Y137+AA137+AE137+AH137+AJ137++AO137+AP137+AQ137+AR137)*'Weighting Factors'!Q$12)+(MAX(AS137,'Weighting Factors'!B137))","v":7090585},0.3,2127176,2156824,2127176,0.3,0,false,0,0,0,true,710.32500000000005,0.28917100000000001,252.7,0,68,7.38,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF137^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF137^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":622.01},{"$f":"ROUND(CG137/'Weighting Factors'!$Q$5,4)","v":0.15529999999999999},78,0,0,0,0,{"$f":"SUM((AV137*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA137)*CM137","v":0},0,0.21990000000000001,0,0,1611.4,null,null,"D0340"]
[341,"Jefferson","Oskaloosa Public Schools ",498.5,0,498.5,499.3,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},499.3,539.5,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},539.5,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":562.9},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":562.9},{"$f":"IF('Military Provision'!J139=\"YES\", MAX('2018 Legal Max'!L138,'2018 Legal Max'!I138,AVERAGE('2018 Legal Max'!F138,'2018 Legal Max'!I138,'2018 Legal Max'!L138)), MAX(L138, I138))","v":539.5},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":41},593.5,228.2,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM137,VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U138/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN137,VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W138*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO137,VLOOKUP($CV138,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":80.7},{"$f":"Z138/6*'Weighting Factors'!$Q$6","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":593},59,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":255},{"$f":"IF(A138=207, AD138,MAX(AC138,AD138))*'Weighting Factors'!$Q$9","v":123.4},14.3,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG137,VLOOKUP($CV138,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":14.3},14.3,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI138*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":294},54,{"$f":"AL138*'Weighting Factors'!$Q$5","v":216324},258084,{"$f":"MAX(AM138, AN138)/'Weighting Factors'!$Q$5","v":64.400000000000006},{"$f":"CJ138/'Weighting Factors'!$Q$5","v":0},{"$f":"CK138/'Weighting Factors'!$Q$5","v":0},{"$f":"CO138/'Weighting Factors'!$Q$5","v":0},939256,{"$f":"AS138/'Weighting Factors'!$Q$5","v":234.5},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1265,1030.5,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB137,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX138*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY138*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ138*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H138>0,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H138),'Weighting Factors'!H138,VLOOKUP($CV138,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV138,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H138=\"\",\"\",IF('Weighting Factors'!J138=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S138+T138+Y138+AA138+AE138+AH138+AJ138++AO138+AP138+AQ138+AU138+AR138)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA138+'2018 Legal Max'!BB138","v":4128183},{"$f":"SUM((AV138+AR138)*'Weighting Factors'!$Q$5)+BA138+'2018 Legal Max'!BB138","v":5067590},{"$f":"IF('Weighting Factors'!H138>0,'Weighting Factors'!H138,'Preliminary SO66'!AV137)","v":5273098},5067590,null,{"$f":"'Weighting Factors'!F138","v":0},{"$f":"'Weighting Factors'!E138","v":0},0,5067590,{"$f":"SUM((S138+T138+Y138+AA138+AE138+AH138+AJ138++AO138+AP138+AQ138+AR138)*'Weighting Factors'!Q$12)+(MAX(AS138,'Weighting Factors'!B138))","v":5566201},0.3,1669860,1732085,1669860,0.3,0,false,0,0,0,true,363.2063,0.38446999999999998,228.2,0,97,3.03,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF138^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF138^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":735.78},{"$f":"ROUND(CG138/'Weighting Factors'!$Q$5,4)","v":0.1837},54,0,0,0,0,{"$f":"SUM((AV138*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA138)*CM138","v":0},0,{"$f":"AD138/AB138","v":0.43},0,14.3,1265,null,null,"D0341"]
[342,"Jefferson","McLouth ",464.6,0,464.6,428.5,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},428.5,434.8,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},434.8,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":466.2},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":466.2},{"$f":"IF('Military Provision'!J140=\"YES\", MAX('2018 Legal Max'!L139,'2018 Legal Max'!I139,AVERAGE('2018 Legal Max'!F139,'2018 Legal Max'!I139,'2018 Legal Max'!L139)), MAX(L139, I139))","v":434.8},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},463.8,198.8,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM138,VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U139/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN138,VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W139*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO138,VLOOKUP($CV139,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":99.2},{"$f":"Z139/6*'Weighting Factors'!$Q$6","v":8.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":491},49,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":123},{"$f":"IF(A139=207, AD139,MAX(AC139,AD139))*'Weighting Factors'!$Q$9","v":59.5},0,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG138,VLOOKUP($CV139,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":7.5},{"$f":"AI139*'Weighting Factors'!$Q$10","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":234.5},44.3,{"$f":"AL139*'Weighting Factors'!$Q$5","v":177466},203771,{"$f":"MAX(AM139, AN139)/'Weighting Factors'!$Q$5","v":50.9},{"$f":"CJ139/'Weighting Factors'!$Q$5","v":0},{"$f":"CK139/'Weighting Factors'!$Q$5","v":0},{"$f":"CO139/'Weighting Factors'!$Q$5","v":0},761762,{"$f":"AS139/'Weighting Factors'!$Q$5","v":190.2},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},973.4,783.2,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB138,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX139*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY139*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ139*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H139>0,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H139),'Weighting Factors'!H139,VLOOKUP($CV139,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV139,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H139=\"\",\"\",IF('Weighting Factors'!J139=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S139+T139+Y139+AA139+AE139+AH139+AJ139++AO139+AP139+AQ139+AU139+AR139)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA139+'2018 Legal Max'!BB139","v":3137499},{"$f":"SUM((AV139+AR139)*'Weighting Factors'!$Q$5)+BA139+'2018 Legal Max'!BB139","v":3899440},{"$f":"IF('Weighting Factors'!H139>0,'Weighting Factors'!H139,'Preliminary SO66'!AV138)","v":4139800},3899440,null,{"$f":"'Weighting Factors'!F139","v":0},{"$f":"'Weighting Factors'!E139","v":0},0,3899440,{"$f":"SUM((S139+T139+Y139+AA139+AE139+AH139+AJ139++AO139+AP139+AQ139+AR139)*'Weighting Factors'!Q$12)+(MAX(AS139,'Weighting Factors'!B139))","v":4278330},0.3,1283499,1348750,1283499,0.3,0,false,0,0,0,true,202.70249999999999,0.428535,198.8,0,90,2.61,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF139^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF139^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":756.79},{"$f":"ROUND(CG139/'Weighting Factors'!$Q$5,4)","v":0.18890000000000001},44.3,0,0,0,0,{"$f":"SUM((AV139*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA139)*CM139","v":0},0,0.2505,0,0,973.4,null,null,"D0342"]
[343,"Jefferson","Perry Public Schools ",729.1,0,729.1,708,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},708,689,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},689,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":727.5},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":727.5},{"$f":"IF('Military Provision'!J141=\"YES\", MAX('2018 Legal Max'!L140,'2018 Legal Max'!I140,AVERAGE('2018 Legal Max'!F140,'2018 Legal Max'!I140,'2018 Legal Max'!L140)), MAX(L140, I140))","v":708},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":41},754.5,248.8,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM139,VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U140/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN139,VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W140*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO139,VLOOKUP($CV140,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":106.5},{"$f":"Z140/6*'Weighting Factors'!$Q$6","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":743},74,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":211},{"$f":"IF(A140=207, AD140,MAX(AC140,AD140))*'Weighting Factors'!$Q$9","v":102.1},0,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG139,VLOOKUP($CV140,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI140*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":468},85.8,{"$f":"AL140*'Weighting Factors'!$Q$5","v":343715},413705,{"$f":"MAX(AM140, AN140)/'Weighting Factors'!$Q$5","v":103.3},{"$f":"CJ140/'Weighting Factors'!$Q$5","v":0},{"$f":"CK140/'Weighting Factors'!$Q$5","v":0},{"$f":"CO140/'Weighting Factors'!$Q$5","v":0},1002003,{"$f":"AS140/'Weighting Factors'!$Q$5","v":250.1},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1467.7,1217.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB139,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX140*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY140*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ140*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H140>0,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H140),'Weighting Factors'!H140,VLOOKUP($CV140,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV140,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H140=\"\",\"\",IF('Weighting Factors'!J140=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S140+T140+Y140+AA140+AE140+AH140+AJ140++AO140+AP140+AQ140+AU140+AR140)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA140+'2018 Legal Max'!BB140","v":4877706},{"$f":"SUM((AV140+AR140)*'Weighting Factors'!$Q$5)+BA140+'2018 Legal Max'!BB140","v":5879606},{"$f":"IF('Weighting Factors'!H140>0,'Weighting Factors'!H140,'Preliminary SO66'!AV139)","v":5988169},5879606,null,{"$f":"'Weighting Factors'!F140","v":0},{"$f":"'Weighting Factors'!E140","v":0},0,5879606,{"$f":"SUM((S140+T140+Y140+AA140+AE140+AH140+AJ140++AO140+AP140+AQ140+AR140)*'Weighting Factors'!Q$12)+(MAX(AS140,'Weighting Factors'!B140))","v":6469027},0.3,1940708,1973331,1940708,0.3,0,false,0,0,0,true,562.44380000000001,0.32977099999999998,248.8,0,153.1,3.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF140^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF140^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":734.41},{"$f":"ROUND(CG140/'Weighting Factors'!$Q$5,4)","v":0.18329999999999999},85.8,0,0,0,0,{"$f":"SUM((AV140*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA140)*CM140","v":0},0,0.28399999999999997,0,0,1467.7,null,null,"D0343"]
[344,"Linn","Pleasanton ",340,0,340,310,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},310,318.5,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},318.5,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":358},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":358},{"$f":"IF('Military Provision'!J142=\"YES\", MAX('2018 Legal Max'!L141,'2018 Legal Max'!I141,AVERAGE('2018 Legal Max'!F141,'2018 Legal Max'!I141,'2018 Legal Max'!L141)), MAX(L141, I141))","v":318.5},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},342,160.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM140,VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U141/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN140,VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W141*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO140,VLOOKUP($CV141,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":79.599999999999994},{"$f":"Z141/6*'Weighting Factors'!$Q$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":367},37,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":124},{"$f":"IF(A141=207, AD141,MAX(AC141,AD141))*'Weighting Factors'!$Q$9","v":60},0,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG140,VLOOKUP($CV141,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.5},2.5,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI141*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":63},15.3,{"$f":"AL141*'Weighting Factors'!$Q$5","v":61292},78196,{"$f":"MAX(AM141, AN141)/'Weighting Factors'!$Q$5","v":19.5},{"$f":"CJ141/'Weighting Factors'!$Q$5","v":0},{"$f":"CK141/'Weighting Factors'!$Q$5","v":0},{"$f":"CO141/'Weighting Factors'!$Q$5","v":0},241288,{"$f":"AS141/'Weighting Factors'!$Q$5","v":60.2},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},651.5,591.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB140,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX141*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY141*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ141*'Weighting Factors'!$T$12)","v":0},102846,{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H141>0,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H141),'Weighting Factors'!H141,VLOOKUP($CV141,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV141,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H141=\"\",\"\",IF('Weighting Factors'!J141=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S141+T141+Y141+AA141+AE141+AH141+AJ141++AO141+AP141+AQ141+AU141+AR141)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA141+'2018 Legal Max'!BB141","v":2471594},{"$f":"SUM((AV141+AR141)*'Weighting Factors'!$Q$5)+BA141+'2018 Legal Max'!BB141","v":2712755},{"$f":"IF('Weighting Factors'!H141>0,'Weighting Factors'!H141,'Preliminary SO66'!AV140)","v":2885013},2712755,null,{"$f":"'Weighting Factors'!F141","v":0},{"$f":"'Weighting Factors'!E141","v":0},0,2712755,{"$f":"SUM((S141+T141+Y141+AA141+AE141+AH141+AJ141++AO141+AP141+AQ141+AR141)*'Weighting Factors'!Q$12)+(MAX(AS141,'Weighting Factors'!B141))","v":2896225},0.33,955754,1019031,955754,0.33,0,false,0,0,0,true,51.975000000000001,0.46991699999999997,160.69999999999999,0,92.5,0.68,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF141^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF141^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":975.42},{"$f":"ROUND(CG141/'Weighting Factors'!$Q$5,4)","v":0.24349999999999999},15.3,0,0,0,0,{"$f":"SUM((AV141*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA141)*CM141","v":0},0,0.33789999999999998,0,0,651.5,null,null,"D0344"]
[345,"Shawnee","Seaman ",3576.7,0,3576.7,3455,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},3455,3494.5,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},3494.5,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":3834.3},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":3834.3},{"$f":"IF('Military Provision'!J143=\"YES\", MAX('2018 Legal Max'!L142,'2018 Legal Max'!I142,AVERAGE('2018 Legal Max'!F142,'2018 Legal Max'!I142,'2018 Legal Max'!L142)), MAX(L142, I142))","v":3494.5},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":29.5},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":227},3751,131.4,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM141,VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":20.399999999999999},{"$f":"(U142/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN141,VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":33},{"$f":"W142*'Weighting Factors'!$Q$8","v":6.1},6.1,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO141,VLOOKUP($CV142,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":710.2},{"$f":"Z142/6*'Weighting Factors'!$Q$6","v":59.2},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3931},393,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1084},{"$f":"IF(A142=207, AD142,MAX(AC142,AD142))*'Weighting Factors'!$Q$9","v":524.70000000000005},0,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG141,VLOOKUP($CV142,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":30.2},30.2,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":610.1},{"$f":"AI142*'Weighting Factors'!$Q$10","v":152.5},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1842},232.8,{"$f":"AL142*'Weighting Factors'!$Q$5","v":932597},1006528,{"$f":"MAX(AM142, AN142)/'Weighting Factors'!$Q$5","v":251.3},{"$f":"CJ142/'Weighting Factors'!$Q$5","v":0},{"$f":"CK142/'Weighting Factors'!$Q$5","v":0},{"$f":"CO142/'Weighting Factors'!$Q$5","v":0},4218936,{"$f":"AS142/'Weighting Factors'!$Q$5","v":1053.2},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},5959.6,4906.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB141,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},20,{"$f":"SUM(AX142*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY142*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ142*'Weighting Factors'!$T$12)","v":14180},0,{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H142>0,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H142),'Weighting Factors'!H142,VLOOKUP($CV142,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV142,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H142=\"\",\"\",IF('Weighting Factors'!J142=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S142+T142+Y142+AA142+AE142+AH142+AJ142++AO142+AP142+AQ142+AU142+AR142)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA142+'2018 Legal Max'!BB142","v":19669218},{"$f":"SUM((AV142+AR142)*'Weighting Factors'!$Q$5)+BA142+'2018 Legal Max'!BB142","v":23888338},{"$f":"IF('Weighting Factors'!H142>0,'Weighting Factors'!H142,'Preliminary SO66'!AV141)","v":24074798},23888338,null,{"$f":"'Weighting Factors'!F142","v":0},{"$f":"'Weighting Factors'!E142","v":-8397},-8397,23879941,{"$f":"SUM((S142+T142+Y142+AA142+AE142+AH142+AJ142++AO142+AP142+AQ142+AR142)*'Weighting Factors'!Q$12)+(MAX(AS142,'Weighting Factors'!B142))","v":26248672},0.3,7874602,7936328,7874602,0.3,0,false,0,0,0,false,0,0,0,131.4,84,21.93,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF142^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF142^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":506.47},{"$f":"ROUND(CG142/'Weighting Factors'!$Q$5,4)","v":0.12640000000000001},232.8,0,0,0,0,{"$f":"SUM((AV142*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA142)*CM142","v":0},0,0.27579999999999999,0,0,5959.6,null,null,"D0345"]
[346,"Linn","Jayhawk ",478,0,478,497.5,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},497.5,511,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},511,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":570.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":570.79999999999995},{"$f":"IF('Military Provision'!J144=\"YES\", MAX('2018 Legal Max'!L143,'2018 Legal Max'!I143,AVERAGE('2018 Legal Max'!F143,'2018 Legal Max'!I143,'2018 Legal Max'!L143)), MAX(L143, I143))","v":511},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":37},555.5,220.7,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM142,VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0.4},{"$f":"(U143/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN142,VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W143*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO142,VLOOKUP($CV143,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":156.9},{"$f":"Z143/6*'Weighting Factors'!$Q$6","v":13.1},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":592},59,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":282},{"$f":"IF(A143=207, AD143,MAX(AC143,AD143))*'Weighting Factors'!$Q$9","v":136.5},25,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG142,VLOOKUP($CV143,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":23.4},25,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI143*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":335},74.400000000000006,{"$f":"AL143*'Weighting Factors'!$Q$5","v":298046},328576,{"$f":"MAX(AM143, AN143)/'Weighting Factors'!$Q$5","v":82},{"$f":"CJ143/'Weighting Factors'!$Q$5","v":0},{"$f":"CK143/'Weighting Factors'!$Q$5","v":0},{"$f":"CO143/'Weighting Factors'!$Q$5","v":0},649413,{"$f":"AS143/'Weighting Factors'!$Q$5","v":162.1},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1196.2,1034.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB142,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX143*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY143*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ143*'Weighting Factors'!$T$12)","v":10000},0,{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H143>0,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H143),'Weighting Factors'!H143,VLOOKUP($CV143,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV143,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H143=\"\",\"\",IF('Weighting Factors'!J143=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S143+T143+Y143+AA143+AE143+AH143+AJ143++AO143+AP143+AQ143+AU143+AR143)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA143+'2018 Legal Max'!BB143","v":4152605},{"$f":"SUM((AV143+AR143)*'Weighting Factors'!$Q$5)+BA143+'2018 Legal Max'!BB143","v":4801977},{"$f":"IF('Weighting Factors'!H143>0,'Weighting Factors'!H143,'Preliminary SO66'!AV142)","v":4851256},4801977,null,{"$f":"'Weighting Factors'!F143","v":0},{"$f":"'Weighting Factors'!E143","v":0},0,4801977,{"$f":"SUM((S143+T143+Y143+AA143+AE143+AH143+AJ143++AO143+AP143+AQ143+AR143)*'Weighting Factors'!Q$12)+(MAX(AS143,'Weighting Factors'!B143))","v":5292522},0.3,1587757,1546450,1546450,0.29220000000000002,0,false,0,0,0,true,316.18130000000002,0.39738000000000001,220.7,0,302,1.1100000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF143^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF143^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":889.28},{"$f":"ROUND(CG143/'Weighting Factors'!$Q$5,4)","v":0.222},74.400000000000006,0,0,0,0,{"$f":"SUM((AV143*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA143)*CM143","v":0},0,0.47639999999999999,0,25,1196.2,null,null,"D0346"]
[347,"Edwards","Kinsley-Offerle ",313,0,313,301,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},301,306,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},306,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":313},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":313},{"$f":"IF('Military Provision'!J145=\"YES\", MAX('2018 Legal Max'!L144,'2018 Legal Max'!I144,AVERAGE('2018 Legal Max'!F144,'2018 Legal Max'!I144,'2018 Legal Max'!L144)), MAX(L144, I144))","v":306},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":26},333.5,157.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM143,VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":173.5},{"$f":"(U144/6)*'Weighting Factors'!$Q$7","v":11.4},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN143,VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":48},{"$f":"W144*'Weighting Factors'!$Q$8","v":8.9},11.4,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO143,VLOOKUP($CV144,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":154.30000000000001},{"$f":"Z144/6*'Weighting Factors'!$Q$6","v":12.9},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":320},32,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":133},{"$f":"IF(A144=207, AD144,MAX(AC144,AD144))*'Weighting Factors'!$Q$9","v":64.400000000000006},6.1,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG143,VLOOKUP($CV144,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.2},6.2,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI144*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":162.5},42.3,{"$f":"AL144*'Weighting Factors'!$Q$5","v":169454},214942,{"$f":"MAX(AM144, AN144)/'Weighting Factors'!$Q$5","v":53.7},{"$f":"CJ144/'Weighting Factors'!$Q$5","v":0},{"$f":"CK144/'Weighting Factors'!$Q$5","v":0},{"$f":"CO144/'Weighting Factors'!$Q$5","v":0},328412,{"$f":"AS144/'Weighting Factors'!$Q$5","v":82},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},722.8,640.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB143,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX144*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY144*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ144*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H144>0,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H144),'Weighting Factors'!H144,VLOOKUP($CV144,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV144,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H144=\"\",\"\",IF('Weighting Factors'!J144=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S144+T144+Y144+AA144+AE144+AH144+AJ144++AO144+AP144+AQ144+AU144+AR144)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA144+'2018 Legal Max'!BB144","v":2567045},{"$f":"SUM((AV144+AR144)*'Weighting Factors'!$Q$5)+BA144+'2018 Legal Max'!BB144","v":2895537},{"$f":"IF('Weighting Factors'!H144>0,'Weighting Factors'!H144,'Preliminary SO66'!AV143)","v":3176357},2895537,null,{"$f":"'Weighting Factors'!F144","v":0},{"$f":"'Weighting Factors'!E144","v":0},0,2895537,{"$f":"SUM((S144+T144+Y144+AA144+AE144+AH144+AJ144++AO144+AP144+AQ144+AR144)*'Weighting Factors'!Q$12)+(MAX(AS144,'Weighting Factors'!B144))","v":3261481},0.3,978444,1050998,978444,0.3,0,false,0,0,0,true,41.456299999999999,0.47280499999999998,157.69999999999999,0,340,0.48,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF144^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF144^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1041.68},{"$f":"ROUND(CG144/'Weighting Factors'!$Q$5,4)","v":0.26},42.3,0,0,0,0,{"$f":"SUM((AV144*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA144)*CM144","v":0},0,0.41560000000000002,0,6.1,722.8,null,null,"D0347"]
[348,"Douglas","Baldwin City ",1268.2,0,1268.2,1244.2,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1244.2,1291.7,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1291.7,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1339},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1339},{"$f":"IF('Military Provision'!J146=\"YES\", MAX('2018 Legal Max'!L145,'2018 Legal Max'!I145,AVERAGE('2018 Legal Max'!F145,'2018 Legal Max'!I145,'2018 Legal Max'!L145)), MAX(L145, I145))","v":1291.7},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":86},1390.2,158.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM144,VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U145/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN144,VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W145*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO144,VLOOKUP($CV145,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":311.60000000000002},{"$f":"Z145/6*'Weighting Factors'!$Q$6","v":26},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1385},139,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":335},{"$f":"IF(A145=207, AD145,MAX(AC145,AD145))*'Weighting Factors'!$Q$9","v":162.1},0,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG144,VLOOKUP($CV145,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI145*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":459},82.9,{"$f":"AL145*'Weighting Factors'!$Q$5","v":332097},380963,{"$f":"MAX(AM145, AN145)/'Weighting Factors'!$Q$5","v":95.1},{"$f":"CJ145/'Weighting Factors'!$Q$5","v":0},{"$f":"CK145/'Weighting Factors'!$Q$5","v":0},{"$f":"CO145/'Weighting Factors'!$Q$5","v":0},1390553,{"$f":"AS145/'Weighting Factors'!$Q$5","v":347.1},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},2179.9,1832.8,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB144,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.6},1.5,{"$f":"SUM(AX145*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY145*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ145*'Weighting Factors'!$T$12)","v":17184},0,{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H145>0,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H145),'Weighting Factors'!H145,VLOOKUP($CV145,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV145,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H145=\"\",\"\",IF('Weighting Factors'!J145=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S145+T145+Y145+AA145+AE145+AH145+AJ145++AO145+AP145+AQ145+AU145+AR145)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA145+'2018 Legal Max'!BB145","v":7359381},{"$f":"SUM((AV145+AR145)*'Weighting Factors'!$Q$5)+BA145+'2018 Legal Max'!BB145","v":8749863},{"$f":"IF('Weighting Factors'!H145>0,'Weighting Factors'!H145,'Preliminary SO66'!AV144)","v":8923743},8749863,null,{"$f":"'Weighting Factors'!F145","v":0},{"$f":"'Weighting Factors'!E145","v":0},0,8749863,{"$f":"SUM((S145+T145+Y145+AA145+AE145+AH145+AJ145++AO145+AP145+AQ145+AR145)*'Weighting Factors'!Q$12)+(MAX(AS145,'Weighting Factors'!B145))","v":9615335},0.3,2884601,2937189,2884601,0.3,0,false,0,0,0,true,1349.1224999999999,0.113792,158.19999999999999,0,139,3.3,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF145^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF145^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":724.03},{"$f":"ROUND(CG145/'Weighting Factors'!$Q$5,4)","v":0.1807},82.9,0,0,0,7.7999999999999996E-3,{"$f":"SUM((AV145*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA145)*CM145","v":68249},0,0.2419,0,0,2179.9,null,null,"D0348"]
[349,"Stafford","Stafford ",253.9,0,253.9,234.9,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},234.9,196.1,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},196.1,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":229.8},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":229.8},{"$f":"IF('Military Provision'!J147=\"YES\", MAX('2018 Legal Max'!L146,'2018 Legal Max'!I146,AVERAGE('2018 Legal Max'!F146,'2018 Legal Max'!I146,'2018 Legal Max'!L146)), MAX(L146, I146))","v":234.9},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":6},240.9,154.4,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM145,VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":20.399999999999999},{"$f":"(U146/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN145,VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":19},{"$f":"W146*'Weighting Factors'!$Q$8","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO145,VLOOKUP($CV146,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":86},{"$f":"Z146/6*'Weighting Factors'!$Q$6","v":7.2},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":239},24,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":103},{"$f":"IF(A146=207, AD146,MAX(AC146,AD146))*'Weighting Factors'!$Q$9","v":49.9},5.8,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG145,VLOOKUP($CV146,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.199999999999999},10.199999999999999,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI146*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":10.5},4.4000000000000004,{"$f":"AL146*'Weighting Factors'!$Q$5","v":17626},47380,{"$f":"MAX(AM146, AN146)/'Weighting Factors'!$Q$5","v":11.8},{"$f":"CJ146/'Weighting Factors'!$Q$5","v":0},{"$f":"CK146/'Weighting Factors'!$Q$5","v":0},{"$f":"CO146/'Weighting Factors'!$Q$5","v":0},294441,{"$f":"AS146/'Weighting Factors'!$Q$5","v":73.5},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},551.4,477.9,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB145,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX146*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY146*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ146*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H146>0,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H146),'Weighting Factors'!H146,VLOOKUP($CV146,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV146,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H146=\"\",\"\",IF('Weighting Factors'!J146=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S146+T146+Y146+AA146+AE146+AH146+AJ146++AO146+AP146+AQ146+AU146+AR146)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA146+'2018 Legal Max'!BB146","v":1914467},{"$f":"SUM((AV146+AR146)*'Weighting Factors'!$Q$5)+BA146+'2018 Legal Max'!BB146","v":2208908},{"$f":"IF('Weighting Factors'!H146>0,'Weighting Factors'!H146,'Preliminary SO66'!AV145)","v":2286625},2208908,null,{"$f":"'Weighting Factors'!F146","v":0},{"$f":"'Weighting Factors'!E146","v":0},0,2208908,{"$f":"SUM((S146+T146+Y146+AA146+AE146+AH146+AJ146++AO146+AP146+AQ146+AR146)*'Weighting Factors'!Q$12)+(MAX(AS146,'Weighting Factors'!B146))","v":2440212},0.3,732064,757745,732064,0.3,0,true,1360.39,0.64084399999999997,154.4,false,0,0,0,0,242,0.04,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF146^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF146^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1664.81},{"$f":"ROUND(CG146/'Weighting Factors'!$Q$5,4)","v":0.41560000000000002},4.4000000000000004,0,0,0,0,{"$f":"SUM((AV146*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA146)*CM146","v":0},0,0.43099999999999999,0,5.8,551.4,null,null,"D0349"]
[350,"Stafford","St John-Hudson ",330.5,0,330.5,306.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},306.39999999999998,302.5,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},302.5,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":302.8},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":302.8},{"$f":"IF('Military Provision'!J148=\"YES\", MAX('2018 Legal Max'!L147,'2018 Legal Max'!I147,AVERAGE('2018 Legal Max'!F147,'2018 Legal Max'!I147,'2018 Legal Max'!L147)), MAX(L147, I147))","v":306.39999999999998},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":23},334.9,158.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM146,VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":95},{"$f":"(U147/6)*'Weighting Factors'!$Q$7","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN146,VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":52},{"$f":"W147*'Weighting Factors'!$Q$8","v":9.6},9.6,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO146,VLOOKUP($CV147,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":92.2},{"$f":"Z147/6*'Weighting Factors'!$Q$6","v":7.7},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":318},32,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":134},{"$f":"IF(A147=207, AD147,MAX(AC147,AD147))*'Weighting Factors'!$Q$9","v":64.900000000000006},6.7,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG146,VLOOKUP($CV147,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.7},6.7,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI147*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":42},13.8,{"$f":"AL147*'Weighting Factors'!$Q$5","v":55283},78966,{"$f":"MAX(AM147, AN147)/'Weighting Factors'!$Q$5","v":19.7},{"$f":"CJ147/'Weighting Factors'!$Q$5","v":0},{"$f":"CK147/'Weighting Factors'!$Q$5","v":0},{"$f":"CO147/'Weighting Factors'!$Q$5","v":0},394933,{"$f":"AS147/'Weighting Factors'!$Q$5","v":98.6},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},700.3,601.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB146,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX147*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY147*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ147*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H147>0,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H147),'Weighting Factors'!H147,VLOOKUP($CV147,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV147,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H147=\"\",\"\",IF('Weighting Factors'!J147=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S147+T147+Y147+AA147+AE147+AH147+AJ147++AO147+AP147+AQ147+AU147+AR147)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA147+'2018 Legal Max'!BB147","v":2410410},{"$f":"SUM((AV147+AR147)*'Weighting Factors'!$Q$5)+BA147+'2018 Legal Max'!BB147","v":2805402},{"$f":"IF('Weighting Factors'!H147>0,'Weighting Factors'!H147,'Preliminary SO66'!AV146)","v":2851471},2805402,null,{"$f":"'Weighting Factors'!F147","v":0},{"$f":"'Weighting Factors'!E147","v":0},0,2805402,{"$f":"SUM((S147+T147+Y147+AA147+AE147+AH147+AJ147++AO147+AP147+AQ147+AR147)*'Weighting Factors'!Q$12)+(MAX(AS147,'Weighting Factors'!B147))","v":3096566},0.33,1021867,1028028,1021867,0.33,0,false,0,0,0,true,43.188800000000001,0.472329,158.19999999999999,0,308.3,0.14000000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF147^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF147^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1314.33},{"$f":"ROUND(CG147/'Weighting Factors'!$Q$5,4)","v":0.3281},13.8,0,0,0,0,{"$f":"SUM((AV147*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA147)*CM147","v":0},0,0.4214,0,6.7,700.3,null,null,"D0350"]
[351,"Stafford","Macksville ",225.9,0,225.9,202,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},202,216.5,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},216.5,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":221.5},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":221.5},{"$f":"IF('Military Provision'!J149=\"YES\", MAX('2018 Legal Max'!L148,'2018 Legal Max'!I148,AVERAGE('2018 Legal Max'!F148,'2018 Legal Max'!I148,'2018 Legal Max'!L148)), MAX(L148, I148))","v":216.5},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":12},234,154.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM147,VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":137.6},{"$f":"(U148/6)*'Weighting Factors'!$Q$7","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN147,VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":59},{"$f":"W148*'Weighting Factors'!$Q$8","v":10.9},10.9,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO147,VLOOKUP($CV148,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":11.9},{"$f":"Z148/6*'Weighting Factors'!$Q$6","v":1},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":235},24,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":120},{"$f":"IF(A148=207, AD148,MAX(AC148,AD148))*'Weighting Factors'!$Q$9","v":58.1},12.6,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG147,VLOOKUP($CV148,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":8.6},12.6,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI148*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":69},21.4,{"$f":"AL148*'Weighting Factors'!$Q$5","v":85728},124034,{"$f":"MAX(AM148, AN148)/'Weighting Factors'!$Q$5","v":31},{"$f":"CJ148/'Weighting Factors'!$Q$5","v":0},{"$f":"CK148/'Weighting Factors'!$Q$5","v":0},{"$f":"CO148/'Weighting Factors'!$Q$5","v":0},275323,{"$f":"AS148/'Weighting Factors'!$Q$5","v":68.7},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},570.5,501.8,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB147,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX148*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY148*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ148*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H148>0,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H148),'Weighting Factors'!H148,VLOOKUP($CV148,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV148,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H148=\"\",\"\",IF('Weighting Factors'!J148=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S148+T148+Y148+AA148+AE148+AH148+AJ148++AO148+AP148+AQ148+AU148+AR148)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA148+'2018 Legal Max'!BB148","v":2010211},{"$f":"SUM((AV148+AR148)*'Weighting Factors'!$Q$5)+BA148+'2018 Legal Max'!BB148","v":2285423},{"$f":"IF('Weighting Factors'!H148>0,'Weighting Factors'!H148,'Preliminary SO66'!AV147)","v":2399995},2285423,null,{"$f":"'Weighting Factors'!F148","v":0},{"$f":"'Weighting Factors'!E148","v":0},0,2285423,{"$f":"SUM((S148+T148+Y148+AA148+AE148+AH148+AJ148++AO148+AP148+AQ148+AR148)*'Weighting Factors'!Q$12)+(MAX(AS148,'Weighting Factors'!B148))","v":2561417},0.3,768425,794466,768425,0.3,0,true,1293.77,0.659134,154.19999999999999,false,0,0,0,0,360,0.19,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF148^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF148^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1240.74},{"$f":"ROUND(CG148/'Weighting Factors'!$Q$5,4)","v":0.30969999999999998},21.4,0,0,0,0,{"$f":"SUM((AV148*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA148)*CM148","v":0},0,0.51060000000000005,12.6,0,570.5,null,null,"D0351"]
[352,"Sherman","Goodland ",998,0,{"$f":"D149+E149","v":998},845.7,{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G149+H149","v":845.7},843.9,{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J149+K149","v":843.9},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":897.5},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":897.5},{"$f":"IF('Military Provision'!J150=\"YES\", MAX('2018 Legal Max'!L149,'2018 Legal Max'!I149,AVERAGE('2018 Legal Max'!F149,'2018 Legal Max'!I149,'2018 Legal Max'!L149)), MAX(L149, I149))","v":845.7},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":62},{"$f":"P149+Q149+R149","v":919.7},{"$f":"MAX(BU149, BY149, CC149, CD149)","v":251.7},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM148,VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":289.39999999999998},{"$f":"(U149/6)*'Weighting Factors'!$Q$7","v":19.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN148,VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":86},{"$f":"W149*'Weighting Factors'!$Q$8","v":15.9},{"$f":"MAX(V149,X149)","v":19.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO148,VLOOKUP($CV149,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":269.8},{"$f":"Z149/6*'Weighting Factors'!$Q$6","v":22.5},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":931},{"$f":"AB149*0.1","v":93},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":371},{"$f":"IF(A149=207, AD149,MAX(AC149,AD149))*'Weighting Factors'!$Q$9","v":179.6},12.6,{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG148,VLOOKUP($CV149,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":8.8000000000000007},{"$f":"MAX(AF149, AG149)","v":12.6},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI149*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":157},{"$f":"CI149","v":49.7},{"$f":"AL149*'Weighting Factors'!$Q$5","v":199098},234972,{"$f":"MAX(AM149, AN149)/'Weighting Factors'!$Q$5","v":58.7},{"$f":"CJ149/'Weighting Factors'!$Q$5","v":0},{"$f":"CK149/'Weighting Factors'!$Q$5","v":0},{"$f":"CO149/'Weighting Factors'!$Q$5","v":0},822776,{"$f":"AS149/'Weighting Factors'!$Q$5","v":205.4},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S149+T149+Y149+AA149+AE149+AH149+AJ149++AO149+AP149+AQ149+AT149+AU149)","v":1669.3},{"$f":"SUM(S149+T149+Y149+AA149+AE149+AH149+AJ149++AO149+AP149+AQ149+AR149+AU149)","v":1463.9},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB148,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.3},8.5,{"$f":"SUM(AX149*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY149*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ149*'Weighting Factors'!$T$12)","v":23237},268628,{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H149>0,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H149),'Weighting Factors'!H149,VLOOKUP($CV149,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV149,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H149=\"\",\"\",IF('Weighting Factors'!J149=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S149+T149+Y149+AA149+AE149+AH149+AJ149++AO149+AP149+AQ149+AU149+AR149)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA149+'2018 Legal Max'!BB149","v":6156248},{"$f":"SUM((AV149+AR149)*'Weighting Factors'!$Q$5)+BA149+'2018 Legal Max'!BB149","v":6979081},{"$f":"IF('Weighting Factors'!H149>0,'Weighting Factors'!H149,'Preliminary SO66'!AV148)","v":7202730},{"$f":"MIN(BG149,BH149)","v":6979081},null,{"$f":"'Weighting Factors'!F149","v":0},{"$f":"'Weighting Factors'!E149","v":-933},{"$f":"SUM(BJ149:BL149)","v":-933},{"$f":"BI149+BM149","v":6978148},{"$f":"SUM((S149+T149+Y149+AA149+AE149+AH149+AJ149++AO149+AP149+AQ149+AR149)*'Weighting Factors'!Q$12)+(MAX(AS149,'Weighting Factors'!B149))","v":7413517},0.3,{"$f":"BO149*BP149","v":2224055},2282296,{"$f":"MIN(BQ149,BR149)","v":2224055},{"$f":"BS149/BO149","v":0.3},{"$f":"ROUND(IF(S149<=99.9,(S149*1.014331),0),1)","v":0},{"$f":"AND(S149>99.9,S149<=299.9)","v":false},{"$f":"IF(BV149=TRUE,ROUND((S149-100)*9.655,3),0)","v":0},{"$f":"IF(BV149=TRUE,ROUND(((7337-BW149)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX149*S149,1)","v":0},{"$f":"AND(S149>299.9,S149<=1621.9)","v":true},{"$f":"IF(BZ149=TRUE,ROUND((S149-300)*1.2375,4),0)","v":766.87879999999996},{"$f":"IF(BZ149=TRUE,ROUND(((5406-CA149)/3642.4)-1,6),0)","v":0.273644},{"$f":"ROUND(CB149*S149,1)","v":251.7},{"$f":"ROUND(IF(S149>=1622,(S149*0.03504),0),1)","v":0},914.2,{"$f":"AK149/CE149","v":0.17},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF149^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF149^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1267.05},{"$f":"ROUND(CG149/'Weighting Factors'!$Q$5,4)","v":0.31630000000000003},{"$f":"ROUND(IF(AK149>0,CH149*AK149,0),1)","v":49.7},0,0,0,0,{"$f":"SUM((AV149*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA149)*CM149","v":0},{"$f":"IF(CL149>CN149,CN149,CL149)","v":0},{"$f":"AD149/AB149","v":0.39850000000000002},{"$f":"IF(CP149>=50%,AD149*10.5%,0)","v":0},{"$f":"IF(AND(CP149>35%,CP149<50%),AD149*(CP149-35%)*0.7,0)","v":12.6},1669.3,null,null,"D0352"]
[353,"Sumner","Wellington ",1474.5,0,1474.5,1457,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1457,1465.5,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1465.5,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1528.2},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1528.2},{"$f":"IF('Military Provision'!J151=\"YES\", MAX('2018 Legal Max'!L150,'2018 Legal Max'!I150,AVERAGE('2018 Legal Max'!F150,'2018 Legal Max'!I150,'2018 Legal Max'!L150)), MAX(L150, I150))","v":1465.5},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":124},1595.5,70.3,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM149,VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6.7},{"$f":"(U150/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN149,VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":18},{"$f":"W150*'Weighting Factors'!$Q$8","v":3.3},3.3,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO149,VLOOKUP($CV150,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":306.8},{"$f":"Z150/6*'Weighting Factors'!$Q$6","v":25.6},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1560},156,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":688},{"$f":"IF(A150=207, AD150,MAX(AC150,AD150))*'Weighting Factors'!$Q$9","v":333},43.8,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG149,VLOOKUP($CV150,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":41},43.8,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":42.1},{"$f":"AI150*'Weighting Factors'!$Q$10","v":10.5},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":174},41.5,{"$f":"AL150*'Weighting Factors'!$Q$5","v":166249},219179,{"$f":"MAX(AM150, AN150)/'Weighting Factors'!$Q$5","v":54.7},{"$f":"CJ150/'Weighting Factors'!$Q$5","v":0},{"$f":"CK150/'Weighting Factors'!$Q$5","v":0},{"$f":"CO150/'Weighting Factors'!$Q$5","v":0},2123635,{"$f":"AS150/'Weighting Factors'!$Q$5","v":530.1},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2666.8,2136.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB149,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX150*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY150*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ150*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H150>0,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H150),'Weighting Factors'!H150,VLOOKUP($CV150,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV150,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H150=\"\",\"\",IF('Weighting Factors'!J150=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S150+T150+Y150+AA150+AE150+AH150+AJ150++AO150+AP150+AQ150+AU150+AR150)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA150+'2018 Legal Max'!BB150","v":8559620},{"$f":"SUM((AV150+AR150)*'Weighting Factors'!$Q$5)+BA150+'2018 Legal Max'!BB150","v":10683201},{"$f":"IF('Weighting Factors'!H150>0,'Weighting Factors'!H150,'Preliminary SO66'!AV149)","v":11316149},10683201,null,{"$f":"'Weighting Factors'!F150","v":0},{"$f":"'Weighting Factors'!E150","v":0},0,10683201,{"$f":"SUM((S150+T150+Y150+AA150+AE150+AH150+AJ150++AO150+AP150+AQ150+AR150)*'Weighting Factors'!Q$12)+(MAX(AS150,'Weighting Factors'!B150))","v":11717418},0.3,3515225,3728951,3515225,0.3,0,false,0,0,0,true,1603.1813,4.4041999999999998E-2,70.3,0,228.5,0.76,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF150^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF150^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":955.17},{"$f":"ROUND(CG150/'Weighting Factors'!$Q$5,4)","v":0.2384},41.5,0,0,0,0,{"$f":"SUM((AV150*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA150)*CM150","v":0},0,0.441,0,43.8,2666.8,null,null,"D0353"]
[355,"Barton","Ellinwood Public Schools ",398.1,0,398.1,406.5,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},406.5,402.4,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},402.4,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":450.3},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":450.3},{"$f":"IF('Military Provision'!J152=\"YES\", MAX('2018 Legal Max'!L151,'2018 Legal Max'!I151,AVERAGE('2018 Legal Max'!F151,'2018 Legal Max'!I151,'2018 Legal Max'!L151)), MAX(L151, I151))","v":406.5},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":44},450.5,195.1,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM150,VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U151/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN150,VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W151*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO150,VLOOKUP($CV151,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":102.5},{"$f":"Z151/6*'Weighting Factors'!$Q$6","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":512},51,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":154},{"$f":"IF(A151=207, AD151,MAX(AC151,AD151))*'Weighting Factors'!$Q$9","v":74.5},0,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG150,VLOOKUP($CV151,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI151*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":72},18.8,{"$f":"AL151*'Weighting Factors'!$Q$5","v":75313},88211,{"$f":"MAX(AM151, AN151)/'Weighting Factors'!$Q$5","v":22},{"$f":"CJ151/'Weighting Factors'!$Q$5","v":0},{"$f":"CK151/'Weighting Factors'!$Q$5","v":0},{"$f":"CO151/'Weighting Factors'!$Q$5","v":0},462355,{"$f":"AS151/'Weighting Factors'!$Q$5","v":115.4},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},866,750.6,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB150,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX151*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY151*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ151*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H151>0,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H151),'Weighting Factors'!H151,VLOOKUP($CV151,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV151,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H151=\"\",\"\",IF('Weighting Factors'!J151=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S151+T151+Y151+AA151+AE151+AH151+AJ151++AO151+AP151+AQ151+AU151+AR151)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA151+'2018 Legal Max'!BB151","v":3006904},{"$f":"SUM((AV151+AR151)*'Weighting Factors'!$Q$5)+BA151+'2018 Legal Max'!BB151","v":3469196},{"$f":"IF('Weighting Factors'!H151>0,'Weighting Factors'!H151,'Preliminary SO66'!AV150)","v":3698339},3469196,null,{"$f":"'Weighting Factors'!F151","v":0},{"$f":"'Weighting Factors'!E151","v":0},0,3469196,{"$f":"SUM((S151+T151+Y151+AA151+AE151+AH151+AJ151++AO151+AP151+AQ151+AR151)*'Weighting Factors'!Q$12)+(MAX(AS151,'Weighting Factors'!B151))","v":3832549},0.33,1264741,1222847,1222847,0.31909999999999999,0,false,0,0,0,true,186.24379999999999,0.43305399999999999,195.1,0,154,0.47,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF151^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF151^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1045.83},{"$f":"ROUND(CG151/'Weighting Factors'!$Q$5,4)","v":0.2611},18.8,0,0,0,0,{"$f":"SUM((AV151*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA151)*CM151","v":0},0,0.30080000000000001,0,0,866,null,null,"D0355"]
[356,"Sumner","Conway Springs ",464.4,0,464.4,451.5,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},451.5,431.2,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},431.2,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":444.7},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":444.7},{"$f":"IF('Military Provision'!J153=\"YES\", MAX('2018 Legal Max'!L152,'2018 Legal Max'!I152,AVERAGE('2018 Legal Max'!F152,'2018 Legal Max'!I152,'2018 Legal Max'!L152)), MAX(L152, I152))","v":451.5},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":34},485.5,204.5,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM151,VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U152/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN151,VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W152*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO151,VLOOKUP($CV152,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":120.6},{"$f":"Z152/6*'Weighting Factors'!$Q$6","v":10.1},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":522},52,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":92},{"$f":"IF(A152=207, AD152,MAX(AC152,AD152))*'Weighting Factors'!$Q$9","v":44.5},0,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG151,VLOOKUP($CV152,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI152*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":147.5},33.9,{"$f":"AL152*'Weighting Factors'!$Q$5","v":135803},174881,{"$f":"MAX(AM152, AN152)/'Weighting Factors'!$Q$5","v":43.7},{"$f":"CJ152/'Weighting Factors'!$Q$5","v":0},{"$f":"CK152/'Weighting Factors'!$Q$5","v":0},{"$f":"CO152/'Weighting Factors'!$Q$5","v":0},462810,{"$f":"AS152/'Weighting Factors'!$Q$5","v":115.5},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},903.8,788.3,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB151,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX152*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY152*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ152*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H152>0,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H152),'Weighting Factors'!H152,VLOOKUP($CV152,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV152,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H152=\"\",\"\",IF('Weighting Factors'!J152=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S152+T152+Y152+AA152+AE152+AH152+AJ152++AO152+AP152+AQ152+AU152+AR152)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA152+'2018 Legal Max'!BB152","v":3157930},{"$f":"SUM((AV152+AR152)*'Weighting Factors'!$Q$5)+BA152+'2018 Legal Max'!BB152","v":3620623},{"$f":"IF('Weighting Factors'!H152>0,'Weighting Factors'!H152,'Preliminary SO66'!AV151)","v":3728785},3620623,null,{"$f":"'Weighting Factors'!F152","v":0},{"$f":"'Weighting Factors'!E152","v":0},0,3620623,{"$f":"SUM((S152+T152+Y152+AA152+AE152+AH152+AJ152++AO152+AP152+AQ152+AR152)*'Weighting Factors'!Q$12)+(MAX(AS152,'Weighting Factors'!B152))","v":4050749},0.3,1215225,1235295,1215225,0.3,0,false,0,0,0,true,229.55629999999999,0.42116300000000001,204.5,0,158.19999999999999,0.93,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF152^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF152^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":919.47},{"$f":"ROUND(CG152/'Weighting Factors'!$Q$5,4)","v":0.22950000000000001},33.9,0,0,0,0,{"$f":"SUM((AV152*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA152)*CM152","v":0},0,0.1762,0,0,903.8,null,null,"D0356"]
[357,"Sumner","Belle Plaine ",567.29999999999995,0,567.29999999999995,548.5,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},548.5,537.5,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},537.5,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":613.9},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":613.9},{"$f":"IF('Military Provision'!J154=\"YES\", MAX('2018 Legal Max'!L153,'2018 Legal Max'!I153,AVERAGE('2018 Legal Max'!F153,'2018 Legal Max'!I153,'2018 Legal Max'!L153)), MAX(L153, I153))","v":548.5},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":49},606,230.4,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM152,VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U153/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN152,VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W153*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO152,VLOOKUP($CV153,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":105.6},{"$f":"Z153/6*'Weighting Factors'!$Q$6","v":8.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":639},64,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":187},{"$f":"IF(A153=207, AD153,MAX(AC153,AD153))*'Weighting Factors'!$Q$9","v":90.5},0,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG152,VLOOKUP($CV153,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":26.9},{"$f":"AI153*'Weighting Factors'!$Q$10","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":128},26.8,{"$f":"AL153*'Weighting Factors'!$Q$5","v":107361},160243,{"$f":"MAX(AM153, AN153)/'Weighting Factors'!$Q$5","v":40},{"$f":"CJ153/'Weighting Factors'!$Q$5","v":0},{"$f":"CK153/'Weighting Factors'!$Q$5","v":0},{"$f":"CO153/'Weighting Factors'!$Q$5","v":0},745462,{"$f":"AS153/'Weighting Factors'!$Q$5","v":186.1},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1168.5999999999999,982.5,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB152,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},19,{"$f":"SUM(AX153*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY153*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ153*'Weighting Factors'!$T$12)","v":38471},0,{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H153>0,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H153),'Weighting Factors'!H153,VLOOKUP($CV153,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV153,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H153=\"\",\"\",IF('Weighting Factors'!J153=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S153+T153+Y153+AA153+AE153+AH153+AJ153++AO153+AP153+AQ153+AU153+AR153)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA153+'2018 Legal Max'!BB153","v":3974366},{"$f":"SUM((AV153+AR153)*'Weighting Factors'!$Q$5)+BA153+'2018 Legal Max'!BB153","v":4719883},{"$f":"IF('Weighting Factors'!H153>0,'Weighting Factors'!H153,'Preliminary SO66'!AV152)","v":5222281},4719883,null,{"$f":"'Weighting Factors'!F153","v":0},{"$f":"'Weighting Factors'!E153","v":0},0,4719883,{"$f":"SUM((S153+T153+Y153+AA153+AE153+AH153+AJ153++AO153+AP153+AQ153+AR153)*'Weighting Factors'!Q$12)+(MAX(AS153,'Weighting Factors'!B153))","v":5357078},0.33,1767836,1630000,1630000,0.30430000000000001,0,false,0,0,0,true,378.67500000000001,0.38022299999999998,230.4,0,84,1.52,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF153^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF153^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":838.07},{"$f":"ROUND(CG153/'Weighting Factors'!$Q$5,4)","v":0.2092},26.8,0,0,0,0,{"$f":"SUM((AV153*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA153)*CM153","v":0},0,0.29260000000000003,0,0,1168.5999999999999,null,null,"D0357"]
[358,"Sumner","Oxford ",302.10000000000002,0,302.10000000000002,273.5,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},273.5,274.5,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},274.5,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":368.9},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":368.9},{"$f":"IF('Military Provision'!J155=\"YES\", MAX('2018 Legal Max'!L154,'2018 Legal Max'!I154,AVERAGE('2018 Legal Max'!F154,'2018 Legal Max'!I154,'2018 Legal Max'!L154)), MAX(L154, I154))","v":274.5},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},297.5,146,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM153,VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U154/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN153,VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W154*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO153,VLOOKUP($CV154,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":131.1},{"$f":"Z154/6*'Weighting Factors'!$Q$6","v":10.9},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":379},38,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":125},{"$f":"IF(A154=207, AD154,MAX(AC154,AD154))*'Weighting Factors'!$Q$9","v":60.5},0,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG153,VLOOKUP($CV154,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.7},5.7,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI154*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":88},21.6,{"$f":"AL154*'Weighting Factors'!$Q$5","v":86530},115175,{"$f":"MAX(AM154, AN154)/'Weighting Factors'!$Q$5","v":28.8},{"$f":"CJ154/'Weighting Factors'!$Q$5","v":0},{"$f":"CK154/'Weighting Factors'!$Q$5","v":0},{"$f":"CO154/'Weighting Factors'!$Q$5","v":0},416802,{"$f":"AS154/'Weighting Factors'!$Q$5","v":104},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},653.6,549.6,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":49},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB153,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.5},100,{"$f":"SUM(AX154*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY154*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ154*'Weighting Factors'!$T$12)","v":318450},0,{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H154>0,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H154),'Weighting Factors'!H154,VLOOKUP($CV154,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV154,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H154=\"\",\"\",IF('Weighting Factors'!J154=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S154+T154+Y154+AA154+AE154+AH154+AJ154++AO154+AP154+AQ154+AU154+AR154)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA154+'2018 Legal Max'!BB154","v":2520148},{"$f":"SUM((AV154+AR154)*'Weighting Factors'!$Q$5)+BA154+'2018 Legal Max'!BB154","v":2936772},{"$f":"IF('Weighting Factors'!H154>0,'Weighting Factors'!H154,'Preliminary SO66'!AV153)","v":3178051},2936772,null,{"$f":"'Weighting Factors'!F154","v":0},{"$f":"'Weighting Factors'!E154","v":0},0,2936772,{"$f":"SUM((S154+T154+Y154+AA154+AE154+AH154+AJ154++AO154+AP154+AQ154+AR154)*'Weighting Factors'!Q$12)+(MAX(AS154,'Weighting Factors'!B154))","v":2957580},0.3,887274,899532,887274,0.3,0,true,1906.8630000000001,0.490813,146,false,0,0,0,0,136,0.65,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF154^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF154^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":983.76},{"$f":"ROUND(CG154/'Weighting Factors'!$Q$5,4)","v":0.24560000000000001},21.6,0,0,0,0,{"$f":"SUM((AV154*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA154)*CM154","v":0},0,0.32979999999999998,0,0,653.6,null,null,"D0358"]
[359,"Sumner","Argonia Public Schools ",159.9,0,159.9,146,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},146,171,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},171,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":170},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":170},{"$f":"IF('Military Provision'!J156=\"YES\", MAX('2018 Legal Max'!L155,'2018 Legal Max'!I155,AVERAGE('2018 Legal Max'!F155,'2018 Legal Max'!I155,'2018 Legal Max'!L155)), MAX(L155, I155))","v":171},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":15},187.5,146.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM154,VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U155/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN154,VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W155*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO154,VLOOKUP($CV155,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":56.8},{"$f":"Z155/6*'Weighting Factors'!$Q$6","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":177},18,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":65},{"$f":"IF(A155=207, AD155,MAX(AC155,AD155))*'Weighting Factors'!$Q$9","v":31.5},0.8,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG154,VLOOKUP($CV155,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.4},3.4,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI155*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":43},12.6,{"$f":"AL155*'Weighting Factors'!$Q$5","v":50476},72803,{"$f":"MAX(AM155, AN155)/'Weighting Factors'!$Q$5","v":18.2},{"$f":"CJ155/'Weighting Factors'!$Q$5","v":0},{"$f":"CK155/'Weighting Factors'!$Q$5","v":0},{"$f":"CO155/'Weighting Factors'!$Q$5","v":0},217495,{"$f":"AS155/'Weighting Factors'!$Q$5","v":54.3},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},446.3,392,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB154,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX155*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY155*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ155*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H155>0,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H155),'Weighting Factors'!H155,VLOOKUP($CV155,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV155,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H155=\"\",\"\",IF('Weighting Factors'!J155=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S155+T155+Y155+AA155+AE155+AH155+AJ155++AO155+AP155+AQ155+AU155+AR155)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA155+'2018 Legal Max'!BB155","v":1570352},{"$f":"SUM((AV155+AR155)*'Weighting Factors'!$Q$5)+BA155+'2018 Legal Max'!BB155","v":1787878},{"$f":"IF('Weighting Factors'!H155>0,'Weighting Factors'!H155,'Preliminary SO66'!AV154)","v":1863191},1787878,null,{"$f":"'Weighting Factors'!F155","v":0},{"$f":"'Weighting Factors'!E155","v":0},0,1787878,{"$f":"SUM((S155+T155+Y155+AA155+AE155+AH155+AJ155++AO155+AP155+AQ155+AR155)*'Weighting Factors'!Q$12)+(MAX(AS155,'Weighting Factors'!B155))","v":2002847},0.3,600854,610360,600854,0.3,0,true,844.81299999999999,0.78239300000000001,146.69999999999999,false,0,0,0,0,174,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF155^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF155^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG155/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},12.6,0,0,0,0,{"$f":"SUM((AV155*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA155)*CM155","v":0},0,0.36720000000000003,0,0.8,446.3,null,null,"D0359"]
[360,"Sumner","Caldwell ",234,0,234,212,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},212,205.5,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},205.5,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":239},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":239},{"$f":"IF('Military Provision'!J157=\"YES\", MAX('2018 Legal Max'!L156,'2018 Legal Max'!I156,AVERAGE('2018 Legal Max'!F156,'2018 Legal Max'!I156,'2018 Legal Max'!L156)), MAX(L156, I156))","v":212},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":16},232,154.1,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM155,VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U156/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN155,VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W156*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO155,VLOOKUP($CV156,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":110.2},{"$f":"Z156/6*'Weighting Factors'!$Q$6","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":251},25,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":109},{"$f":"IF(A156=207, AD156,MAX(AC156,AD156))*'Weighting Factors'!$Q$9","v":52.8},6.4,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG155,VLOOKUP($CV156,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.1},7.1,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI156*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":28},9.1999999999999993,{"$f":"AL156*'Weighting Factors'!$Q$5","v":36855},62788,{"$f":"MAX(AM156, AN156)/'Weighting Factors'!$Q$5","v":15.7},{"$f":"CJ156/'Weighting Factors'!$Q$5","v":0},{"$f":"CK156/'Weighting Factors'!$Q$5","v":0},{"$f":"CO156/'Weighting Factors'!$Q$5","v":0},292574,{"$f":"AS156/'Weighting Factors'!$Q$5","v":73},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},543.9,470.9,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB155,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX156*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY156*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ156*'Weighting Factors'!$T$12)","v":10000},0,{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H156>0,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H156),'Weighting Factors'!H156,VLOOKUP($CV156,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV156,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H156=\"\",\"\",IF('Weighting Factors'!J156=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S156+T156+Y156+AA156+AE156+AH156+AJ156++AO156+AP156+AQ156+AU156+AR156)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA156+'2018 Legal Max'!BB156","v":1896425},{"$f":"SUM((AV156+AR156)*'Weighting Factors'!$Q$5)+BA156+'2018 Legal Max'!BB156","v":2188863},{"$f":"IF('Weighting Factors'!H156>0,'Weighting Factors'!H156,'Preliminary SO66'!AV155)","v":2246991},2188863,null,{"$f":"'Weighting Factors'!F156","v":0},{"$f":"'Weighting Factors'!E156","v":0},0,2188863,{"$f":"SUM((S156+T156+Y156+AA156+AE156+AH156+AJ156++AO156+AP156+AQ156+AR156)*'Weighting Factors'!Q$12)+(MAX(AS156,'Weighting Factors'!B156))","v":2432315},0.33,802664,810636,802664,0.33,0,true,1274.46,0.66443600000000003,154.1,false,0,0,0,0,194,0.14000000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF156^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF156^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1314.33},{"$f":"ROUND(CG156/'Weighting Factors'!$Q$5,4)","v":0.3281},9.1999999999999993,0,0,0,0,{"$f":"SUM((AV156*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA156)*CM156","v":0},0,0.43430000000000002,0,6.4,543.9,null,null,"D0360"]
[361,"Harper","Anthony-Harper ",795.8,0,795.8,744.5,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},744.5,729.1,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},729.1,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":778.9},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":778.9},{"$f":"IF('Military Provision'!J158=\"YES\", MAX('2018 Legal Max'!L157,'2018 Legal Max'!I157,AVERAGE('2018 Legal Max'!F157,'2018 Legal Max'!I157,'2018 Legal Max'!L157)), MAX(L157, I157))","v":744.5},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":67},825.5,252.3,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM156,VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":111},{"$f":"(U157/6)*'Weighting Factors'!$Q$7","v":7.3},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN156,VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":57},{"$f":"W157*'Weighting Factors'!$Q$8","v":10.5},10.5,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO156,VLOOKUP($CV157,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":92.4},{"$f":"Z157/6*'Weighting Factors'!$Q$6","v":7.7},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":834},83,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":417},{"$f":"IF(A157=207, AD157,MAX(AC157,AD157))*'Weighting Factors'!$Q$9","v":201.8},43.8,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG156,VLOOKUP($CV157,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":38.200000000000003},43.8,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI157*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":385},94.8,{"$f":"AL157*'Weighting Factors'!$Q$5","v":379769},419483,{"$f":"MAX(AM157, AN157)/'Weighting Factors'!$Q$5","v":104.7},{"$f":"CJ157/'Weighting Factors'!$Q$5","v":0},{"$f":"CK157/'Weighting Factors'!$Q$5","v":0},{"$f":"CO157/'Weighting Factors'!$Q$5","v":0},1043578,{"$f":"AS157/'Weighting Factors'!$Q$5","v":260.5},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1706.8,1446.3,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB156,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},25,{"$f":"SUM(AX157*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY157*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ157*'Weighting Factors'!$T$12)","v":32725},0,{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H157>0,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H157),'Weighting Factors'!H157,VLOOKUP($CV157,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV157,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H157=\"\",\"\",IF('Weighting Factors'!J157=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S157+T157+Y157+AA157+AE157+AH157+AJ157++AO157+AP157+AQ157+AU157+AR157)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA157+'2018 Legal Max'!BB157","v":5826603},{"$f":"SUM((AV157+AR157)*'Weighting Factors'!$Q$5)+BA157+'2018 Legal Max'!BB157","v":6870166},{"$f":"IF('Weighting Factors'!H157>0,'Weighting Factors'!H157,'Preliminary SO66'!AV156)","v":6909183},6870166,null,{"$f":"'Weighting Factors'!F157","v":0},{"$f":"'Weighting Factors'!E157","v":0},0,6870166,{"$f":"SUM((S157+T157+Y157+AA157+AE157+AH157+AJ157++AO157+AP157+AQ157+AR157)*'Weighting Factors'!Q$12)+(MAX(AS157,'Weighting Factors'!B157))","v":7537465},0.3,2261240,2269266,2261240,0.3,0,false,0,0,0,true,650.30629999999996,0.30564799999999998,252.3,0,597.5,0.64,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF157^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF157^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":986.65},{"$f":"ROUND(CG157/'Weighting Factors'!$Q$5,4)","v":0.24629999999999999},94.8,0,0,0,0,{"$f":"SUM((AV157*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA157)*CM157","v":0},0,0.5,43.8,0,1706.8,null,null,"D0361"]
[362,"Linn","Prairie View ",830.1,0,830.1,817.1,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},817.1,849.4,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},849.4,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":881.8},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":881.8},{"$f":"IF('Military Provision'!J159=\"YES\", MAX('2018 Legal Max'!L158,'2018 Legal Max'!I158,AVERAGE('2018 Legal Max'!F158,'2018 Legal Max'!I158,'2018 Legal Max'!L158)), MAX(L158, I158))","v":849.4},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":58},907.4,252.1,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM157,VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.6},{"$f":"(U158/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN157,VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":10},{"$f":"W158*'Weighting Factors'!$Q$8","v":1.9},1.9,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO157,VLOOKUP($CV158,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":247},{"$f":"Z158/6*'Weighting Factors'!$Q$6","v":20.6},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":891},89,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":334},{"$f":"IF(A158=207, AD158,MAX(AC158,AD158))*'Weighting Factors'!$Q$9","v":161.69999999999999},5.8,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG157,VLOOKUP($CV158,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":13.7},13.7,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI158*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":658.5},130.1,{"$f":"AL158*'Weighting Factors'!$Q$5","v":521181},582808,{"$f":"MAX(AM158, AN158)/'Weighting Factors'!$Q$5","v":145.5},{"$f":"CJ158/'Weighting Factors'!$Q$5","v":0},{"$f":"CK158/'Weighting Factors'!$Q$5","v":0},{"$f":"CO158/'Weighting Factors'!$Q$5","v":0},1147557,{"$f":"AS158/'Weighting Factors'!$Q$5","v":286.5},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1789.4,1502.9,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB157,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX158*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY158*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ158*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H158>0,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H158),'Weighting Factors'!H158,VLOOKUP($CV158,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV158,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H158=\"\",\"\",IF('Weighting Factors'!J158=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S158+T158+Y158+AA158+AE158+AH158+AJ158++AO158+AP158+AQ158+AU158+AR158)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA158+'2018 Legal Max'!BB158","v":6020617},{"$f":"SUM((AV158+AR158)*'Weighting Factors'!$Q$5)+BA158+'2018 Legal Max'!BB158","v":7168336},{"$f":"IF('Weighting Factors'!H158>0,'Weighting Factors'!H158,'Preliminary SO66'!AV157)","v":7626580},7168336,null,{"$f":"'Weighting Factors'!F158","v":0},{"$f":"'Weighting Factors'!E158","v":0},0,7168336,{"$f":"SUM((S158+T158+Y158+AA158+AE158+AH158+AJ158++AO158+AP158+AQ158+AR158)*'Weighting Factors'!Q$12)+(MAX(AS158,'Weighting Factors'!B158))","v":8160666},0.33,2693020,2591360,2591360,0.3175,0,false,0,0,0,true,751.65750000000003,0.27782299999999999,252.1,0,320,2.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF158^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF158^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":791.35},{"$f":"ROUND(CG158/'Weighting Factors'!$Q$5,4)","v":0.19750000000000001},130.1,0,0,0,0,{"$f":"SUM((AV158*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA158)*CM158","v":0},0,0.37490000000000001,0,5.8,1789.4,null,null,"D0362"]
[363,"Finney","Holcomb ",902.8,0,902.8,911,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},911,893.5,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},893.5,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":956},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":956},{"$f":"IF('Military Provision'!J160=\"YES\", MAX('2018 Legal Max'!L159,'2018 Legal Max'!I159,AVERAGE('2018 Legal Max'!F159,'2018 Legal Max'!I159,'2018 Legal Max'!L159)), MAX(L159, I159))","v":911},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9.5},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":80},1000.5,246.3,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM158,VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":603.4},{"$f":"(U159/6)*'Weighting Factors'!$Q$7","v":39.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN158,VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":154},{"$f":"W159*'Weighting Factors'!$Q$8","v":28.5},39.700000000000003,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO158,VLOOKUP($CV159,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":134.30000000000001},{"$f":"Z159/6*'Weighting Factors'!$Q$6","v":11.2},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":979},98,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":394},{"$f":"IF(A159=207, AD159,MAX(AC159,AD159))*'Weighting Factors'!$Q$9","v":190.7},14.5,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG158,VLOOKUP($CV159,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":15.8},15.8,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI159*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":54},16.100000000000001,{"$f":"AL159*'Weighting Factors'!$Q$5","v":64497},125575,{"$f":"MAX(AM159, AN159)/'Weighting Factors'!$Q$5","v":31.3},{"$f":"CJ159/'Weighting Factors'!$Q$5","v":0},{"$f":"CK159/'Weighting Factors'!$Q$5","v":0},{"$f":"CO159/'Weighting Factors'!$Q$5","v":0},549637,{"$f":"AS159/'Weighting Factors'!$Q$5","v":137.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1672.7,1535.5,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB158,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX159*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY159*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ159*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H159>0,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H159),'Weighting Factors'!H159,VLOOKUP($CV159,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV159,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H159=\"\",\"\",IF('Weighting Factors'!J159=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S159+T159+Y159+AA159+AE159+AH159+AJ159++AO159+AP159+AQ159+AU159+AR159)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA159+'2018 Legal Max'!BB159","v":6151213},{"$f":"SUM((AV159+AR159)*'Weighting Factors'!$Q$5)+BA159+'2018 Legal Max'!BB159","v":6700836},{"$f":"IF('Weighting Factors'!H159>0,'Weighting Factors'!H159,'Preliminary SO66'!AV158)","v":6987666},6700836,null,{"$f":"'Weighting Factors'!F159","v":0},{"$f":"'Weighting Factors'!E159","v":0},0,6700836,{"$f":"SUM((S159+T159+Y159+AA159+AE159+AH159+AJ159++AO159+AP159+AQ159+AR159)*'Weighting Factors'!Q$12)+(MAX(AS159,'Weighting Factors'!B159))","v":7444032},0.3,2233210,2150000,2150000,0.2888,0,false,0,0,0,true,866.86879999999996,0.24619199999999999,246.3,0,231,0.23,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF159^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF159^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1196.81},{"$f":"ROUND(CG159/'Weighting Factors'!$Q$5,4)","v":0.29880000000000001},16.100000000000001,0,0,0,0,{"$f":"SUM((AV159*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA159)*CM159","v":0},0,0.40250000000000002,0,14.5,1672.7,null,null,"D0363"]
[364,"Marshall","Marysville ",672.8,0,672.8,658.5,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},658.5,663.5,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},663.5,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":735.4},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":735.4},{"$f":"IF('Military Provision'!J161=\"YES\", MAX('2018 Legal Max'!L160,'2018 Legal Max'!I160,AVERAGE('2018 Legal Max'!F160,'2018 Legal Max'!I160,'2018 Legal Max'!L160)), MAX(L160, I160))","v":663.5},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":39},706.5,244.5,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM159,VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.7},{"$f":"(U160/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN159,VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":8},{"$f":"W160*'Weighting Factors'!$Q$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO159,VLOOKUP($CV160,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":316.39999999999998},{"$f":"Z160/6*'Weighting Factors'!$Q$6","v":26.4},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":774},77,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":248},{"$f":"IF(A160=207, AD160,MAX(AC160,AD160))*'Weighting Factors'!$Q$9","v":120},0,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG159,VLOOKUP($CV160,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.7},5.7,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI160*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":196.8},48.9,{"$f":"AL160*'Weighting Factors'!$Q$5","v":195893},221875,{"$f":"MAX(AM160, AN160)/'Weighting Factors'!$Q$5","v":55.4},{"$f":"CJ160/'Weighting Factors'!$Q$5","v":0},{"$f":"CK160/'Weighting Factors'!$Q$5","v":0},{"$f":"CO160/'Weighting Factors'!$Q$5","v":0},631595,{"$f":"AS160/'Weighting Factors'!$Q$5","v":157.69999999999999},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1317.7,1160,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB159,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX160*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY160*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ160*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H160>0,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H160),'Weighting Factors'!H160,VLOOKUP($CV160,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV160,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H160=\"\",\"\",IF('Weighting Factors'!J160=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S160+T160+Y160+AA160+AE160+AH160+AJ160++AO160+AP160+AQ160+AU160+AR160)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA160+'2018 Legal Max'!BB160","v":4646960},{"$f":"SUM((AV160+AR160)*'Weighting Factors'!$Q$5)+BA160+'2018 Legal Max'!BB160","v":5278706},{"$f":"IF('Weighting Factors'!H160>0,'Weighting Factors'!H160,'Preliminary SO66'!AV159)","v":5297935},5278706,null,{"$f":"'Weighting Factors'!F160","v":0},{"$f":"'Weighting Factors'!E160","v":0},0,5278706,{"$f":"SUM((S160+T160+Y160+AA160+AE160+AH160+AJ160++AO160+AP160+AQ160+AR160)*'Weighting Factors'!Q$12)+(MAX(AS160,'Weighting Factors'!B160))","v":6071951},0.3,1821585,1811348,1811348,0.29830000000000001,0,false,0,0,0,true,503.04379999999998,0.346078,244.5,0,325,0.61,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF160^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF160^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":995.63},{"$f":"ROUND(CG160/'Weighting Factors'!$Q$5,4)","v":0.2485},48.9,0,0,0,0,{"$f":"SUM((AV160*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA160)*CM160","v":0},0,0.32040000000000002,0,0,1317.7,null,null,"D0364"]
[365,"Anderson","Garnett ",975.5,0,975.5,942,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},942,915.6,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},915.6,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":997.5},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":997.5},{"$f":"IF('Military Provision'!J162=\"YES\", MAX('2018 Legal Max'!L161,'2018 Legal Max'!I161,AVERAGE('2018 Legal Max'!F161,'2018 Legal Max'!I161,'2018 Legal Max'!L161)), MAX(L161, I161))","v":942},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":62},1009.5,245.4,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM160,VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U161/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN160,VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W161*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO160,VLOOKUP($CV161,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":208.1},{"$f":"Z161/6*'Weighting Factors'!$Q$6","v":17.3},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1022},102,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":348},{"$f":"IF(A161=207, AD161,MAX(AC161,AD161))*'Weighting Factors'!$Q$9","v":168.4},0,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG160,VLOOKUP($CV161,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI161*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":341},80.7,{"$f":"AL161*'Weighting Factors'!$Q$5","v":323284},390593,{"$f":"MAX(AM161, AN161)/'Weighting Factors'!$Q$5","v":97.5},{"$f":"CJ161/'Weighting Factors'!$Q$5","v":0},{"$f":"CK161/'Weighting Factors'!$Q$5","v":0},{"$f":"CO161/'Weighting Factors'!$Q$5","v":0},912700,{"$f":"AS161/'Weighting Factors'!$Q$5","v":227.8},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1773.5,1545.7,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB160,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX161*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY161*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ161*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H161>0,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H161),'Weighting Factors'!H161,VLOOKUP($CV161,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV161,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H161=\"\",\"\",IF('Weighting Factors'!J161=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S161+T161+Y161+AA161+AE161+AH161+AJ161++AO161+AP161+AQ161+AU161+AR161)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA161+'2018 Legal Max'!BB161","v":6192074},{"$f":"SUM((AV161+AR161)*'Weighting Factors'!$Q$5)+BA161+'2018 Legal Max'!BB161","v":7104641},{"$f":"IF('Weighting Factors'!H161>0,'Weighting Factors'!H161,'Preliminary SO66'!AV160)","v":7206794},7104641,null,{"$f":"'Weighting Factors'!F161","v":0},{"$f":"'Weighting Factors'!E161","v":0},0,7104641,{"$f":"SUM((S161+T161+Y161+AA161+AE161+AH161+AJ161++AO161+AP161+AQ161+AR161)*'Weighting Factors'!Q$12)+(MAX(AS161,'Weighting Factors'!B161))","v":7859177},0.33,2593528,2480000,2480000,0.31559999999999999,0,false,0,0,0,true,878.00630000000001,0.24313499999999999,245.4,0,430,0.79,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF161^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF161^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":948.22},{"$f":"ROUND(CG161/'Weighting Factors'!$Q$5,4)","v":0.23669999999999999},80.7,0,0,0,0,{"$f":"SUM((AV161*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA161)*CM161","v":0},0,0.34050000000000002,0,0,1773.5,null,null,"D0365"]
[366,"Woodson","Woodson ",406.1,0,406.1,399,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},399,408,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},408,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":454},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":454},{"$f":"IF('Military Provision'!J163=\"YES\", MAX('2018 Legal Max'!L162,'2018 Legal Max'!I162,AVERAGE('2018 Legal Max'!F162,'2018 Legal Max'!I162,'2018 Legal Max'!L162)), MAX(L162, I162))","v":408},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":34},450.5,195.1,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM161,VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U162/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN161,VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W162*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO161,VLOOKUP($CV162,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":96.7},{"$f":"Z162/6*'Weighting Factors'!$Q$6","v":8.1},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":476},48,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":250},{"$f":"IF(A162=207, AD162,MAX(AC162,AD162))*'Weighting Factors'!$Q$9","v":121},26.3,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG161,VLOOKUP($CV162,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":24},26.3,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI162*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":171},45.8,{"$f":"AL162*'Weighting Factors'!$Q$5","v":183475},228038,{"$f":"MAX(AM162, AN162)/'Weighting Factors'!$Q$5","v":56.9},{"$f":"CJ162/'Weighting Factors'!$Q$5","v":0},{"$f":"CK162/'Weighting Factors'!$Q$5","v":0},{"$f":"CO162/'Weighting Factors'!$Q$5","v":0},546645,{"$f":"AS162/'Weighting Factors'!$Q$5","v":136.5},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},994.4,857.9,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB161,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX162*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY162*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ162*'Weighting Factors'!$T$12)","v":10000},0,{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H162>0,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H162),'Weighting Factors'!H162,VLOOKUP($CV162,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV162,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H162=\"\",\"\",IF('Weighting Factors'!J162=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S162+T162+Y162+AA162+AE162+AH162+AJ162++AO162+AP162+AQ162+AU162+AR162)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA162+'2018 Legal Max'!BB162","v":3446747},{"$f":"SUM((AV162+AR162)*'Weighting Factors'!$Q$5)+BA162+'2018 Legal Max'!BB162","v":3993566},{"$f":"IF('Weighting Factors'!H162>0,'Weighting Factors'!H162,'Preliminary SO66'!AV161)","v":4060867},3993566,null,{"$f":"'Weighting Factors'!F162","v":0},{"$f":"'Weighting Factors'!E162","v":0},0,3993566,{"$f":"SUM((S162+T162+Y162+AA162+AE162+AH162+AJ162++AO162+AP162+AQ162+AR162)*'Weighting Factors'!Q$12)+(MAX(AS162,'Weighting Factors'!B162))","v":4402025},0.3,1320608,1310330,1310330,0.29770000000000002,0,false,0,0,0,true,186.24379999999999,0.43305399999999999,195.1,0,422,0.41,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF162^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF162^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1073.1300000000001},{"$f":"ROUND(CG162/'Weighting Factors'!$Q$5,4)","v":0.26790000000000003},45.8,0,0,0,0,{"$f":"SUM((AV162*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA162)*CM162","v":0},0,0.5252,26.3,0,994.4,null,null,"D0366"]
[367,"Miami","Osawatomie ",1101.5,0,1101.5,1066,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1066,1047.5,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1047.5,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1106.3},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1106.3},{"$f":"IF('Military Provision'!J164=\"YES\", MAX('2018 Legal Max'!L163,'2018 Legal Max'!I163,AVERAGE('2018 Legal Max'!F163,'2018 Legal Max'!I163,'2018 Legal Max'!L163)), MAX(L163, I163))","v":1066},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":72},1147,225.3,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM162,VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U163/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN162,VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W163*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO162,VLOOKUP($CV163,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":205.8},{"$f":"Z163/6*'Weighting Factors'!$Q$6","v":17.2},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1147},115,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":605},{"$f":"IF(A163=207, AD163,MAX(AC163,AD163))*'Weighting Factors'!$Q$9","v":292.8},63.5,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG162,VLOOKUP($CV163,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":59.6},63.5,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI163*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":195},39.200000000000003,{"$f":"AL163*'Weighting Factors'!$Q$5","v":157035},192600,{"$f":"MAX(AM163, AN163)/'Weighting Factors'!$Q$5","v":48.1},{"$f":"CJ163/'Weighting Factors'!$Q$5","v":0},{"$f":"CK163/'Weighting Factors'!$Q$5","v":0},{"$f":"CO163/'Weighting Factors'!$Q$5","v":0},2119935,{"$f":"AS163/'Weighting Factors'!$Q$5","v":529.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2323.1,1793.9,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB162,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX163*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY163*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ163*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H163>0,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H163),'Weighting Factors'!H163,VLOOKUP($CV163,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV163,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H163=\"\",\"\",IF('Weighting Factors'!J163=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S163+T163+Y163+AA163+AE163+AH163+AJ163++AO163+AP163+AQ163+AU163+AR163)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA163+'2018 Legal Max'!BB163","v":7186363},{"$f":"SUM((AV163+AR163)*'Weighting Factors'!$Q$5)+BA163+'2018 Legal Max'!BB163","v":9306339},{"$f":"IF('Weighting Factors'!H163>0,'Weighting Factors'!H163,'Preliminary SO66'!AV162)","v":9379648},9306339,null,{"$f":"'Weighting Factors'!F163","v":0},{"$f":"'Weighting Factors'!E163","v":0},0,9306339,{"$f":"SUM((S163+T163+Y163+AA163+AE163+AH163+AJ163++AO163+AP163+AQ163+AR163)*'Weighting Factors'!Q$12)+(MAX(AS163,'Weighting Factors'!B163))","v":10174546},0.33,3357600,3383293,3357600,0.33,0,false,0,0,0,true,1048.1624999999999,0.19641900000000001,225.3,0,103,1.89,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF163^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF163^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":804.31},{"$f":"ROUND(CG163/'Weighting Factors'!$Q$5,4)","v":0.20080000000000001},39.200000000000003,0,0,0,0,{"$f":"SUM((AV163*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA163)*CM163","v":0},0,0.52749999999999997,63.5,0,2323.1,null,null,"D0367"]
[368,"Miami","Paola ",1837.5,0,1837.5,1852.6,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1852.6,1867.5,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1867.5,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2029},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2029},{"$f":"IF('Military Provision'!J165=\"YES\", MAX('2018 Legal Max'!L164,'2018 Legal Max'!I164,AVERAGE('2018 Legal Max'!F164,'2018 Legal Max'!I164,'2018 Legal Max'!L164)), MAX(L164, I164))","v":1867.5},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":142},2009.5,70.400000000000006,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM163,VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":13.5},{"$f":"(U164/6)*'Weighting Factors'!$Q$7","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN163,VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W164*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO163,VLOOKUP($CV164,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":424.8},{"$f":"Z164/6*'Weighting Factors'!$Q$6","v":35.4},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2045},205,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":622},{"$f":"IF(A164=207, AD164,MAX(AC164,AD164))*'Weighting Factors'!$Q$9","v":301},0,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG163,VLOOKUP($CV164,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":175.7},{"$f":"AI164*'Weighting Factors'!$Q$10","v":43.9},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":777.5},136.19999999999999,{"$f":"AL164*'Weighting Factors'!$Q$5","v":545617},593593,{"$f":"MAX(AM164, AN164)/'Weighting Factors'!$Q$5","v":148.19999999999999},{"$f":"CJ164/'Weighting Factors'!$Q$5","v":0},{"$f":"CK164/'Weighting Factors'!$Q$5","v":0},{"$f":"CO164/'Weighting Factors'!$Q$5","v":0},1751751,{"$f":"AS164/'Weighting Factors'!$Q$5","v":437.3},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3050,2612.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB163,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX164*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY164*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ164*'Weighting Factors'!$T$12)","v":30000},0,{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H164>0,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H164),'Weighting Factors'!H164,VLOOKUP($CV164,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV164,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H164=\"\",\"\",IF('Weighting Factors'!J164=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S164+T164+Y164+AA164+AE164+AH164+AJ164++AO164+AP164+AQ164+AU164+AR164)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA164+'2018 Legal Max'!BB164","v":10496476},{"$f":"SUM((AV164+AR164)*'Weighting Factors'!$Q$5)+BA164+'2018 Legal Max'!BB164","v":12248300},{"$f":"IF('Weighting Factors'!H164>0,'Weighting Factors'!H164,'Preliminary SO66'!AV163)","v":12581569},12248300,null,{"$f":"'Weighting Factors'!F164","v":-89896},{"$f":"'Weighting Factors'!E164","v":0},-89896,12158404,{"$f":"SUM((S164+T164+Y164+AA164+AE164+AH164+AJ164++AO164+AP164+AQ164+AR164)*'Weighting Factors'!Q$12)+(MAX(AS164,'Weighting Factors'!B164))","v":13482774},0.33,4449315,4550497,4449315,0.33,0,false,0,0,0,false,0,0,0,70.400000000000006,200,3.89,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF164^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF164^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":701.9},{"$f":"ROUND(CG164/'Weighting Factors'!$Q$5,4)","v":0.17519999999999999},136.19999999999999,0,0,0,6.9999999999999999E-4,{"$f":"SUM((AV164*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA164)*CM164","v":8574},0,0.30420000000000003,0,0,3050,null,null,"D0368"]
[369,"Harvey","Burrton ",214.5,0,214.5,229.5,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},229.5,222.5,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},222.5,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":222},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":222},{"$f":"IF('Military Provision'!J166=\"YES\", MAX('2018 Legal Max'!L165,'2018 Legal Max'!I165,AVERAGE('2018 Legal Max'!F165,'2018 Legal Max'!I165,'2018 Legal Max'!L165)), MAX(L165, I165))","v":229.5},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":9},244.5,154.4,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM164,VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.2},{"$f":"(U165/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN164,VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W165*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO164,VLOOKUP($CV165,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":47.7},{"$f":"Z165/6*'Weighting Factors'!$Q$6","v":4},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":234},23,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":107},{"$f":"IF(A165=207, AD165,MAX(AC165,AD165))*'Weighting Factors'!$Q$9","v":51.8},8,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG164,VLOOKUP($CV165,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":8},8,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI165*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":28.5},8.1,{"$f":"AL165*'Weighting Factors'!$Q$5","v":32449},54313,{"$f":"MAX(AM165, AN165)/'Weighting Factors'!$Q$5","v":13.6},{"$f":"CJ165/'Weighting Factors'!$Q$5","v":0},{"$f":"CK165/'Weighting Factors'!$Q$5","v":0},{"$f":"CO165/'Weighting Factors'!$Q$5","v":0},237800,{"$f":"AS165/'Weighting Factors'!$Q$5","v":59.4},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},537,477.6,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB164,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX165*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY165*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ165*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H165>0,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H165),'Weighting Factors'!H165,VLOOKUP($CV165,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV165,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H165=\"\",\"\",IF('Weighting Factors'!J165=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S165+T165+Y165+AA165+AE165+AH165+AJ165++AO165+AP165+AQ165+AU165+AR165)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA165+'2018 Legal Max'!BB165","v":1913266},{"$f":"SUM((AV165+AR165)*'Weighting Factors'!$Q$5)+BA165+'2018 Legal Max'!BB165","v":2151222},{"$f":"IF('Weighting Factors'!H165>0,'Weighting Factors'!H165,'Preliminary SO66'!AV164)","v":2352323},2151222,null,{"$f":"'Weighting Factors'!F165","v":0},{"$f":"'Weighting Factors'!E165","v":0},0,2151222,{"$f":"SUM((S165+T165+Y165+AA165+AE165+AH165+AJ165++AO165+AP165+AQ165+AR165)*'Weighting Factors'!Q$12)+(MAX(AS165,'Weighting Factors'!B165))","v":2382224},0.3,714667,730665,714667,0.3,0,true,1395.1479999999999,0.631301,154.4,false,0,0,0,0,95,0.3,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF165^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF165^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1138.28},{"$f":"ROUND(CG165/'Weighting Factors'!$Q$5,4)","v":0.28410000000000002},8.1,0,0,0,0,{"$f":"SUM((AV165*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA165)*CM165","v":0},0,0.45729999999999998,0,8,537,null,null,"D0369"]
[371,"Gray","Montezuma ",230.8,0,230.8,195,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},195,183.5,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},183.5,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":194},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":194},{"$f":"IF('Military Provision'!J167=\"YES\", MAX('2018 Legal Max'!L166,'2018 Legal Max'!I166,AVERAGE('2018 Legal Max'!F166,'2018 Legal Max'!I166,'2018 Legal Max'!L166)), MAX(L166, I166))","v":195},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":14},210.5,151.9,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM165,VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":197.3},{"$f":"(U166/6)*'Weighting Factors'!$Q$7","v":13},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN165,VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":35},{"$f":"W166*'Weighting Factors'!$Q$8","v":6.5},13,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO165,VLOOKUP($CV166,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":64.400000000000006},{"$f":"Z166/6*'Weighting Factors'!$Q$6","v":5.4},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":198},20,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":58},{"$f":"IF(A166=207, AD166,MAX(AC166,AD166))*'Weighting Factors'!$Q$9","v":28.1},0,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG165,VLOOKUP($CV166,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI166*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":37.5},11.6,{"$f":"AL166*'Weighting Factors'!$Q$5","v":46470},108626,{"$f":"MAX(AM166, AN166)/'Weighting Factors'!$Q$5","v":27.1},{"$f":"CJ166/'Weighting Factors'!$Q$5","v":0},{"$f":"CK166/'Weighting Factors'!$Q$5","v":0},{"$f":"CO166/'Weighting Factors'!$Q$5","v":0},139720,{"$f":"AS166/'Weighting Factors'!$Q$5","v":34.9},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},470.9,436,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB165,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},15,{"$f":"SUM(AX166*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY166*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ166*'Weighting Factors'!$T$12)","v":50635},118426,{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H166>0,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H166),'Weighting Factors'!H166,VLOOKUP($CV166,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV166,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H166=\"\",\"\",IF('Weighting Factors'!J166=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S166+T166+Y166+AA166+AE166+AH166+AJ166++AO166+AP166+AQ166+AU166+AR166)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA166+'2018 Legal Max'!BB166","v":1915677},{"$f":"SUM((AV166+AR166)*'Weighting Factors'!$Q$5)+BA166+'2018 Legal Max'!BB166","v":2055486},{"$f":"IF('Weighting Factors'!H166>0,'Weighting Factors'!H166,'Preliminary SO66'!AV165)","v":2150190},2055486,null,{"$f":"'Weighting Factors'!F166","v":0},{"$f":"'Weighting Factors'!E166","v":0},0,2055486,{"$f":"SUM((S166+T166+Y166+AA166+AE166+AH166+AJ166++AO166+AP166+AQ166+AR166)*'Weighting Factors'!Q$12)+(MAX(AS166,'Weighting Factors'!B166))","v":2114924},0.3,634477,663487,634477,0.3,0,true,1066.8779999999999,0.72142600000000001,151.9,false,0,0,0,0,200.8,0.19,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF166^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF166^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1240.74},{"$f":"ROUND(CG166/'Weighting Factors'!$Q$5,4)","v":0.30969999999999998},11.6,0,0,0,0,{"$f":"SUM((AV166*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA166)*CM166","v":0},0,0.29289999999999999,0,0,470.9,null,null,"D0371"]
[372,"Shawnee","Silver Lake ",656.5,0,656.5,625.5,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},625.5,628,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},628,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":704.6},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":704.6},{"$f":"IF('Military Provision'!J168=\"YES\", MAX('2018 Legal Max'!L167,'2018 Legal Max'!I167,AVERAGE('2018 Legal Max'!F167,'2018 Legal Max'!I167,'2018 Legal Max'!L167)), MAX(L167, I167))","v":628},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":58},691,242.8,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM166,VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U167/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN166,VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W167*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO166,VLOOKUP($CV167,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":69},{"$f":"Z167/6*'Weighting Factors'!$Q$6","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":724},72,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":100},{"$f":"IF(A167=207, AD167,MAX(AC167,AD167))*'Weighting Factors'!$Q$9","v":48.4},0,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG166,VLOOKUP($CV167,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI167*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":298},54.3,{"$f":"AL167*'Weighting Factors'!$Q$5","v":217526},242676,{"$f":"MAX(AM167, AN167)/'Weighting Factors'!$Q$5","v":60.6},{"$f":"CJ167/'Weighting Factors'!$Q$5","v":0},{"$f":"CK167/'Weighting Factors'!$Q$5","v":0},{"$f":"CO167/'Weighting Factors'!$Q$5","v":0},572699,{"$f":"AS167/'Weighting Factors'!$Q$5","v":143},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1191.5999999999999,1048.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB166,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX167*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY167*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ167*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H167>0,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H167),'Weighting Factors'!H167,VLOOKUP($CV167,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV167,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H167=\"\",\"\",IF('Weighting Factors'!J167=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S167+T167+Y167+AA167+AE167+AH167+AJ167++AO167+AP167+AQ167+AU167+AR167)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA167+'2018 Legal Max'!BB167","v":4200692},{"$f":"SUM((AV167+AR167)*'Weighting Factors'!$Q$5)+BA167+'2018 Legal Max'!BB167","v":4773550},{"$f":"IF('Weighting Factors'!H167>0,'Weighting Factors'!H167,'Preliminary SO66'!AV166)","v":4801870},4773550,null,{"$f":"'Weighting Factors'!F167","v":0},{"$f":"'Weighting Factors'!E167","v":-933},-933,4772617,{"$f":"SUM((S167+T167+Y167+AA167+AE167+AH167+AJ167++AO167+AP167+AQ167+AR167)*'Weighting Factors'!Q$12)+(MAX(AS167,'Weighting Factors'!B167))","v":5328435},0.3,1598531,1603514,1598531,0.3,0,false,0,0,0,true,483.86250000000001,0.35134500000000002,242.8,0,94,3.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF167^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF167^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":729.54},{"$f":"ROUND(CG167/'Weighting Factors'!$Q$5,4)","v":0.18210000000000001},54.3,0,0,0,0,{"$f":"SUM((AV167*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA167)*CM167","v":0},0,0.1381,0,0,1191.5999999999999,null,null,"D0372"]
[373,"Harvey","Newton ",3188.2,0,3188.2,3130.5,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},3130.5,3071.2,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},3071.2,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":3313.8},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":3313.8},{"$f":"IF('Military Provision'!J169=\"YES\", MAX('2018 Legal Max'!L168,'2018 Legal Max'!I168,AVERAGE('2018 Legal Max'!F168,'2018 Legal Max'!I168,'2018 Legal Max'!L168)), MAX(L168, I168))","v":3130.5},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":28},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":259},3417.5,119.7,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM167,VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":413.8},{"$f":"(U168/6)*'Weighting Factors'!$Q$7","v":27.2},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN167,VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":190},{"$f":"W168*'Weighting Factors'!$Q$8","v":35.200000000000003},35.200000000000003,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO167,VLOOKUP($CV168,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":786.4},{"$f":"Z168/6*'Weighting Factors'!$Q$6","v":65.5},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3519},352,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1446},{"$f":"IF(A168=207, AD168,MAX(AC168,AD168))*'Weighting Factors'!$Q$9","v":699.9},61.6,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG167,VLOOKUP($CV168,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":75.599999999999994},75.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI168*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":420},76.599999999999994,{"$f":"AL168*'Weighting Factors'!$Q$5","v":306860},317020,{"$f":"MAX(AM168, AN168)/'Weighting Factors'!$Q$5","v":79.099999999999994},{"$f":"CJ168/'Weighting Factors'!$Q$5","v":0},{"$f":"CK168/'Weighting Factors'!$Q$5","v":0},{"$f":"CO168/'Weighting Factors'!$Q$5","v":0},2813174,{"$f":"AS168/'Weighting Factors'!$Q$5","v":702.2},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},5195.7,4493.5,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB167,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX168*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY168*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ168*'Weighting Factors'!$T$12)","v":75000},0,{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H168>0,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H168),'Weighting Factors'!H168,VLOOKUP($CV168,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV168,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H168=\"\",\"\",IF('Weighting Factors'!J168=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S168+T168+Y168+AA168+AE168+AH168+AJ168++AO168+AP168+AQ168+AU168+AR168)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA168+'2018 Legal Max'!BB168","v":18075961},{"$f":"SUM((AV168+AR168)*'Weighting Factors'!$Q$5)+BA168+'2018 Legal Max'!BB168","v":20888974},{"$f":"IF('Weighting Factors'!H168>0,'Weighting Factors'!H168,'Preliminary SO66'!AV167)","v":21176269},20888974,null,{"$f":"'Weighting Factors'!F168","v":0},{"$f":"'Weighting Factors'!E168","v":0},0,20888974,{"$f":"SUM((S168+T168+Y168+AA168+AE168+AH168+AJ168++AO168+AP168+AQ168+AR168)*'Weighting Factors'!Q$12)+(MAX(AS168,'Weighting Factors'!B168))","v":23202098},0.3,6960629,6984257,6960629,0.3,0,false,0,0,0,false,0,0,0,119.7,133.5,3.15,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF168^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF168^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":730.41},{"$f":"ROUND(CG168/'Weighting Factors'!$Q$5,4)","v":0.18229999999999999},76.599999999999994,0,0,0,0,{"$f":"SUM((AV168*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA168)*CM168","v":0},0,0.41089999999999999,0,61.6,5195.7,null,null,"D0373"]
[374,"Haskell","Sublette ",455.9,0,455.9,410.7,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},410.7,397.7,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},397.7,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":430.2},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":430.2},{"$f":"IF('Military Provision'!J170=\"YES\", MAX('2018 Legal Max'!L169,'2018 Legal Max'!I169,AVERAGE('2018 Legal Max'!F169,'2018 Legal Max'!I169,'2018 Legal Max'!L169)), MAX(L169, I169))","v":410.7},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":41},458.2,197.2,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM168,VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":761.1},{"$f":"(U169/6)*'Weighting Factors'!$Q$7","v":50.1},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN168,VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":133},{"$f":"W169*'Weighting Factors'!$Q$8","v":24.6},50.1,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO168,VLOOKUP($CV169,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":35.299999999999997},{"$f":"Z169/6*'Weighting Factors'!$Q$6","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":449},45,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":223},{"$f":"IF(A169=207, AD169,MAX(AC169,AD169))*'Weighting Factors'!$Q$9","v":107.9},22.9,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG168,VLOOKUP($CV169,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":19.7},22.9,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI169*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":91},26.6,{"$f":"AL169*'Weighting Factors'!$Q$5","v":106560},129427,{"$f":"MAX(AM169, AN169)/'Weighting Factors'!$Q$5","v":32.299999999999997},{"$f":"CJ169/'Weighting Factors'!$Q$5","v":0},{"$f":"CK169/'Weighting Factors'!$Q$5","v":0},{"$f":"CO169/'Weighting Factors'!$Q$5","v":0},258459,{"$f":"AS169/'Weighting Factors'!$Q$5","v":64.5},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},936,871.5,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB168,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.8},0.5,{"$f":"SUM(AX169*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY169*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ169*'Weighting Factors'!$T$12)","v":13415},0,{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H169>0,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H169),'Weighting Factors'!H169,VLOOKUP($CV169,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV169,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H169=\"\",\"\",IF('Weighting Factors'!J169=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S169+T169+Y169+AA169+AE169+AH169+AJ169++AO169+AP169+AQ169+AU169+AR169)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA169+'2018 Legal Max'!BB169","v":3504644},{"$f":"SUM((AV169+AR169)*'Weighting Factors'!$Q$5)+BA169+'2018 Legal Max'!BB169","v":3763031},{"$f":"IF('Weighting Factors'!H169>0,'Weighting Factors'!H169,'Preliminary SO66'!AV168)","v":3879541},3763031,null,{"$f":"'Weighting Factors'!F169","v":0},{"$f":"'Weighting Factors'!E169","v":-2799},-2799,3760232,{"$f":"SUM((S169+T169+Y169+AA169+AE169+AH169+AJ169++AO169+AP169+AQ169+AR169)*'Weighting Factors'!Q$12)+(MAX(AS169,'Weighting Factors'!B169))","v":4224077},0.3,1267223,1283791,1267223,0.3,0,false,0,0,0,true,195.77250000000001,0.43043799999999999,197.2,0,355.5,0.26,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF169^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF169^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1169.44},{"$f":"ROUND(CG169/'Weighting Factors'!$Q$5,4)","v":0.29189999999999999},26.6,0,0,0,0,{"$f":"SUM((AV169*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA169)*CM169","v":0},0,0.49669999999999997,0,22.9,936,null,null,"D0374"]
[375,"Butler","Circle ",1780.8,0,1780.8,1780.8,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1780.8,1751.9,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1751.9,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1914.7},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1914.7},{"$f":"IF('Military Provision'!J171=\"YES\", MAX('2018 Legal Max'!L170,'2018 Legal Max'!I170,AVERAGE('2018 Legal Max'!F170,'2018 Legal Max'!I170,'2018 Legal Max'!L170)), MAX(L170, I170))","v":1780.8},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":109},1889.8,66.2,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM169,VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":8},{"$f":"(U170/6)*'Weighting Factors'!$Q$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN169,VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W170*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO169,VLOOKUP($CV170,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":626.1},{"$f":"Z170/6*'Weighting Factors'!$Q$6","v":52.2},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1931},193,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":395},{"$f":"IF(A170=207, AD170,MAX(AC170,AD170))*'Weighting Factors'!$Q$9","v":191.2},0,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG169,VLOOKUP($CV170,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI170*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":673},118.2,{"$f":"AL170*'Weighting Factors'!$Q$5","v":473509},551221,{"$f":"MAX(AM170, AN170)/'Weighting Factors'!$Q$5","v":137.6},{"$f":"CJ170/'Weighting Factors'!$Q$5","v":0},{"$f":"CK170/'Weighting Factors'!$Q$5","v":0},{"$f":"CO170/'Weighting Factors'!$Q$5","v":0},1507686,{"$f":"AS170/'Weighting Factors'!$Q$5","v":376.4},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2716.4,2340,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB169,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},36,{"$f":"SUM(AX170*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY170*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ170*'Weighting Factors'!$T$12)","v":91884},0,{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H170>0,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H170),'Weighting Factors'!H170,VLOOKUP($CV170,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV170,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H170=\"\",\"\",IF('Weighting Factors'!J170=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S170+T170+Y170+AA170+AE170+AH170+AJ170++AO170+AP170+AQ170+AU170+AR170)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA170+'2018 Legal Max'!BB170","v":9465924},{"$f":"SUM((AV170+AR170)*'Weighting Factors'!$Q$5)+BA170+'2018 Legal Max'!BB170","v":10973782},{"$f":"IF('Weighting Factors'!H170>0,'Weighting Factors'!H170,'Preliminary SO66'!AV169)","v":11119554},10973782,null,{"$f":"'Weighting Factors'!F170","v":0},{"$f":"'Weighting Factors'!E170","v":0},0,10973782,{"$f":"SUM((S170+T170+Y170+AA170+AE170+AH170+AJ170++AO170+AP170+AQ170+AR170)*'Weighting Factors'!Q$12)+(MAX(AS170,'Weighting Factors'!B170))","v":12014286},0.3,3604286,3626947,3604286,0.3,0,false,0,0,0,false,0,0,0,66.2,175,3.85,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF170^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF170^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":703.27},{"$f":"ROUND(CG170/'Weighting Factors'!$Q$5,4)","v":0.17560000000000001},118.2,0,0,0,0,{"$f":"SUM((AV170*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA170)*CM170","v":0},0,0.2046,0,0,2716.4,null,null,"D0375"]
[376,"Rice","Sterling ",491.9,0,491.9,481.2,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},481.2,466.6,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},466.6,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":489.5},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":489.5},{"$f":"IF('Military Provision'!J172=\"YES\", MAX('2018 Legal Max'!L171,'2018 Legal Max'!I171,AVERAGE('2018 Legal Max'!F171,'2018 Legal Max'!I171,'2018 Legal Max'!L171)), MAX(L171, I171))","v":481.2},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},519.70000000000005,212.8,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM170,VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.3},{"$f":"(U171/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN170,VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W171*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO170,VLOOKUP($CV171,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":160.5},{"$f":"Z171/6*'Weighting Factors'!$Q$6","v":13.4},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":498},50,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":138},{"$f":"IF(A171=207, AD171,MAX(AC171,AD171))*'Weighting Factors'!$Q$9","v":66.8},0,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG170,VLOOKUP($CV171,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI171*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":115},27.6,{"$f":"AL171*'Weighting Factors'!$Q$5","v":110566},137131,{"$f":"MAX(AM171, AN171)/'Weighting Factors'!$Q$5","v":34.200000000000003},{"$f":"CJ171/'Weighting Factors'!$Q$5","v":0},{"$f":"CK171/'Weighting Factors'!$Q$5","v":0},{"$f":"CO171/'Weighting Factors'!$Q$5","v":0},521635,{"$f":"AS171/'Weighting Factors'!$Q$5","v":130.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},977.7,847.5,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB170,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX171*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY171*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ171*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H171>0,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H171),'Weighting Factors'!H171,VLOOKUP($CV171,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV171,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H171=\"\",\"\",IF('Weighting Factors'!J171=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S171+T171+Y171+AA171+AE171+AH171+AJ171++AO171+AP171+AQ171+AU171+AR171)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA171+'2018 Legal Max'!BB171","v":3395085},{"$f":"SUM((AV171+AR171)*'Weighting Factors'!$Q$5)+BA171+'2018 Legal Max'!BB171","v":3916666},{"$f":"IF('Weighting Factors'!H171>0,'Weighting Factors'!H171,'Preliminary SO66'!AV170)","v":4104948},3916666,null,{"$f":"'Weighting Factors'!F171","v":0},{"$f":"'Weighting Factors'!E171","v":0},0,3916666,{"$f":"SUM((S171+T171+Y171+AA171+AE171+AH171+AJ171++AO171+AP171+AQ171+AR171)*'Weighting Factors'!Q$12)+(MAX(AS171,'Weighting Factors'!B171))","v":4415845},0.3,1324754,1357777,1324754,0.3,0,false,0,0,0,true,271.87880000000001,0.40954299999999999,212.8,0,158,0.73,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF171^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF171^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":962.45},{"$f":"ROUND(CG171/'Weighting Factors'!$Q$5,4)","v":0.24030000000000001},27.6,0,0,0,0,{"$f":"SUM((AV171*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA171)*CM171","v":0},0,0.27710000000000001,0,0,977.7,null,null,"D0376"]
[377,"Atchison","Atchison Co Comm Schools ",553.5,0,553.5,532,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},532,478,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},478,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":483},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":483},{"$f":"IF('Military Provision'!J173=\"YES\", MAX('2018 Legal Max'!L172,'2018 Legal Max'!I172,AVERAGE('2018 Legal Max'!F172,'2018 Legal Max'!I172,'2018 Legal Max'!L172)), MAX(L172, I172))","v":532},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},568,223.3,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM171,VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U172/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN171,VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W172*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO171,VLOOKUP($CV172,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":101.1},{"$f":"Z172/6*'Weighting Factors'!$Q$6","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":491},49,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":155},{"$f":"IF(A172=207, AD172,MAX(AC172,AD172))*'Weighting Factors'!$Q$9","v":75},0,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG171,VLOOKUP($CV172,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI172*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":298},69.599999999999994,{"$f":"AL172*'Weighting Factors'!$Q$5","v":278818},389437,{"$f":"MAX(AM172, AN172)/'Weighting Factors'!$Q$5","v":97.2},{"$f":"CJ172/'Weighting Factors'!$Q$5","v":0},{"$f":"CK172/'Weighting Factors'!$Q$5","v":0},{"$f":"CO172/'Weighting Factors'!$Q$5","v":0},770942,{"$f":"AS172/'Weighting Factors'!$Q$5","v":192.4},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1164.7,972.3,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB171,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX172*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY172*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ172*'Weighting Factors'!$T$12)","v":0},98337,{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H172>0,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H172),'Weighting Factors'!H172,VLOOKUP($CV172,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV172,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H172=\"\",\"\",IF('Weighting Factors'!J172=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S172+T172+Y172+AA172+AE172+AH172+AJ172++AO172+AP172+AQ172+AU172+AR172)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA172+'2018 Legal Max'!BB172","v":3993371},{"$f":"SUM((AV172+AR172)*'Weighting Factors'!$Q$5)+BA172+'2018 Legal Max'!BB172","v":4764125},{"$f":"IF('Weighting Factors'!H172>0,'Weighting Factors'!H172,'Preliminary SO66'!AV171)","v":5096400},4764125,null,{"$f":"'Weighting Factors'!F172","v":0},{"$f":"'Weighting Factors'!E172","v":0},0,4764125,{"$f":"SUM((S172+T172+Y172+AA172+AE172+AH172+AJ172++AO172+AP172+AQ172+AR172)*'Weighting Factors'!Q$12)+(MAX(AS172,'Weighting Factors'!B172))","v":5236279},0.33,1727972,1646046,1646046,0.31440000000000001,0,false,0,0,0,true,331.65,0.39313399999999998,223.3,0,350,0.85,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF172^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF172^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":935.21},{"$f":"ROUND(CG172/'Weighting Factors'!$Q$5,4)","v":0.23350000000000001},69.599999999999994,0,0,0,0,{"$f":"SUM((AV172*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA172)*CM172","v":0},0,0.31569999999999998,0,0,1164.7,null,null,"D0377"]
[378,"Riley","Riley County ",626,0,626,643.9,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},643.9,637.9,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},637.9,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":663.5},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":663.5},{"$f":"IF('Military Provision'!J174=\"YES\", MAX('2018 Legal Max'!L173,'2018 Legal Max'!I173,AVERAGE('2018 Legal Max'!F173,'2018 Legal Max'!I173,'2018 Legal Max'!L173)), MAX(L173, I173))","v":643.9},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":40},683.9,241.9,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM172,VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U173/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN172,VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W173*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO172,VLOOKUP($CV173,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":180.6},{"$f":"Z173/6*'Weighting Factors'!$Q$6","v":15.1},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":665},67,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":119},{"$f":"IF(A173=207, AD173,MAX(AC173,AD173))*'Weighting Factors'!$Q$9","v":57.6},0,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG172,VLOOKUP($CV173,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI173*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":402},76.5,{"$f":"AL173*'Weighting Factors'!$Q$5","v":306459},346295,{"$f":"MAX(AM173, AN173)/'Weighting Factors'!$Q$5","v":86.4},{"$f":"CJ173/'Weighting Factors'!$Q$5","v":0},{"$f":"CK173/'Weighting Factors'!$Q$5","v":0},{"$f":"CO173/'Weighting Factors'!$Q$5","v":0},691027,{"$f":"AS173/'Weighting Factors'!$Q$5","v":172.5},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1258.5,1086,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB172,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX173*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY173*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ173*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H173>0,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H173),'Weighting Factors'!H173,VLOOKUP($CV173,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV173,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H173=\"\",\"\",IF('Weighting Factors'!J173=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S173+T173+Y173+AA173+AE173+AH173+AJ173++AO173+AP173+AQ173+AU173+AR173)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA173+'2018 Legal Max'!BB173","v":4350516},{"$f":"SUM((AV173+AR173)*'Weighting Factors'!$Q$5)+BA173+'2018 Legal Max'!BB173","v":5041551},{"$f":"IF('Weighting Factors'!H173>0,'Weighting Factors'!H173,'Preliminary SO66'!AV172)","v":5212607},5041551,null,{"$f":"'Weighting Factors'!F173","v":0},{"$f":"'Weighting Factors'!E173","v":0},0,5041551,{"$f":"SUM((S173+T173+Y173+AA173+AE173+AH173+AJ173++AO173+AP173+AQ173+AR173)*'Weighting Factors'!Q$12)+(MAX(AS173,'Weighting Factors'!B173))","v":5567167},0.3,1670150,1722332,1670150,0.3,0,false,0,0,0,true,475.0763,0.35375699999999999,241.9,0,160,2.5099999999999998,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF173^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF173^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":762.39},{"$f":"ROUND(CG173/'Weighting Factors'!$Q$5,4)","v":0.1903},76.5,0,0,0,0,{"$f":"SUM((AV173*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA173)*CM173","v":0},0,0.1789,0,0,1258.5,null,null,"D0378"]
[379,"Clay","Clay Center ",1262.4000000000001,0,1262.4000000000001,1246.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1246.0999999999999,1227.2,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1227.2,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1290.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1290.0999999999999},{"$f":"IF('Military Provision'!J175=\"YES\", MAX('2018 Legal Max'!L174,'2018 Legal Max'!I174,AVERAGE('2018 Legal Max'!F174,'2018 Legal Max'!I174,'2018 Legal Max'!L174)), MAX(L174, I174))","v":1246.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":102},1348.1,172.7,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM173,VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6},{"$f":"(U174/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN173,VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":5},{"$f":"W174*'Weighting Factors'!$Q$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO173,VLOOKUP($CV174,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":401.5},{"$f":"Z174/6*'Weighting Factors'!$Q$6","v":33.5},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1301},130,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":384},{"$f":"IF(A174=207, AD174,MAX(AC174,AD174))*'Weighting Factors'!$Q$9","v":185.9},0,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG173,VLOOKUP($CV174,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI174*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":392},97.1,{"$f":"AL174*'Weighting Factors'!$Q$5","v":388983},491515,{"$f":"MAX(AM174, AN174)/'Weighting Factors'!$Q$5","v":122.7},{"$f":"CJ174/'Weighting Factors'!$Q$5","v":0},{"$f":"CK174/'Weighting Factors'!$Q$5","v":0},{"$f":"CO174/'Weighting Factors'!$Q$5","v":0},1163329,{"$f":"AS174/'Weighting Factors'!$Q$5","v":290.39999999999998},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2154.1999999999998,1863.8,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB173,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},12,{"$f":"SUM(AX174*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY174*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ174*'Weighting Factors'!$T$12)","v":23508},0,{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H174>0,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H174),'Weighting Factors'!H174,VLOOKUP($CV174,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV174,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H174=\"\",\"\",IF('Weighting Factors'!J174=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S174+T174+Y174+AA174+AE174+AH174+AJ174++AO174+AP174+AQ174+AU174+AR174)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA174+'2018 Legal Max'!BB174","v":7489891},{"$f":"SUM((AV174+AR174)*'Weighting Factors'!$Q$5)+BA174+'2018 Legal Max'!BB174","v":8653233},{"$f":"IF('Weighting Factors'!H174>0,'Weighting Factors'!H174,'Preliminary SO66'!AV173)","v":9091389},8653233,null,{"$f":"'Weighting Factors'!F174","v":0},{"$f":"'Weighting Factors'!E174","v":-467},-467,8652766,{"$f":"SUM((S174+T174+Y174+AA174+AE174+AH174+AJ174++AO174+AP174+AQ174+AR174)*'Weighting Factors'!Q$12)+(MAX(AS174,'Weighting Factors'!B174))","v":9567858},0.3,2870357,2985468,2870357,0.3,0,false,0,0,0,true,1297.0237999999999,0.12809599999999999,172.7,0,632.5,0.62,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF174^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF174^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":992.58},{"$f":"ROUND(CG174/'Weighting Factors'!$Q$5,4)","v":0.24779999999999999},97.1,0,0,0,0,{"$f":"SUM((AV174*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA174)*CM174","v":0},0,0.29520000000000002,0,0,2154.1999999999998,null,null,"D0379"]
[380,"Marshall","Vermillion ",475.5,0,475.5,487,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},487,497.5,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},497.5,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":527.5},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":527.5},{"$f":"IF('Military Provision'!J176=\"YES\", MAX('2018 Legal Max'!L175,'2018 Legal Max'!I175,AVERAGE('2018 Legal Max'!F175,'2018 Legal Max'!I175,'2018 Legal Max'!L175)), MAX(L175, I175))","v":497.5},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":59},565.5,222.8,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM174,VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U175/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN174,VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W175*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO174,VLOOKUP($CV175,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":162.80000000000001},{"$f":"Z175/6*'Weighting Factors'!$Q$6","v":13.6},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":548},55,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":104},{"$f":"IF(A175=207, AD175,MAX(AC175,AD175))*'Weighting Factors'!$Q$9","v":50.3},0,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG174,VLOOKUP($CV175,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI175*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":269},65.7,{"$f":"AL175*'Weighting Factors'!$Q$5","v":263194},331272,{"$f":"MAX(AM175, AN175)/'Weighting Factors'!$Q$5","v":82.7},{"$f":"CJ175/'Weighting Factors'!$Q$5","v":0},{"$f":"CK175/'Weighting Factors'!$Q$5","v":0},{"$f":"CO175/'Weighting Factors'!$Q$5","v":0},281294,{"$f":"AS175/'Weighting Factors'!$Q$5","v":70.2},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1005.1,934.9,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB174,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX175*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY175*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ175*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H175>0,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H175),'Weighting Factors'!H175,VLOOKUP($CV175,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV175,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H175=\"\",\"\",IF('Weighting Factors'!J175=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S175+T175+Y175+AA175+AE175+AH175+AJ175++AO175+AP175+AQ175+AU175+AR175)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA175+'2018 Legal Max'!BB175","v":3745209},{"$f":"SUM((AV175+AR175)*'Weighting Factors'!$Q$5)+BA175+'2018 Legal Max'!BB175","v":4026431},{"$f":"IF('Weighting Factors'!H175>0,'Weighting Factors'!H175,'Preliminary SO66'!AV174)","v":4143406},4026431,null,{"$f":"'Weighting Factors'!F175","v":0},{"$f":"'Weighting Factors'!E175","v":0},0,4026431,{"$f":"SUM((S175+T175+Y175+AA175+AE175+AH175+AJ175++AO175+AP175+AQ175+AR175)*'Weighting Factors'!Q$12)+(MAX(AS175,'Weighting Factors'!B175))","v":4579068},0.3,1373720,1385843,1373720,0.3,0,false,0,0,0,true,328.55630000000002,0.39398300000000003,222.8,0,402,0.67,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF175^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF175^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":978.16},{"$f":"ROUND(CG175/'Weighting Factors'!$Q$5,4)","v":0.2442},65.7,0,0,0,0,{"$f":"SUM((AV175*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA175)*CM175","v":0},0,0.1898,0,0,1005.1,null,null,"D0380"]
[381,"Ford","Spearville ",324,0,324,328,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},328,334,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},334,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":329.5},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":329.5},{"$f":"IF('Military Provision'!J177=\"YES\", MAX('2018 Legal Max'!L176,'2018 Legal Max'!I176,AVERAGE('2018 Legal Max'!F176,'2018 Legal Max'!I176,'2018 Legal Max'!L176)), MAX(L176, I176))","v":334},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},354,164.9,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM175,VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":20.5},{"$f":"(U176/6)*'Weighting Factors'!$Q$7","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN175,VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W176*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO175,VLOOKUP($CV176,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":119.6},{"$f":"Z176/6*'Weighting Factors'!$Q$6","v":10},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":331},33,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":67},{"$f":"IF(A176=207, AD176,MAX(AC176,AD176))*'Weighting Factors'!$Q$9","v":32.4},0,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG175,VLOOKUP($CV176,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI176*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":64},17.7,{"$f":"AL176*'Weighting Factors'!$Q$5","v":70906},79736,{"$f":"MAX(AM176, AN176)/'Weighting Factors'!$Q$5","v":19.899999999999999},{"$f":"CJ176/'Weighting Factors'!$Q$5","v":0},{"$f":"CK176/'Weighting Factors'!$Q$5","v":0},{"$f":"CO176/'Weighting Factors'!$Q$5","v":0},256623,{"$f":"AS176/'Weighting Factors'!$Q$5","v":64.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},648.29999999999995,584.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB175,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX176*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY176*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ176*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H176>0,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H176),'Weighting Factors'!H176,VLOOKUP($CV176,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV176,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H176=\"\",\"\",IF('Weighting Factors'!J176=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S176+T176+Y176+AA176+AE176+AH176+AJ176++AO176+AP176+AQ176+AU176+AR176)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA176+'2018 Legal Max'!BB176","v":2340305},{"$f":"SUM((AV176+AR176)*'Weighting Factors'!$Q$5)+BA176+'2018 Legal Max'!BB176","v":2597090},{"$f":"IF('Weighting Factors'!H176>0,'Weighting Factors'!H176,'Preliminary SO66'!AV175)","v":2672403},2597090,null,{"$f":"'Weighting Factors'!F176","v":0},{"$f":"'Weighting Factors'!E176","v":0},0,2597090,{"$f":"SUM((S176+T176+Y176+AA176+AE176+AH176+AJ176++AO176+AP176+AQ176+AR176)*'Weighting Factors'!Q$12)+(MAX(AS176,'Weighting Factors'!B176))","v":2917184},0.3,875155,887159,875155,0.3,0,false,0,0,0,true,66.825000000000003,0.46583999999999998,164.9,0,182,0.35,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF176^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF176^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1105.6500000000001},{"$f":"ROUND(CG176/'Weighting Factors'!$Q$5,4)","v":0.27600000000000002},17.7,0,0,0,0,{"$f":"SUM((AV176*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA176)*CM176","v":0},0,0.2024,0,0,648.29999999999995,null,null,"D0381"]
[382,"Pratt","Pratt ",1105.0999999999999,0,1105.0999999999999,977,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},977,1020,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1020,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1115},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1115},{"$f":"IF('Military Provision'!J178=\"YES\", MAX('2018 Legal Max'!L177,'2018 Legal Max'!I177,AVERAGE('2018 Legal Max'!F177,'2018 Legal Max'!I177,'2018 Legal Max'!L177)), MAX(L177, I177))","v":1020},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":98},1128,228.8,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM176,VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":329.7},{"$f":"(U177/6)*'Weighting Factors'!$Q$7","v":21.7},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN176,VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":93},{"$f":"W177*'Weighting Factors'!$Q$8","v":17.2},21.7,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO176,VLOOKUP($CV177,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":166},{"$f":"Z177/6*'Weighting Factors'!$Q$6","v":13.8},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1152},115,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":437},{"$f":"IF(A177=207, AD177,MAX(AC177,AD177))*'Weighting Factors'!$Q$9","v":211.5},9,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG176,VLOOKUP($CV177,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":12.3},12.3,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI177*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":148},37.4,{"$f":"AL177*'Weighting Factors'!$Q$5","v":149824},173340,{"$f":"MAX(AM177, AN177)/'Weighting Factors'!$Q$5","v":43.3},{"$f":"CJ177/'Weighting Factors'!$Q$5","v":0},{"$f":"CK177/'Weighting Factors'!$Q$5","v":0},{"$f":"CO177/'Weighting Factors'!$Q$5","v":0},1303266,{"$f":"AS177/'Weighting Factors'!$Q$5","v":325.3},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1985.7,1660.4,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":21},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB176,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},42,{"$f":"SUM(AX177*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY177*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ177*'Weighting Factors'!$T$12)","v":134778},0,{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H177>0,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H177),'Weighting Factors'!H177,VLOOKUP($CV177,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV177,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H177=\"\",\"\",IF('Weighting Factors'!J177=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S177+T177+Y177+AA177+AE177+AH177+AJ177++AO177+AP177+AQ177+AU177+AR177)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA177+'2018 Legal Max'!BB177","v":6786340},{"$f":"SUM((AV177+AR177)*'Weighting Factors'!$Q$5)+BA177+'2018 Legal Max'!BB177","v":8089492},{"$f":"IF('Weighting Factors'!H177>0,'Weighting Factors'!H177,'Preliminary SO66'!AV176)","v":8303584},8089492,null,{"$f":"'Weighting Factors'!F177","v":0},{"$f":"'Weighting Factors'!E177","v":0},0,8089492,{"$f":"SUM((S177+T177+Y177+AA177+AE177+AH177+AJ177++AO177+AP177+AQ177+AR177)*'Weighting Factors'!Q$12)+(MAX(AS177,'Weighting Factors'!B177))","v":8753972},0.3,2626192,2705030,2626192,0.3,0,false,0,0,0,true,1024.6500000000001,0.202874,228.8,0,266.5,0.56000000000000005,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF177^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF177^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1011.82},{"$f":"ROUND(CG177/'Weighting Factors'!$Q$5,4)","v":0.25259999999999999},37.4,0,0,0,0,{"$f":"SUM((AV177*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA177)*CM177","v":0},0,0.37930000000000003,0,9,1985.7,null,null,"D0382"]
[383,"Riley","Manhattan-Ogden ",5526.5,89,5615.5,5483.8,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":51},5534.8,5590.4,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":34},5624.4,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":6327.1},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":52.5},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":6379.6},{"$f":"IF('Military Provision'!J179=\"YES\", MAX('2018 Legal Max'!L178,'2018 Legal Max'!I178,AVERAGE('2018 Legal Max'!F178,'2018 Legal Max'!I178,'2018 Legal Max'!L178)), MAX(L178, I178))","v":5624.4},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":23.5},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":533},6180.9,216.6,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM177,VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1300.7},{"$f":"(U178/6)*'Weighting Factors'!$Q$7","v":85.6},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN177,VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":414},{"$f":"W178*'Weighting Factors'!$Q$8","v":76.599999999999994},85.6,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO177,VLOOKUP($CV178,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":749.5},{"$f":"Z178/6*'Weighting Factors'!$Q$6","v":62.5},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":6487},649,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2007},{"$f":"IF(A178=207, AD178,MAX(AC178,AD178))*'Weighting Factors'!$Q$9","v":971.4},0,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG177,VLOOKUP($CV178,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":63},63,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI178*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2847},375.8,{"$f":"AL178*'Weighting Factors'!$Q$5","v":1505455},1495732,{"$f":"MAX(AM178, AN178)/'Weighting Factors'!$Q$5","v":375.8},{"$f":"CJ178/'Weighting Factors'!$Q$5","v":0},{"$f":"CK178/'Weighting Factors'!$Q$5","v":0},{"$f":"CO178/'Weighting Factors'!$Q$5","v":0},7154959,{"$f":"AS178/'Weighting Factors'!$Q$5","v":1786.1},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},9741.9,7955.8,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":128},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB177,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2.5,{"$f":"SUM(AX178*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY178*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ178*'Weighting Factors'!$T$12)","v":641773},0,{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H178>0,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H178),'Weighting Factors'!H178,VLOOKUP($CV178,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV178,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H178=\"\",\"\",IF('Weighting Factors'!J178=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S178+T178+Y178+AA178+AE178+AH178+AJ178++AO178+AP178+AQ178+AU178+AR178)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA178+'2018 Legal Max'!BB178","v":32512708},{"$f":"SUM((AV178+AR178)*'Weighting Factors'!$Q$5)+BA178+'2018 Legal Max'!BB178","v":39667824},{"$f":"IF('Weighting Factors'!H178>0,'Weighting Factors'!H178,'Preliminary SO66'!AV177)","v":39800936},39667824,null,{"$f":"'Weighting Factors'!F178","v":0},{"$f":"'Weighting Factors'!E178","v":-4199},-4199,39663625,{"$f":"SUM((S178+T178+Y178+AA178+AE178+AH178+AJ178++AO178+AP178+AQ178+AR178)*'Weighting Factors'!Q$12)+(MAX(AS178,'Weighting Factors'!B178))","v":42876501},0.33,14149245,14055405,14055405,0.32779999999999998,0,false,0,0,0,false,0,0,0,216.6,163,17.47,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF178^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF178^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":528.66999999999996},{"$f":"ROUND(CG178/'Weighting Factors'!$Q$5,4)","v":0.13200000000000001},375.8,0,0,0,1.9699999999999999E-2,{"$f":"SUM((AV178*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA178)*CM178","v":781456},0,0.30940000000000001,0,0,9741.9,null,null,"D0383"]
[384,"Riley","Blue Valley ",164,0,164,170,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},170,194,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},194,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":208},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":208},{"$f":"IF('Military Provision'!J180=\"YES\", MAX('2018 Legal Max'!L179,'2018 Legal Max'!I179,AVERAGE('2018 Legal Max'!F179,'2018 Legal Max'!I179,'2018 Legal Max'!L179)), MAX(L179, I179))","v":194},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":19},215.5,152.6,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM178,VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U179/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN178,VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W179*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO178,VLOOKUP($CV179,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":63.2},{"$f":"Z179/6*'Weighting Factors'!$Q$6","v":5.3},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":217},22,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":38},{"$f":"IF(A179=207, AD179,MAX(AC179,AD179))*'Weighting Factors'!$Q$9","v":18.399999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG178,VLOOKUP($CV179,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI179*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":153.5},39.9,{"$f":"AL179*'Weighting Factors'!$Q$5","v":159839},172184,{"$f":"MAX(AM179, AN179)/'Weighting Factors'!$Q$5","v":43},{"$f":"CJ179/'Weighting Factors'!$Q$5","v":0},{"$f":"CK179/'Weighting Factors'!$Q$5","v":0},{"$f":"CO179/'Weighting Factors'!$Q$5","v":0},290626,{"$f":"AS179/'Weighting Factors'!$Q$5","v":72.5},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},507.3,434.8,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB178,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX179*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY179*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ179*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H179>0,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H179),'Weighting Factors'!H179,VLOOKUP($CV179,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV179,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H179=\"\",\"\",IF('Weighting Factors'!J179=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S179+T179+Y179+AA179+AE179+AH179+AJ179++AO179+AP179+AQ179+AU179+AR179)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA179+'2018 Legal Max'!BB179","v":1741809},{"$f":"SUM((AV179+AR179)*'Weighting Factors'!$Q$5)+BA179+'2018 Legal Max'!BB179","v":2032244},{"$f":"IF('Weighting Factors'!H179>0,'Weighting Factors'!H179,'Preliminary SO66'!AV178)","v":2091933},2032244,null,{"$f":"'Weighting Factors'!F179","v":0},{"$f":"'Weighting Factors'!E179","v":0},0,2032244,{"$f":"SUM((S179+T179+Y179+AA179+AE179+AH179+AJ179++AO179+AP179+AQ179+AR179)*'Weighting Factors'!Q$12)+(MAX(AS179,'Weighting Factors'!B179))","v":2242878},0.33,740150,759859,740150,0.33,0,true,1115.153,0.70817200000000002,152.6,false,0,0,0,0,319,0.48,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF179^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF179^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1041.68},{"$f":"ROUND(CG179/'Weighting Factors'!$Q$5,4)","v":0.26},39.9,0,0,0,0,{"$f":"SUM((AV179*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA179)*CM179","v":0},0,0.17510000000000001,0,0,507.3,null,null,"D0384"]
[385,"Butler","Andover ",4713.1000000000004,0,4713.1000000000004,4742.5,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},4742.5,4768,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},4768,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":5237.8999999999996},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":5237.8999999999996},{"$f":"IF('Military Provision'!J181=\"YES\", MAX('2018 Legal Max'!L180,'2018 Legal Max'!I180,AVERAGE('2018 Legal Max'!F180,'2018 Legal Max'!I180,'2018 Legal Max'!L180)), MAX(L180, I180))","v":4768},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":379},5171,181.2,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM179,VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":328.4},{"$f":"(U180/6)*'Weighting Factors'!$Q$7","v":21.6},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN179,VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":196},{"$f":"W180*'Weighting Factors'!$Q$8","v":36.299999999999997},36.299999999999997,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO179,VLOOKUP($CV180,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":713.4},{"$f":"Z180/6*'Weighting Factors'!$Q$6","v":59.5},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":5333},533,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":649},{"$f":"IF(A180=207, AD180,MAX(AC180,AD180))*'Weighting Factors'!$Q$9","v":314.10000000000002},0,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG179,VLOOKUP($CV180,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI180*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1709},215,{"$f":"AL180*'Weighting Factors'!$Q$5","v":861290},903294,{"$f":"MAX(AM180, AN180)/'Weighting Factors'!$Q$5","v":225.5},{"$f":"CJ180/'Weighting Factors'!$Q$5","v":0},{"$f":"CK180/'Weighting Factors'!$Q$5","v":0},{"$f":"CO180/'Weighting Factors'!$Q$5","v":0},4597975,{"$f":"AS180/'Weighting Factors'!$Q$5","v":1147.8},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},7135.4,5987.6,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":404},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB179,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":459.2},24,{"$f":"SUM(AX180*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY180*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ180*'Weighting Factors'!$T$12)","v":2817656},0,{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H180>0,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H180),'Weighting Factors'!H180,VLOOKUP($CV180,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV180,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H180=\"\",\"\",IF('Weighting Factors'!J180=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S180+T180+Y180+AA180+AE180+AH180+AJ180++AO180+AP180+AQ180+AU180+AR180)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA180+'2018 Legal Max'!BB180","v":26803982},{"$f":"SUM((AV180+AR180)*'Weighting Factors'!$Q$5)+BA180+'2018 Legal Max'!BB180","v":31402068},{"$f":"IF('Weighting Factors'!H180>0,'Weighting Factors'!H180,'Preliminary SO66'!AV179)","v":31849121},31402068,null,{"$f":"'Weighting Factors'!F180","v":0},{"$f":"'Weighting Factors'!E180","v":-933},-933,31401135,{"$f":"SUM((S180+T180+Y180+AA180+AE180+AH180+AJ180++AO180+AP180+AQ180+AR180)*'Weighting Factors'!Q$12)+(MAX(AS180,'Weighting Factors'!B180))","v":31482299},0.31,9759513,9928281,9759513,0.31,0,false,0,0,0,false,0,0,0,181.2,46.8,36.520000000000003,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF180^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF180^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG180/'Weighting Factors'!$Q$5,4)","v":0.1258},215,0,0,0,0.05,{"$f":"SUM((AV180*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA180)*CM180","v":1570103},0,0.1217,0,0,7135.4,null,null,"D0385"]
[386,"Greenwood","Madison-Virgil ",220,0,{"$f":"D181+E181","v":220},214,{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G181+H181","v":214},200,{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J181+K181","v":200},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":218},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":218},{"$f":"IF('Military Provision'!J182=\"YES\", MAX('2018 Legal Max'!L181,'2018 Legal Max'!I181,AVERAGE('2018 Legal Max'!F181,'2018 Legal Max'!I181,'2018 Legal Max'!L181)), MAX(L181, I181))","v":214},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":11},{"$f":"P181+Q181+R181","v":230},{"$f":"MAX(BU181, BY181, CC181, CD181)","v":154},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM180,VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U181/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN180,VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W181*'Weighting Factors'!$Q$8","v":0},{"$f":"MAX(V181,X181)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO180,VLOOKUP($CV181,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":34.200000000000003},{"$f":"Z181/6*'Weighting Factors'!$Q$6","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":229},{"$f":"AB181*0.1","v":23},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":80},{"$f":"IF(A181=207, AD181,MAX(AC181,AD181))*'Weighting Factors'!$Q$9","v":38.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG180,VLOOKUP($CV181,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.1000000000000001},{"$f":"MAX(AF181, AG181)","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI181*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":61},{"$f":"CI181","v":18.100000000000001},{"$f":"AL181*'Weighting Factors'!$Q$5","v":72509},101308,{"$f":"MAX(AM181, AN181)/'Weighting Factors'!$Q$5","v":25.3},{"$f":"CJ181/'Weighting Factors'!$Q$5","v":0},{"$f":"CK181/'Weighting Factors'!$Q$5","v":0},{"$f":"CO181/'Weighting Factors'!$Q$5","v":0},327526,{"$f":"AS181/'Weighting Factors'!$Q$5","v":81.8},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S181+T181+Y181+AA181+AE181+AH181+AJ181++AO181+AP181+AQ181+AT181+AU181)","v":533.79999999999995},{"$f":"SUM(S181+T181+Y181+AA181+AE181+AH181+AJ181++AO181+AP181+AQ181+AR181+AU181)","v":452},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB180,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX181*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY181*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ181*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H181>0,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H181),'Weighting Factors'!H181,VLOOKUP($CV181,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV181,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H181=\"\",\"\",IF('Weighting Factors'!J181=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S181+T181+Y181+AA181+AE181+AH181+AJ181++AO181+AP181+AQ181+AU181+AR181)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA181+'2018 Legal Max'!BB181","v":1810712},{"$f":"SUM((AV181+AR181)*'Weighting Factors'!$Q$5)+BA181+'2018 Legal Max'!BB181","v":2138403},{"$f":"IF('Weighting Factors'!H181>0,'Weighting Factors'!H181,'Preliminary SO66'!AV180)","v":2153626},{"$f":"MIN(BG181,BH181)","v":2138403},null,{"$f":"'Weighting Factors'!F181","v":0},{"$f":"'Weighting Factors'!E181","v":0},{"$f":"SUM(BJ181:BL181)","v":0},{"$f":"BI181+BM181","v":2138403},{"$f":"SUM((S181+T181+Y181+AA181+AE181+AH181+AJ181++AO181+AP181+AQ181+AR181)*'Weighting Factors'!Q$12)+(MAX(AS181,'Weighting Factors'!B181))","v":2357006},0.3,{"$f":"BO181*BP181","v":707102},712718,{"$f":"MIN(BQ181,BR181)","v":707102},{"$f":"BS181/BO181","v":0.3},{"$f":"ROUND(IF(S181<=99.9,(S181*1.014331),0),1)","v":0},{"$f":"AND(S181>99.9,S181<=299.9)","v":true},{"$f":"IF(BV181=TRUE,ROUND((S181-100)*9.655,3),0)","v":1255.1500000000001},{"$f":"IF(BV181=TRUE,ROUND(((7337-BW181)/3642.4)-1,6),0)","v":0.66973700000000003},{"$f":"ROUND(BX181*S181,1)","v":154},{"$f":"AND(S181>299.9,S181<=1621.9)","v":false},{"$f":"IF(BZ181=TRUE,ROUND((S181-300)*1.2375,4),0)","v":0},{"$f":"IF(BZ181=TRUE,ROUND(((5406-CA181)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(CB181*S181,1)","v":0},{"$f":"ROUND(IF(S181>=1622,(S181*0.03504),0),1)","v":0},253,{"$f":"AK181/CE181","v":0.24},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF181^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF181^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1187.23},{"$f":"ROUND(CG181/'Weighting Factors'!$Q$5,4)","v":0.2964},{"$f":"ROUND(IF(AK181>0,CH181*AK181,0),1)","v":18.100000000000001},0,0,0,0,{"$f":"SUM((AV181*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA181)*CM181","v":0},{"$f":"IF(CL181>CN181,CN181,CL181)","v":0},{"$f":"AD181/AB181","v":0.3493},{"$f":"IF(CP181>=50%,AD181*10.5%,0)","v":0},{"$f":"IF(AND(CP181>35%,CP181<50%),AD181*(CP181-35%)*0.7,0)","v":0},533.79999999999995,null,null,"D0386"]
[387,"Wilson","Altoona-Midway ",194,0,194,170.5,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},170.5,156,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},156,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":169.5},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":169.5},{"$f":"IF('Military Provision'!J183=\"YES\", MAX('2018 Legal Max'!L182,'2018 Legal Max'!I182,AVERAGE('2018 Legal Max'!F182,'2018 Legal Max'!I182,'2018 Legal Max'!L182)), MAX(L182, I182))","v":170.5},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":13},185.5,146.1,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM181,VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U182/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN181,VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W182*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO181,VLOOKUP($CV182,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":32.299999999999997},{"$f":"Z182/6*'Weighting Factors'!$Q$6","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":174},17,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":85},{"$f":"IF(A182=207, AD182,MAX(AC182,AD182))*'Weighting Factors'!$Q$9","v":41.1},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG181,VLOOKUP($CV182,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":7.1},8.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI182*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":111},27.8,{"$f":"AL182*'Weighting Factors'!$Q$5","v":111367},144835,{"$f":"MAX(AM182, AN182)/'Weighting Factors'!$Q$5","v":36.200000000000003},{"$f":"CJ182/'Weighting Factors'!$Q$5","v":0},{"$f":"CK182/'Weighting Factors'!$Q$5","v":0},{"$f":"CO182/'Weighting Factors'!$Q$5","v":0},211052,{"$f":"AS182/'Weighting Factors'!$Q$5","v":52.7},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},472.5,419.8,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB181,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX182*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY182*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ182*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H182>0,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H182),'Weighting Factors'!H182,VLOOKUP($CV182,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV182,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H182=\"\",\"\",IF('Weighting Factors'!J182=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S182+T182+Y182+AA182+AE182+AH182+AJ182++AO182+AP182+AQ182+AU182+AR182)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA182+'2018 Legal Max'!BB182","v":1681719},{"$f":"SUM((AV182+AR182)*'Weighting Factors'!$Q$5)+BA182+'2018 Legal Max'!BB182","v":1892835},{"$f":"IF('Weighting Factors'!H182>0,'Weighting Factors'!H182,'Preliminary SO66'!AV181)","v":1918073},1892835,null,{"$f":"'Weighting Factors'!F182","v":0},{"$f":"'Weighting Factors'!E182","v":0},0,1892835,{"$f":"SUM((S182+T182+Y182+AA182+AE182+AH182+AJ182++AO182+AP182+AQ182+AR182)*'Weighting Factors'!Q$12)+(MAX(AS182,'Weighting Factors'!B182))","v":2151068},0.33,709852,600000,600000,0.27889999999999998,0,true,825.50300000000004,0.78769400000000001,146.1,false,0,0,0,0,192,0.57999999999999996,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF182^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF182^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1005.14},{"$f":"ROUND(CG182/'Weighting Factors'!$Q$5,4)","v":0.25090000000000001},27.8,0,0,0,0,{"$f":"SUM((AV182*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA182)*CM182","v":0},0,0.48849999999999999,0,8.1999999999999993,472.5,null,null,"D0387"]
[388,"Ellis","Ellis ",401.4,0,401.4,401.1,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},401.1,395.1,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},395.1,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":426.8},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":426.8},{"$f":"IF('Military Provision'!J184=\"YES\", MAX('2018 Legal Max'!L183,'2018 Legal Max'!I183,AVERAGE('2018 Legal Max'!F183,'2018 Legal Max'!I183,'2018 Legal Max'!L183)), MAX(L183, I183))","v":401.1},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":36},437.1,191.3,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM182,VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U183/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN182,VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W183*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO182,VLOOKUP($CV183,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":195.7},{"$f":"Z183/6*'Weighting Factors'!$Q$6","v":16.3},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":476},48,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":106},{"$f":"IF(A183=207, AD183,MAX(AC183,AD183))*'Weighting Factors'!$Q$9","v":51.3},0,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG182,VLOOKUP($CV183,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI183*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":29},10.1,{"$f":"AL183*'Weighting Factors'!$Q$5","v":40461},61632,{"$f":"MAX(AM183, AN183)/'Weighting Factors'!$Q$5","v":15.4},{"$f":"CJ183/'Weighting Factors'!$Q$5","v":0},{"$f":"CK183/'Weighting Factors'!$Q$5","v":0},{"$f":"CO183/'Weighting Factors'!$Q$5","v":0},360100,{"$f":"AS183/'Weighting Factors'!$Q$5","v":89.9},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},801.3,711.4,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB182,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX183*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY183*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ183*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H183>0,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H183),'Weighting Factors'!H183,VLOOKUP($CV183,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV183,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H183=\"\",\"\",IF('Weighting Factors'!J183=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S183+T183+Y183+AA183+AE183+AH183+AJ183++AO183+AP183+AQ183+AU183+AR183)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA183+'2018 Legal Max'!BB183","v":2849868},{"$f":"SUM((AV183+AR183)*'Weighting Factors'!$Q$5)+BA183+'2018 Legal Max'!BB183","v":3210008},{"$f":"IF('Weighting Factors'!H183>0,'Weighting Factors'!H183,'Preliminary SO66'!AV182)","v":3209607},3209607,null,{"$f":"'Weighting Factors'!F183","v":0},{"$f":"'Weighting Factors'!E183","v":0},0,3209607,{"$f":"SUM((S183+T183+Y183+AA183+AE183+AH183+AJ183++AO183+AP183+AQ183+AR183)*'Weighting Factors'!Q$12)+(MAX(AS183,'Weighting Factors'!B183))","v":3576668},0.3,1073000,1077446,1073000,0.3,0,false,0,0,0,true,169.66130000000001,0.43760700000000002,191.3,0,280.5,0.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF183^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF183^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1400.48},{"$f":"ROUND(CG183/'Weighting Factors'!$Q$5,4)","v":0.34960000000000002},10.1,0,0,0,0,{"$f":"SUM((AV183*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA183)*CM183","v":0},0,0.22270000000000001,0,0,801.3,null,null,"D0388"]
[389,"Greenwood","Eureka ",592,0,592,577,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},577,579.5,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},579.5,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":638},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":638},{"$f":"IF('Military Provision'!J185=\"YES\", MAX('2018 Legal Max'!L184,'2018 Legal Max'!I184,AVERAGE('2018 Legal Max'!F184,'2018 Legal Max'!I184,'2018 Legal Max'!L184)), MAX(L184, I184))","v":579.5},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":48},640,236,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM183,VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U184/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN183,VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":4},{"$f":"W184*'Weighting Factors'!$Q$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO183,VLOOKUP($CV184,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":174.4},{"$f":"Z184/6*'Weighting Factors'!$Q$6","v":14.5},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":670},67,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":368},{"$f":"IF(A184=207, AD184,MAX(AC184,AD184))*'Weighting Factors'!$Q$9","v":178.1},38.6,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG183,VLOOKUP($CV184,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":36},38.6,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI184*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":187},52.5,{"$f":"AL184*'Weighting Factors'!$Q$5","v":210315},265403,{"$f":"MAX(AM184, AN184)/'Weighting Factors'!$Q$5","v":66.3},{"$f":"CJ184/'Weighting Factors'!$Q$5","v":0},{"$f":"CK184/'Weighting Factors'!$Q$5","v":0},{"$f":"CO184/'Weighting Factors'!$Q$5","v":0},589133,{"$f":"AS184/'Weighting Factors'!$Q$5","v":147.1},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1321.3,1174.2,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB183,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX184*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY184*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ184*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H184>0,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H184),'Weighting Factors'!H184,VLOOKUP($CV184,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV184,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H184=\"\",\"\",IF('Weighting Factors'!J184=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S184+T184+Y184+AA184+AE184+AH184+AJ184++AO184+AP184+AQ184+AU184+AR184)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA184+'2018 Legal Max'!BB184","v":4703845},{"$f":"SUM((AV184+AR184)*'Weighting Factors'!$Q$5)+BA184+'2018 Legal Max'!BB184","v":5293128},{"$f":"IF('Weighting Factors'!H184>0,'Weighting Factors'!H184,'Preliminary SO66'!AV183)","v":5308751},5293128,null,{"$f":"'Weighting Factors'!F184","v":0},{"$f":"'Weighting Factors'!E184","v":0},0,5293128,{"$f":"SUM((S184+T184+Y184+AA184+AE184+AH184+AJ184++AO184+AP184+AQ184+AR184)*'Weighting Factors'!Q$12)+(MAX(AS184,'Weighting Factors'!B184))","v":5861291},0.3,1758387,1761904,1758387,0.3,0,false,0,0,0,true,420.75,0.368672,236,0,580,0.32,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF184^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF184^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1124.51},{"$f":"ROUND(CG184/'Weighting Factors'!$Q$5,4)","v":0.28070000000000001},52.5,0,0,0,0,{"$f":"SUM((AV184*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA184)*CM184","v":0},0,0.54930000000000001,38.6,0,1321.3,null,null,"D0389"]
[390,"Greenwood","Hamilton ",86.5,0,86.5,73,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},73,57,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},57,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":56},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":56},{"$f":"IF('Military Provision'!J186=\"YES\", MAX('2018 Legal Max'!L185,'2018 Legal Max'!I185,AVERAGE('2018 Legal Max'!F185,'2018 Legal Max'!I185,'2018 Legal Max'!L185)), MAX(L185, I185))","v":73},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":2},76.5,77.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM184,VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U185/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN184,VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W185*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO184,VLOOKUP($CV185,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z185/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":59},6,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":36},{"$f":"IF(A185=207, AD185,MAX(AC185,AD185))*'Weighting Factors'!$Q$9","v":17.399999999999999},3.8,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG184,VLOOKUP($CV185,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.5},3.8,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI185*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":10},4,{"$f":"AL185*'Weighting Factors'!$Q$5","v":16024},40446,{"$f":"MAX(AM185, AN185)/'Weighting Factors'!$Q$5","v":10.1},{"$f":"CJ185/'Weighting Factors'!$Q$5","v":0},{"$f":"CK185/'Weighting Factors'!$Q$5","v":0},{"$f":"CO185/'Weighting Factors'!$Q$5","v":0},117164,{"$f":"AS185/'Weighting Factors'!$Q$5","v":29.2},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},214.6,185.4,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB184,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX185*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY185*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ185*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H185>0,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H185),'Weighting Factors'!H185,VLOOKUP($CV185,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV185,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H185=\"\",\"\",IF('Weighting Factors'!J185=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S185+T185+Y185+AA185+AE185+AH185+AJ185++AO185+AP185+AQ185+AU185+AR185)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA185+'2018 Legal Max'!BB185","v":742712},{"$f":"SUM((AV185+AR185)*'Weighting Factors'!$Q$5)+BA185+'2018 Legal Max'!BB185","v":859688},{"$f":"IF('Weighting Factors'!H185>0,'Weighting Factors'!H185,'Preliminary SO66'!AV184)","v":945015},859688,null,{"$f":"'Weighting Factors'!F185","v":0},{"$f":"'Weighting Factors'!E185","v":0},0,859688,{"$f":"SUM((S185+T185+Y185+AA185+AE185+AH185+AJ185++AO185+AP185+AQ185+AR185)*'Weighting Factors'!Q$12)+(MAX(AS185,'Weighting Factors'!B185))","v":967497},0.3,290249,311924,290249,0.3,77.599999999999994,false,0,0,0,false,0,0,0,0,210,0.05,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF185^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF185^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1596.17},{"$f":"ROUND(CG185/'Weighting Factors'!$Q$5,4)","v":0.39839999999999998},4,0,0,0,0,{"$f":"SUM((AV185*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA185)*CM185","v":0},0,0.61019999999999996,3.8,0,214.6,null,null,"D0390"]
[392,"Osborne","Osborne County ",270.10000000000002,0,270.10000000000002,257.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},257.10000000000002,252,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},252,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":274.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":274.10000000000002},{"$f":"IF('Military Provision'!J187=\"YES\", MAX('2018 Legal Max'!L186,'2018 Legal Max'!I186,AVERAGE('2018 Legal Max'!F186,'2018 Legal Max'!I186,'2018 Legal Max'!L186)), MAX(L186, I186))","v":257.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":28},285.10000000000002,149.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM185,VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U186/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN185,VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W186*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO185,VLOOKUP($CV186,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":40.5},{"$f":"Z186/6*'Weighting Factors'!$Q$6","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":278},28,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":114},{"$f":"IF(A186=207, AD186,MAX(AC186,AD186))*'Weighting Factors'!$Q$9","v":55.2},4.8,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG185,VLOOKUP($CV186,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI186*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":55.5},19.100000000000001,{"$f":"AL186*'Weighting Factors'!$Q$5","v":76515},117101,{"$f":"MAX(AM186, AN186)/'Weighting Factors'!$Q$5","v":29.2},{"$f":"CJ186/'Weighting Factors'!$Q$5","v":0},{"$f":"CK186/'Weighting Factors'!$Q$5","v":0},{"$f":"CO186/'Weighting Factors'!$Q$5","v":0},356454,{"$f":"AS186/'Weighting Factors'!$Q$5","v":89},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},616,527,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB185,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX186*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY186*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ186*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H186>0,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H186),'Weighting Factors'!H186,VLOOKUP($CV186,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV186,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H186=\"\",\"\",IF('Weighting Factors'!J186=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S186+T186+Y186+AA186+AE186+AH186+AJ186++AO186+AP186+AQ186+AU186+AR186)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA186+'2018 Legal Max'!BB186","v":2111162},{"$f":"SUM((AV186+AR186)*'Weighting Factors'!$Q$5)+BA186+'2018 Legal Max'!BB186","v":2467696},{"$f":"IF('Weighting Factors'!H186>0,'Weighting Factors'!H186,'Preliminary SO66'!AV185)","v":2487726},2467696,0,{"$f":"'Weighting Factors'!F186","v":0},{"$f":"'Weighting Factors'!E186","v":0},0,2467696,{"$f":"SUM((S186+T186+Y186+AA186+AE186+AH186+AJ186++AO186+AP186+AQ186+AR186)*'Weighting Factors'!Q$12)+(MAX(AS186,'Weighting Factors'!B186))","v":2762118},0.3,828635,824056,824056,0.29830000000000001,0,true,1787.1410000000001,0.52368199999999998,149.30000000000001,false,0,0,0,0,511,0.11,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF186^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF186^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1375.52},{"$f":"ROUND(CG186/'Weighting Factors'!$Q$5,4)","v":0.34339999999999998},19.100000000000001,0,0,0,0,{"$f":"SUM((AV186*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA186)*CM186","v":0},0,0.41010000000000002,0,4.8,616,null,null,"D0392"]
[393,"Dickinson","Solomon ",290.5,4,294.5,288.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},288.60000000000002,295,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},295,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":310},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":310},{"$f":"IF('Military Provision'!J188=\"YES\", MAX('2018 Legal Max'!L187,'2018 Legal Max'!I187,AVERAGE('2018 Legal Max'!F187,'2018 Legal Max'!I187,'2018 Legal Max'!L187)), MAX(L187, I187))","v":295},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":19},314,150.5,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM186,VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U187/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN186,VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W187*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO186,VLOOKUP($CV187,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":70},{"$f":"Z187/6*'Weighting Factors'!$Q$6","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":311},31,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":119},{"$f":"IF(A187=207, AD187,MAX(AC187,AD187))*'Weighting Factors'!$Q$9","v":57.6},2.7,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG186,VLOOKUP($CV187,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI187*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":81},21.5,{"$f":"AL187*'Weighting Factors'!$Q$5","v":86129},109012,{"$f":"MAX(AM187, AN187)/'Weighting Factors'!$Q$5","v":27.2},{"$f":"CJ187/'Weighting Factors'!$Q$5","v":0},{"$f":"CK187/'Weighting Factors'!$Q$5","v":0},{"$f":"CO187/'Weighting Factors'!$Q$5","v":0},311074,{"$f":"AS187/'Weighting Factors'!$Q$5","v":77.7},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},635.6,557.9,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB186,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX187*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY187*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ187*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H187>0,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H187),'Weighting Factors'!H187,VLOOKUP($CV187,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV187,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H187=\"\",\"\",IF('Weighting Factors'!J187=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S187+T187+Y187+AA187+AE187+AH187+AJ187++AO187+AP187+AQ187+AU187+AR187)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA187+'2018 Legal Max'!BB187","v":2234947},{"$f":"SUM((AV187+AR187)*'Weighting Factors'!$Q$5)+BA187+'2018 Legal Max'!BB187","v":2546214},{"$f":"IF('Weighting Factors'!H187>0,'Weighting Factors'!H187,'Preliminary SO66'!AV186)","v":2603099},2546214,null,{"$f":"'Weighting Factors'!F187","v":0},{"$f":"'Weighting Factors'!E187","v":0},0,2546214,{"$f":"SUM((S187+T187+Y187+AA187+AE187+AH187+AJ187++AO187+AP187+AQ187+AR187)*'Weighting Factors'!Q$12)+(MAX(AS187,'Weighting Factors'!B187))","v":2868919},0.3,860676,863504,860676,0.3,0,false,0,0,0,true,17.324999999999999,0.47943000000000002,150.5,0,187.5,0.43,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF187^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF187^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1063.53},{"$f":"ROUND(CG187/'Weighting Factors'!$Q$5,4)","v":0.26550000000000001},21.5,0,0,0,0,{"$f":"SUM((AV187*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA187)*CM187","v":0},0,0.3826,0,2.7,635.6,null,null,"D0393"]
[394,"Butler","Rose Hill Public Schools ",1493.3,0,1493.3,1452,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1452,1440,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1440,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1533.5},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1533.5},{"$f":"IF('Military Provision'!J189=\"YES\", MAX('2018 Legal Max'!L188,'2018 Legal Max'!I188,AVERAGE('2018 Legal Max'!F188,'2018 Legal Max'!I188,'2018 Legal Max'!L188)), MAX(L188, I188))","v":1452},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":85},1551,91.8,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM187,VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":42.6},{"$f":"(U188/6)*'Weighting Factors'!$Q$7","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN187,VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W188*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO187,VLOOKUP($CV188,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":356.2},{"$f":"Z188/6*'Weighting Factors'!$Q$6","v":29.7},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1573},157,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":349},{"$f":"IF(A188=207, AD188,MAX(AC188,AD188))*'Weighting Factors'!$Q$9","v":168.9},0,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG187,VLOOKUP($CV188,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI188*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":540},79.400000000000006,{"$f":"AL188*'Weighting Factors'!$Q$5","v":318076},377881,{"$f":"MAX(AM188, AN188)/'Weighting Factors'!$Q$5","v":94.3},{"$f":"CJ188/'Weighting Factors'!$Q$5","v":0},{"$f":"CK188/'Weighting Factors'!$Q$5","v":0},{"$f":"CO188/'Weighting Factors'!$Q$5","v":0},1296666,{"$f":"AS188/'Weighting Factors'!$Q$5","v":323.7},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2263.6999999999998,1940,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":21},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB187,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},21,{"$f":"SUM(AX188*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY188*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ188*'Weighting Factors'!$T$12)","v":119889},0,{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H188>0,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H188),'Weighting Factors'!H188,VLOOKUP($CV188,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV188,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H188=\"\",\"\",IF('Weighting Factors'!J188=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S188+T188+Y188+AA188+AE188+AH188+AJ188++AO188+AP188+AQ188+AU188+AR188)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA188+'2018 Legal Max'!BB188","v":7891529},{"$f":"SUM((AV188+AR188)*'Weighting Factors'!$Q$5)+BA188+'2018 Legal Max'!BB188","v":9188271},{"$f":"IF('Weighting Factors'!H188>0,'Weighting Factors'!H188,'Preliminary SO66'!AV187)","v":9379360},9188271,null,{"$f":"'Weighting Factors'!F188","v":0},{"$f":"'Weighting Factors'!E188","v":-4665},-4665,9183606,{"$f":"SUM((S188+T188+Y188+AA188+AE188+AH188+AJ188++AO188+AP188+AQ188+AR188)*'Weighting Factors'!Q$12)+(MAX(AS188,'Weighting Factors'!B188))","v":10007980},0.33,3302633,3352165,3302633,0.33,0,false,0,0,0,true,1548.1125,5.9160999999999998E-2,91.8,0,55,9.82,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF188^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF188^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":589.38},{"$f":"ROUND(CG188/'Weighting Factors'!$Q$5,4)","v":0.14710000000000001},79.400000000000006,0,0,0,0,{"$f":"SUM((AV188*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA188)*CM188","v":0},0,0.22189999999999999,0,0,2263.6999999999998,null,null,"D0394"]
[395,"Rush","LaCrosse ",277.5,0,277.5,272,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},272,268.5,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},268.5,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":286.5},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":286.5},{"$f":"IF('Military Provision'!J190=\"YES\", MAX('2018 Legal Max'!L189,'2018 Legal Max'!I189,AVERAGE('2018 Legal Max'!F189,'2018 Legal Max'!I189,'2018 Legal Max'!L189)), MAX(L189, I189))","v":272},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":19},291,147.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM188,VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U189/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN188,VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W189*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO188,VLOOKUP($CV189,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":106.7},{"$f":"Z189/6*'Weighting Factors'!$Q$6","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":287},29,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":111},{"$f":"IF(A189=207, AD189,MAX(AC189,AD189))*'Weighting Factors'!$Q$9","v":53.7},2.9,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG188,VLOOKUP($CV189,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.8},2.9,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI189*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":79},25.3,{"$f":"AL189*'Weighting Factors'!$Q$5","v":101352},147146,{"$f":"MAX(AM189, AN189)/'Weighting Factors'!$Q$5","v":36.700000000000003},{"$f":"CJ189/'Weighting Factors'!$Q$5","v":0},{"$f":"CK189/'Weighting Factors'!$Q$5","v":0},{"$f":"CO189/'Weighting Factors'!$Q$5","v":0},271147,{"$f":"AS189/'Weighting Factors'!$Q$5","v":67.7},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},608.70000000000005,541,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB188,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX189*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY189*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ189*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H189>0,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H189),'Weighting Factors'!H189,VLOOKUP($CV189,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV189,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H189=\"\",\"\",IF('Weighting Factors'!J189=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S189+T189+Y189+AA189+AE189+AH189+AJ189++AO189+AP189+AQ189+AU189+AR189)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA189+'2018 Legal Max'!BB189","v":2167246},{"$f":"SUM((AV189+AR189)*'Weighting Factors'!$Q$5)+BA189+'2018 Legal Max'!BB189","v":2438452},{"$f":"IF('Weighting Factors'!H189>0,'Weighting Factors'!H189,'Preliminary SO66'!AV188)","v":2456880},2438452,null,{"$f":"'Weighting Factors'!F189","v":0},{"$f":"'Weighting Factors'!E189","v":0},0,2438452,{"$f":"SUM((S189+T189+Y189+AA189+AE189+AH189+AJ189++AO189+AP189+AQ189+AR189)*'Weighting Factors'!Q$12)+(MAX(AS189,'Weighting Factors'!B189))","v":2795010},0.3,838503,838000,838000,0.29980000000000001,0,true,1844.105,0.50804300000000002,147.80000000000001,false,0,0,0,0,486,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF189^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF189^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG189/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},25.3,0,0,0,0,{"$f":"SUM((AV189*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA189)*CM189","v":0},0,0.38679999999999998,0,2.9,608.70000000000005,null,null,"D0395"]
[396,"Butler","Douglass Public Schools ",629.70000000000005,0,629.70000000000005,627.1,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},627.1,630.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},630.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":654.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":654.20000000000005},{"$f":"IF('Military Provision'!J191=\"YES\", MAX('2018 Legal Max'!L190,'2018 Legal Max'!I190,AVERAGE('2018 Legal Max'!F190,'2018 Legal Max'!I190,'2018 Legal Max'!L190)), MAX(L190, I190))","v":630.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":45},679.8,241.4,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM189,VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2.1},{"$f":"(U190/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN189,VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":8},{"$f":"W190*'Weighting Factors'!$Q$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO189,VLOOKUP($CV190,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":198},{"$f":"Z190/6*'Weighting Factors'!$Q$6","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":670},67,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":204},{"$f":"IF(A190=207, AD190,MAX(AC190,AD190))*'Weighting Factors'!$Q$9","v":98.7},0,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG189,VLOOKUP($CV190,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI190*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":197.5},41,{"$f":"AL190*'Weighting Factors'!$Q$5","v":164246},193756,{"$f":"MAX(AM190, AN190)/'Weighting Factors'!$Q$5","v":48.4},{"$f":"CJ190/'Weighting Factors'!$Q$5","v":0},{"$f":"CK190/'Weighting Factors'!$Q$5","v":0},{"$f":"CO190/'Weighting Factors'!$Q$5","v":0},674347,{"$f":"AS190/'Weighting Factors'!$Q$5","v":168.3},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1255.5,1087.2,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB189,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},19.5,{"$f":"SUM(AX190*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY190*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ190*'Weighting Factors'!$T$12)","v":18826},0,{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H190>0,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H190),'Weighting Factors'!H190,VLOOKUP($CV190,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV190,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H190=\"\",\"\",IF('Weighting Factors'!J190=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S190+T190+Y190+AA190+AE190+AH190+AJ190++AO190+AP190+AQ190+AU190+AR190)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA190+'2018 Legal Max'!BB190","v":4374149},{"$f":"SUM((AV190+AR190)*'Weighting Factors'!$Q$5)+BA190+'2018 Legal Max'!BB190","v":5048359},{"$f":"IF('Weighting Factors'!H190>0,'Weighting Factors'!H190,'Preliminary SO66'!AV189)","v":5340073},5048359,null,{"$f":"'Weighting Factors'!F190","v":0},{"$f":"'Weighting Factors'!E190","v":-2799},-2799,5045560,{"$f":"SUM((S190+T190+Y190+AA190+AE190+AH190+AJ190++AO190+AP190+AQ190+AR190)*'Weighting Factors'!Q$12)+(MAX(AS190,'Weighting Factors'!B190))","v":5627127},0.33,1856952,1866089,1856952,0.33,0,false,0,0,0,true,470.0025,0.35515000000000002,241.4,0,125,1.58,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF190^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF190^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":831.97},{"$f":"ROUND(CG190/'Weighting Factors'!$Q$5,4)","v":0.2077},41,0,0,0,0,{"$f":"SUM((AV190*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA190)*CM190","v":0},0,0.30449999999999999,0,0,1255.5,null,null,"D0396"]
[397,"Marion","Centre ",208,0,208,202.5,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},202.5,189.5,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},189.5,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":194.5},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":194.5},{"$f":"IF('Military Provision'!J192=\"YES\", MAX('2018 Legal Max'!L191,'2018 Legal Max'!I191,AVERAGE('2018 Legal Max'!F191,'2018 Legal Max'!I191,'2018 Legal Max'!L191)), MAX(L191, I191))","v":202.5},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":12},214.5,152.5,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM190,VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U191/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN190,VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W191*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO190,VLOOKUP($CV191,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":109.9},{"$f":"Z191/6*'Weighting Factors'!$Q$6","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":197},20,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":69},{"$f":"IF(A191=207, AD191,MAX(AC191,AD191))*'Weighting Factors'!$Q$9","v":33.4},0,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG190,VLOOKUP($CV191,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI191*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":145.5},39.9,{"$f":"AL191*'Weighting Factors'!$Q$5","v":159839},216097,{"$f":"MAX(AM191, AN191)/'Weighting Factors'!$Q$5","v":53.9},{"$f":"CJ191/'Weighting Factors'!$Q$5","v":0},{"$f":"CK191/'Weighting Factors'!$Q$5","v":0},{"$f":"CO191/'Weighting Factors'!$Q$5","v":0},420505,{"$f":"AS191/'Weighting Factors'!$Q$5","v":105},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},568.5,463.5,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":97},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB190,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.2},526.5,{"$f":"SUM(AX191*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY191*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ191*'Weighting Factors'!$T$12)","v":860329},0,{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H191>0,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H191),'Weighting Factors'!H191,VLOOKUP($CV191,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV191,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},"P",{"$f":"SUM((S191+T191+Y191+AA191+AE191+AH191+AJ191++AO191+AP191+AQ191+AU191+AR191)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA191+'2018 Legal Max'!BB191","v":2717110},{"$f":"SUM((AV191+AR191)*'Weighting Factors'!$Q$5)+BA191+'2018 Legal Max'!BB191","v":3137740},{"$f":"IF('Weighting Factors'!H191>0,'Weighting Factors'!H191,'Preliminary SO66'!AV190)","v":3137740},3137740,null,{"$f":"'Weighting Factors'!F191","v":0},{"$f":"'Weighting Factors'!E191","v":0},0,3137740,{"$f":"SUM((S191+T191+Y191+AA191+AE191+AH191+AJ191++AO191+AP191+AQ191+AR191)*'Weighting Factors'!Q$12)+(MAX(AS191,'Weighting Factors'!B191))","v":2501620},0.3,750486,755851,750486,0.3,0,true,1105.498,0.71082299999999998,152.5,false,0,0,0,0,400,0.36,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF191^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF191^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1099.79},{"$f":"ROUND(CG191/'Weighting Factors'!$Q$5,4)","v":0.27450000000000002},39.9,0,0,0,0,{"$f":"SUM((AV191*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA191)*CM191","v":0},0,0.3503,0,0,568.5,null,null,"D0397"]
[398,"Marion","Peabody-Burns ",235.5,0,235.5,226,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},226,225.5,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},225.5,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":242},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":242},{"$f":"IF('Military Provision'!J193=\"YES\", MAX('2018 Legal Max'!L192,'2018 Legal Max'!I192,AVERAGE('2018 Legal Max'!F192,'2018 Legal Max'!I192,'2018 Legal Max'!L192)), MAX(L192, I192))","v":226},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},249.5,154.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM191,VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U192/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN191,VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W192*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO191,VLOOKUP($CV192,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":121.2},{"$f":"Z192/6*'Weighting Factors'!$Q$6","v":10.1},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":249},25,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":102},{"$f":"IF(A192=207, AD192,MAX(AC192,AD192))*'Weighting Factors'!$Q$9","v":49.4},4.3,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG191,VLOOKUP($CV192,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.0999999999999996},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI192*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":72},20.3,{"$f":"AL192*'Weighting Factors'!$Q$5","v":81322},110167,{"$f":"MAX(AM192, AN192)/'Weighting Factors'!$Q$5","v":27.5},{"$f":"CJ192/'Weighting Factors'!$Q$5","v":0},{"$f":"CK192/'Weighting Factors'!$Q$5","v":0},{"$f":"CO192/'Weighting Factors'!$Q$5","v":0},377839,{"$f":"AS192/'Weighting Factors'!$Q$5","v":94.3},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},590.1,495.8,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB191,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},4,{"$f":"SUM(AX192*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY192*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ192*'Weighting Factors'!$T$12)","v":22836},0,{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H192>0,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H192),'Weighting Factors'!H192,VLOOKUP($CV192,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV192,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H192=\"\",\"\",IF('Weighting Factors'!J192=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S192+T192+Y192+AA192+AE192+AH192+AJ192++AO192+AP192+AQ192+AU192+AR192)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA192+'2018 Legal Max'!BB192","v":2009011},{"$f":"SUM((AV192+AR192)*'Weighting Factors'!$Q$5)+BA192+'2018 Legal Max'!BB192","v":2386777},{"$f":"IF('Weighting Factors'!H192>0,'Weighting Factors'!H192,'Preliminary SO66'!AV191)","v":2444262},2386777,null,{"$f":"'Weighting Factors'!F192","v":0},{"$f":"'Weighting Factors'!E192","v":0},0,2386777,{"$f":"SUM((S192+T192+Y192+AA192+AE192+AH192+AJ192++AO192+AP192+AQ192+AR192)*'Weighting Factors'!Q$12)+(MAX(AS192,'Weighting Factors'!B192))","v":2655633},0.33,876359,886434,876359,0.33,0,true,1443.423,0.61804800000000004,154.19999999999999,false,0,0,0,0,235,0.31,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF192^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF192^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1131.26},{"$f":"ROUND(CG192/'Weighting Factors'!$Q$5,4)","v":0.28239999999999998},20.3,0,0,0,0,{"$f":"SUM((AV192*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA192)*CM192","v":0},0,0.40960000000000002,0,4.3,590.1,null,null,"D0398"]
[399,"Russell","Paradise ",110.8,0,110.8,101.7,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},101.7,102,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},102,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":110.5},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":110.5},{"$f":"IF('Military Provision'!J194=\"YES\", MAX('2018 Legal Max'!L193,'2018 Legal Max'!I193,AVERAGE('2018 Legal Max'!F193,'2018 Legal Max'!I193,'2018 Legal Max'!L193)), MAX(L193, I193))","v":102},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":7},111.5,109.7,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM192,VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U193/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN192,VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W193*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO192,VLOOKUP($CV193,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":36.799999999999997},{"$f":"Z193/6*'Weighting Factors'!$Q$6","v":3.1},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":116},12,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":37},{"$f":"IF(A193=207, AD193,MAX(AC193,AD193))*'Weighting Factors'!$Q$9","v":17.899999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG192,VLOOKUP($CV193,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI193*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":26},10,{"$f":"AL193*'Weighting Factors'!$Q$5","v":40060},69721,{"$f":"MAX(AM193, AN193)/'Weighting Factors'!$Q$5","v":17.399999999999999},{"$f":"CJ193/'Weighting Factors'!$Q$5","v":0},{"$f":"CK193/'Weighting Factors'!$Q$5","v":0},{"$f":"CO193/'Weighting Factors'!$Q$5","v":0},127371,{"$f":"AS193/'Weighting Factors'!$Q$5","v":31.8},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},291.39999999999998,259.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB192,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX193*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY193*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ193*'Weighting Factors'!$T$12)","v":0},40232,{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H193>0,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H193),'Weighting Factors'!H193,VLOOKUP($CV193,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV193,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H193=\"\",\"\",IF('Weighting Factors'!J193=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S193+T193+Y193+AA193+AE193+AH193+AJ193++AO193+AP193+AQ193+AU193+AR193)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA193+'2018 Legal Max'!BB193","v":1080190},{"$f":"SUM((AV193+AR193)*'Weighting Factors'!$Q$5)+BA193+'2018 Legal Max'!BB193","v":1207580},{"$f":"IF('Weighting Factors'!H193>0,'Weighting Factors'!H193,'Preliminary SO66'!AV192)","v":1303724},1207580,null,{"$f":"'Weighting Factors'!F193","v":0},{"$f":"'Weighting Factors'!E193","v":0},0,1207580,{"$f":"SUM((S193+T193+Y193+AA193+AE193+AH193+AJ193++AO193+AP193+AQ193+AR193)*'Weighting Factors'!Q$12)+(MAX(AS193,'Weighting Factors'!B193))","v":1339174},0.33,441927,470080,441927,0.33,0,true,111.033,0.98384799999999994,109.7,false,0,0,0,0,439,0.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF193^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF193^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1542.19},{"$f":"ROUND(CG193/'Weighting Factors'!$Q$5,4)","v":0.38500000000000001},10,0,0,0,0,{"$f":"SUM((AV193*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA193)*CM193","v":0},0,0.31900000000000001,0,0,291.39999999999998,null,null,"D0399"]
[400,"McPherson","Smoky Valley ",825.7,0,825.7,800.1,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},800.1,813.3,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},813.3,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":820},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":820},{"$f":"IF('Military Provision'!J195=\"YES\", MAX('2018 Legal Max'!L194,'2018 Legal Max'!I194,AVERAGE('2018 Legal Max'!F194,'2018 Legal Max'!I194,'2018 Legal Max'!L194)), MAX(L194, I194))","v":813.3},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":47},869.3,252.8,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM193,VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4.5},{"$f":"(U194/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN193,VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":8},{"$f":"W194*'Weighting Factors'!$Q$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO193,VLOOKUP($CV194,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":248.8},{"$f":"Z194/6*'Weighting Factors'!$Q$6","v":20.7},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":847},85,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":194},{"$f":"IF(A194=207, AD194,MAX(AC194,AD194))*'Weighting Factors'!$Q$9","v":93.9},0,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG193,VLOOKUP($CV194,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI194*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":274},66.5,{"$f":"AL194*'Weighting Factors'!$Q$5","v":266399},342058,{"$f":"MAX(AM194, AN194)/'Weighting Factors'!$Q$5","v":85.4},{"$f":"CJ194/'Weighting Factors'!$Q$5","v":0},{"$f":"CK194/'Weighting Factors'!$Q$5","v":0},{"$f":"CO194/'Weighting Factors'!$Q$5","v":0},1062853,{"$f":"AS194/'Weighting Factors'!$Q$5","v":265.3},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1588.9,1323.6,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":62},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB193,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":148.80000000000001},39,{"$f":"SUM(AX194*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY194*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ194*'Weighting Factors'!$T$12)","v":590611},0,{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H194>0,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H194),'Weighting Factors'!H194,VLOOKUP($CV194,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV194,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H194=\"\",\"\",IF('Weighting Factors'!J194=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S194+T194+Y194+AA194+AE194+AH194+AJ194++AO194+AP194+AQ194+AU194+AR194)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA194+'2018 Legal Max'!BB194","v":5892953},{"$f":"SUM((AV194+AR194)*'Weighting Factors'!$Q$5)+BA194+'2018 Legal Max'!BB194","v":6955744},{"$f":"IF('Weighting Factors'!H194>0,'Weighting Factors'!H194,'Preliminary SO66'!AV193)","v":7257099},6955744,null,{"$f":"'Weighting Factors'!F194","v":0},{"$f":"'Weighting Factors'!E194","v":-1400},-1400,6954344,{"$f":"SUM((S194+T194+Y194+AA194+AE194+AH194+AJ194++AO194+AP194+AQ194+AR194)*'Weighting Factors'!Q$12)+(MAX(AS194,'Weighting Factors'!B194))","v":7005817},0.33,2311920,2390547,2311920,0.33,0,false,0,0,0,true,704.50879999999995,0.290767,252.8,0,395.5,0.69,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF194^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF194^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":972.74},{"$f":"ROUND(CG194/'Weighting Factors'!$Q$5,4)","v":0.24279999999999999},66.5,0,0,0,0,{"$f":"SUM((AV194*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA194)*CM194","v":0},0,0.22900000000000001,0,0,1588.9,null,null,"D0400"]
[401,"Rice","Chase-Raymond ",154.5,0,154.5,148,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},148,140.5,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},140.5,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":163},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":163},{"$f":"IF('Military Provision'!J196=\"YES\", MAX('2018 Legal Max'!L195,'2018 Legal Max'!I195,AVERAGE('2018 Legal Max'!F195,'2018 Legal Max'!I195,'2018 Legal Max'!L195)), MAX(L195, I195))","v":148},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":11},161.5,137.5,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM194,VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":21.6},{"$f":"(U195/6)*'Weighting Factors'!$Q$7","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN194,VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":9},{"$f":"W195*'Weighting Factors'!$Q$8","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO194,VLOOKUP($CV195,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":42.4},{"$f":"Z195/6*'Weighting Factors'!$Q$6","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":169},17,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":98},{"$f":"IF(A195=207, AD195,MAX(AC195,AD195))*'Weighting Factors'!$Q$9","v":47.4},10.3,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG194,VLOOKUP($CV195,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.199999999999999},10.3,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI195*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":31},9.9,{"$f":"AL195*'Weighting Factors'!$Q$5","v":39659},54698,{"$f":"MAX(AM195, AN195)/'Weighting Factors'!$Q$5","v":13.7},{"$f":"CJ195/'Weighting Factors'!$Q$5","v":0},{"$f":"CK195/'Weighting Factors'!$Q$5","v":0},{"$f":"CO195/'Weighting Factors'!$Q$5","v":0},168487,{"$f":"AS195/'Weighting Factors'!$Q$5","v":42.1},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},417.7,375.6,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB194,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX195*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY195*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ195*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H195>0,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H195),'Weighting Factors'!H195,VLOOKUP($CV195,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV195,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H195=\"\",\"\",IF('Weighting Factors'!J195=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S195+T195+Y195+AA195+AE195+AH195+AJ195++AO195+AP195+AQ195+AU195+AR195)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA195+'2018 Legal Max'!BB195","v":1504654},{"$f":"SUM((AV195+AR195)*'Weighting Factors'!$Q$5)+BA195+'2018 Legal Max'!BB195","v":1673306},{"$f":"IF('Weighting Factors'!H195>0,'Weighting Factors'!H195,'Preliminary SO66'!AV194)","v":1720577},1673306,null,{"$f":"'Weighting Factors'!F195","v":0},{"$f":"'Weighting Factors'!E195","v":0},0,1673306,{"$f":"SUM((S195+T195+Y195+AA195+AE195+AH195+AJ195++AO195+AP195+AQ195+AR195)*'Weighting Factors'!Q$12)+(MAX(AS195,'Weighting Factors'!B195))","v":1854931},0.3,556479,570892,556479,0.3,0,true,593.78300000000002,0.85131100000000004,137.5,false,0,0,0,0,196,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF195^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF195^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG195/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},9.9,0,0,0,0,{"$f":"SUM((AV195*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA195)*CM195","v":0},0,0.57989999999999997,10.3,0,417.7,null,null,"D0401"]
[402,"Butler","Augusta ",2071.1999999999998,0,2071.1999999999998,1997.3,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1997.3,2001.8,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2001.8,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2158.6999999999998},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2158.6999999999998},{"$f":"IF('Military Provision'!J197=\"YES\", MAX('2018 Legal Max'!L196,'2018 Legal Max'!I196,AVERAGE('2018 Legal Max'!F196,'2018 Legal Max'!I196,'2018 Legal Max'!L196)), MAX(L196, I196))","v":2001.8},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":154},2168.8000000000002,76,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM195,VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":31.7},{"$f":"(U196/6)*'Weighting Factors'!$Q$7","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN195,VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":22},{"$f":"W196*'Weighting Factors'!$Q$8","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO195,VLOOKUP($CV196,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":483.1},{"$f":"Z196/6*'Weighting Factors'!$Q$6","v":40.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2276},228,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":685},{"$f":"IF(A196=207, AD196,MAX(AC196,AD196))*'Weighting Factors'!$Q$9","v":331.5},0,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG195,VLOOKUP($CV196,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":12.6},12.6,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI196*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":420.1},67.8,{"$f":"AL196*'Weighting Factors'!$Q$5","v":271607},293522,{"$f":"MAX(AM196, AN196)/'Weighting Factors'!$Q$5","v":73.3},{"$f":"CJ196/'Weighting Factors'!$Q$5","v":0},{"$f":"CK196/'Weighting Factors'!$Q$5","v":0},{"$f":"CO196/'Weighting Factors'!$Q$5","v":0},1681993,{"$f":"AS196/'Weighting Factors'!$Q$5","v":419.9},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3126.5,2706.6,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB195,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX196*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY196*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ196*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H196>0,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H196),'Weighting Factors'!H196,VLOOKUP($CV196,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV196,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H196=\"\",\"\",IF('Weighting Factors'!J196=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S196+T196+Y196+AA196+AE196+AH196+AJ196++AO196+AP196+AQ196+AU196+AR196)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA196+'2018 Legal Max'!BB196","v":10842640},{"$f":"SUM((AV196+AR196)*'Weighting Factors'!$Q$5)+BA196+'2018 Legal Max'!BB196","v":12524759},{"$f":"IF('Weighting Factors'!H196>0,'Weighting Factors'!H196,'Preliminary SO66'!AV195)","v":12822964},12524759,null,{"$f":"'Weighting Factors'!F196","v":0},{"$f":"'Weighting Factors'!E196","v":0},0,12524759,{"$f":"SUM((S196+T196+Y196+AA196+AE196+AH196+AJ196++AO196+AP196+AQ196+AR196)*'Weighting Factors'!Q$12)+(MAX(AS196,'Weighting Factors'!B196))","v":13834627},0.3,4150388,4242385,4150388,0.3,0,false,0,0,0,false,0,0,0,76,69.5,6.04,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF196^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF196^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":645.98},{"$f":"ROUND(CG196/'Weighting Factors'!$Q$5,4)","v":0.1613},67.8,0,0,0,0,{"$f":"SUM((AV196*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA196)*CM196","v":0},0,0.30099999999999999,0,0,3126.5,null,null,"D0402"]
[403,"Rush","Otis-Bison ",219.4,0,219.4,210.3,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},210.3,212.3,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},212.3,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":237.5},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":237.5},{"$f":"IF('Military Provision'!J198=\"YES\", MAX('2018 Legal Max'!L197,'2018 Legal Max'!I197,AVERAGE('2018 Legal Max'!F197,'2018 Legal Max'!I197,'2018 Legal Max'!L197)), MAX(L197, I197))","v":212.3},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":10},225.3,153.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM196,VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.2},{"$f":"(U197/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN196,VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W197*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO196,VLOOKUP($CV197,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":29.1},{"$f":"Z197/6*'Weighting Factors'!$Q$6","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":246},25,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":103},{"$f":"IF(A197=207, AD197,MAX(AC197,AD197))*'Weighting Factors'!$Q$9","v":49.9},{"$f":"MAX(CQ197,CR197)","v":5},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG196,VLOOKUP($CV197,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":5.0999999999999996},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI197*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":108},30.3,{"$f":"AL197*'Weighting Factors'!$Q$5","v":121382},152924,{"$f":"MAX(AM197, AN197)/'Weighting Factors'!$Q$5","v":38.200000000000003},{"$f":"CJ197/'Weighting Factors'!$Q$5","v":0},{"$f":"CK197/'Weighting Factors'!$Q$5","v":0},{"$f":"CO197/'Weighting Factors'!$Q$5","v":0},272260,{"$f":"AS197/'Weighting Factors'!$Q$5","v":68},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},543.79999999999995,475.8,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB196,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX197*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY197*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ197*'Weighting Factors'!$T$12)","v":75000},0,{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H197>0,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H197),'Weighting Factors'!H197,VLOOKUP($CV197,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV197,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H197=\"\",\"\",IF('Weighting Factors'!J197=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S197+T197+Y197+AA197+AE197+AH197+AJ197++AO197+AP197+AQ197+AU197+AR197)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA197+'2018 Legal Max'!BB197","v":1981055},{"$f":"SUM((AV197+AR197)*'Weighting Factors'!$Q$5)+BA197+'2018 Legal Max'!BB197","v":2253463},{"$f":"IF('Weighting Factors'!H197>0,'Weighting Factors'!H197,'Preliminary SO66'!AV196)","v":2350000},2253463,null,{"$f":"'Weighting Factors'!F197","v":0},{"$f":"'Weighting Factors'!E197","v":0},0,2253463,{"$f":"SUM((S197+T197+Y197+AA197+AE197+AH197+AJ197++AO197+AP197+AQ197+AR197)*'Weighting Factors'!Q$12)+(MAX(AS197,'Weighting Factors'!B197))","v":2404112},0.3,721234,731035,721234,0.3,0,true,1209.7719999999999,0.682195,153.69999999999999,false,0,0,0,0,339.5,0.32,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF197^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF197^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1124.51},{"$f":"ROUND(CG197/'Weighting Factors'!$Q$5,4)","v":0.28070000000000001},30.3,0,0,0,0,{"$f":"SUM((AV197*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA197)*CM197","v":0},0,0.41870000000000002,0,5,543.79999999999995,null,null,"D0403"]
[404,"Cherokee","Riverton ",693.4,0,693.4,677,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},677,668.5,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},668.5,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":728},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":728},{"$f":"IF('Military Provision'!J199=\"YES\", MAX('2018 Legal Max'!L198,'2018 Legal Max'!I198,AVERAGE('2018 Legal Max'!F198,'2018 Legal Max'!I198,'2018 Legal Max'!L198)), MAX(L198, I198))","v":677},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":53},734.5,247.2,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM197,VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U198/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN197,VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W198*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO197,VLOOKUP($CV198,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":316.3},{"$f":"Z198/6*'Weighting Factors'!$Q$6","v":26.4},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":738},74,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":312},{"$f":"IF(A198=207, AD198,MAX(AC198,AD198))*'Weighting Factors'!$Q$9","v":151},15.9,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG197,VLOOKUP($CV198,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":16.7},16.7,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":88.9},{"$f":"AI198*'Weighting Factors'!$Q$10","v":22.2},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":257},44.2,{"$f":"AL198*'Weighting Factors'!$Q$5","v":177065},204541,{"$f":"MAX(AM198, AN198)/'Weighting Factors'!$Q$5","v":51.1},{"$f":"CJ198/'Weighting Factors'!$Q$5","v":0},{"$f":"CK198/'Weighting Factors'!$Q$5","v":0},{"$f":"CO198/'Weighting Factors'!$Q$5","v":0},684964,{"$f":"AS198/'Weighting Factors'!$Q$5","v":171},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1420.5,1249.5,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB197,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX198*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY198*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ198*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H198>0,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H198),'Weighting Factors'!H198,VLOOKUP($CV198,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV198,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H198=\"\",\"\",IF('Weighting Factors'!J198=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S198+T198+Y198+AA198+AE198+AH198+AJ198++AO198+AP198+AQ198+AU198+AR198)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA198+'2018 Legal Max'!BB198","v":5005497},{"$f":"SUM((AV198+AR198)*'Weighting Factors'!$Q$5)+BA198+'2018 Legal Max'!BB198","v":5690523},{"$f":"IF('Weighting Factors'!H198>0,'Weighting Factors'!H198,'Preliminary SO66'!AV197)","v":5704343},5690523,null,{"$f":"'Weighting Factors'!F198","v":0},{"$f":"'Weighting Factors'!E198","v":0},0,5690523,{"$f":"SUM((S198+T198+Y198+AA198+AE198+AH198+AJ198++AO198+AP198+AQ198+AR198)*'Weighting Factors'!Q$12)+(MAX(AS198,'Weighting Factors'!B198))","v":6295219},0.3,1888566,1881052,1881052,0.29880000000000001,0,false,0,0,0,true,537.69380000000001,0.33656599999999998,247.2,0,60,4.28,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF198^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF198^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":689.36},{"$f":"ROUND(CG198/'Weighting Factors'!$Q$5,4)","v":0.1721},44.2,0,0,0,0,{"$f":"SUM((AV198*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA198)*CM198","v":0},0,0.42280000000000001,0,15.9,{"$f":"AW198+AT198","v":1420.5},null,null,"D0404"]
[405,"Rice","Lyons ",711.9,0,711.9,717.8,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},717.8,729.7,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},729.7,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":750.6},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":750.6},{"$f":"IF('Military Provision'!J200=\"YES\", MAX('2018 Legal Max'!L199,'2018 Legal Max'!I199,AVERAGE('2018 Legal Max'!F199,'2018 Legal Max'!I199,'2018 Legal Max'!L199)), MAX(L199, I199))","v":729.7},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":15.5},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":69},814.2,252,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM198,VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":748.1},{"$f":"(U199/6)*'Weighting Factors'!$Q$7","v":49.2},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN198,VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":213},{"$f":"W199*'Weighting Factors'!$Q$8","v":39.4},49.2,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO198,VLOOKUP($CV199,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":249.9},{"$f":"Z199/6*'Weighting Factors'!$Q$6","v":20.8},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":798},80,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":460},{"$f":"IF(A199=207, AD199,MAX(AC199,AD199))*'Weighting Factors'!$Q$9","v":222.6},48.3,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG198,VLOOKUP($CV199,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":47.6},48.3,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI199*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":68},17,{"$f":"AL199*'Weighting Factors'!$Q$5","v":68102},52002,{"$f":"MAX(AM199, AN199)/'Weighting Factors'!$Q$5","v":17},{"$f":"CJ199/'Weighting Factors'!$Q$5","v":0},{"$f":"CK199/'Weighting Factors'!$Q$5","v":0},{"$f":"CO199/'Weighting Factors'!$Q$5","v":0},782373,{"$f":"AS199/'Weighting Factors'!$Q$5","v":195.3},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1619.4,1424.1,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB198,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX199*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY199*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ199*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H199>0,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H199),'Weighting Factors'!H199,VLOOKUP($CV199,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV199,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H199=\"\",\"\",IF('Weighting Factors'!J199=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S199+T199+Y199+AA199+AE199+AH199+AJ199++AO199+AP199+AQ199+AU199+AR199)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA199+'2018 Legal Max'!BB199","v":5704945},{"$f":"SUM((AV199+AR199)*'Weighting Factors'!$Q$5)+BA199+'2018 Legal Max'!BB199","v":6487316},{"$f":"IF('Weighting Factors'!H199>0,'Weighting Factors'!H199,'Preliminary SO66'!AV198)","v":6855067},6487316,null,{"$f":"'Weighting Factors'!F199","v":0},{"$f":"'Weighting Factors'!E199","v":0},0,6487316,{"$f":"SUM((S199+T199+Y199+AA199+AE199+AH199+AJ199++AO199+AP199+AQ199+AR199)*'Weighting Factors'!Q$12)+(MAX(AS199,'Weighting Factors'!B199))","v":7239296},0.3,2171789,1675000,1675000,0.23139999999999999,0,false,0,0,0,true,636.32249999999999,0.30948799999999999,252,0,116,0.59,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF199^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF199^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1001.91},{"$f":"ROUND(CG199/'Weighting Factors'!$Q$5,4)","v":0.25009999999999999},17,0,0,0,0,{"$f":"SUM((AV199*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA199)*CM199","v":0},0,0.57640000000000002,48.3,0,1619.4,null,null,"D0405"]
[407,"Russell","Russell County ",729.7,0,729.7,751.5,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},751.5,761.1,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},761.1,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":846.5},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":846.5},{"$f":"IF('Military Provision'!J201=\"YES\", MAX('2018 Legal Max'!L200,'2018 Legal Max'!I200,AVERAGE('2018 Legal Max'!F200,'2018 Legal Max'!I200,'2018 Legal Max'!L200)), MAX(L200, I200))","v":761.1},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":69},830.1,252.4,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM199,VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U200/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN199,VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":5},{"$f":"W200*'Weighting Factors'!$Q$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO199,VLOOKUP($CV200,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":237.2},{"$f":"Z200/6*'Weighting Factors'!$Q$6","v":19.8},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":853},85,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":355},{"$f":"IF(A200=207, AD200,MAX(AC200,AD200))*'Weighting Factors'!$Q$9","v":171.8},16.5,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG199,VLOOKUP($CV200,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":17.8},17.8,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI200*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":122.5},36,{"$f":"AL200*'Weighting Factors'!$Q$5","v":144216},161784,{"$f":"MAX(AM200, AN200)/'Weighting Factors'!$Q$5","v":40.4},{"$f":"CJ200/'Weighting Factors'!$Q$5","v":0},{"$f":"CK200/'Weighting Factors'!$Q$5","v":0},{"$f":"CO200/'Weighting Factors'!$Q$5","v":0},757389,{"$f":"AS200/'Weighting Factors'!$Q$5","v":189.1},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1522.3,1333.2,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB199,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX200*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY200*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ200*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H200>0,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H200),'Weighting Factors'!H200,VLOOKUP($CV200,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV200,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H200=\"\",\"\",IF('Weighting Factors'!J200=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S200+T200+Y200+AA200+AE200+AH200+AJ200++AO200+AP200+AQ200+AU200+AR200)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA200+'2018 Legal Max'!BB200","v":5340799},{"$f":"SUM((AV200+AR200)*'Weighting Factors'!$Q$5)+BA200+'2018 Legal Max'!BB200","v":6098334},{"$f":"IF('Weighting Factors'!H200>0,'Weighting Factors'!H200,'Preliminary SO66'!AV199)","v":6181659},6098334,null,{"$f":"'Weighting Factors'!F200","v":0},{"$f":"'Weighting Factors'!E200","v":0},0,6098334,{"$f":"SUM((S200+T200+Y200+AA200+AE200+AH200+AJ200++AO200+AP200+AQ200+AR200)*'Weighting Factors'!Q$12)+(MAX(AS200,'Weighting Factors'!B200))","v":6819199},0.33,2250336,2252219,2250336,0.33,0,false,0,0,0,true,655.99879999999996,0.30408600000000002,252.4,0,489,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF200^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF200^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG200/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},36,0,0,0,0,{"$f":"SUM((AV200*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA200)*CM200","v":0},0,0.41620000000000001,0,16.5,1522.3,null,null,"D0407"]
[408,"Marion","Marion-Florence ",452.5,0,452.5,477.5,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},477.5,458.5,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},458.5,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":501},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":501},{"$f":"IF('Military Provision'!J202=\"YES\", MAX('2018 Legal Max'!L201,'2018 Legal Max'!I201,AVERAGE('2018 Legal Max'!F201,'2018 Legal Max'!I201,'2018 Legal Max'!L201)), MAX(L201, I201))","v":477.5},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":44},521.5,213.3,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM200,VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U201/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN200,VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W201*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO200,VLOOKUP($CV201,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":205.2},{"$f":"Z201/6*'Weighting Factors'!$Q$6","v":17.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":504},50,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":161},{"$f":"IF(A201=207, AD201,MAX(AC201,AD201))*'Weighting Factors'!$Q$9","v":77.900000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG200,VLOOKUP($CV201,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.8},0.8,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI201*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":165},40,{"$f":"AL201*'Weighting Factors'!$Q$5","v":160240},156391,{"$f":"MAX(AM201, AN201)/'Weighting Factors'!$Q$5","v":40},{"$f":"CJ201/'Weighting Factors'!$Q$5","v":0},{"$f":"CK201/'Weighting Factors'!$Q$5","v":0},{"$f":"CO201/'Weighting Factors'!$Q$5","v":0},748481,{"$f":"AS201/'Weighting Factors'!$Q$5","v":186.8},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},1059.4000000000001,872.6,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB200,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":4.7},4.5,{"$f":"SUM(AX201*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY201*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ201*'Weighting Factors'!$T$12)","v":41181},0,{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H201>0,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H201),'Weighting Factors'!H201,VLOOKUP($CV201,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV201,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H201=\"\",\"\",IF('Weighting Factors'!J201=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S201+T201+Y201+AA201+AE201+AH201+AJ201++AO201+AP201+AQ201+AU201+AR201)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA201+'2018 Legal Max'!BB201","v":3536817},{"$f":"SUM((AV201+AR201)*'Weighting Factors'!$Q$5)+BA201+'2018 Legal Max'!BB201","v":4285137},{"$f":"IF('Weighting Factors'!H201>0,'Weighting Factors'!H201,'Preliminary SO66'!AV200)","v":4352217},4285137,null,{"$f":"'Weighting Factors'!F201","v":0},{"$f":"'Weighting Factors'!E201","v":0},0,4285137,{"$f":"SUM((S201+T201+Y201+AA201+AE201+AH201+AJ201++AO201+AP201+AQ201+AR201)*'Weighting Factors'!Q$12)+(MAX(AS201,'Weighting Factors'!B201))","v":4657475},0.3,1397243,1414574,1397243,0.3,0,false,0,0,0,true,274.10629999999998,0.40893200000000002,213.3,0,237,0.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF201^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF201^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":970.1},{"$f":"ROUND(CG201/'Weighting Factors'!$Q$5,4)","v":0.2422},40,0,0,0,0,{"$f":"SUM((AV201*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA201)*CM201","v":0},0,0.31940000000000002,0,0,1059.4000000000001,null,null,"D0408"]
[409,"Atchison","Atchison Public Schools ",1483.5,0,1483.5,1528.3,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1528.3,1548.5,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1548.5,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1671.3},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1671.3},{"$f":"IF('Military Provision'!J203=\"YES\", MAX('2018 Legal Max'!L202,'2018 Legal Max'!I202,AVERAGE('2018 Legal Max'!F202,'2018 Legal Max'!I202,'2018 Legal Max'!L202)), MAX(L202, I202))","v":1548.5},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":17.5},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":136},1702,59.6,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM201,VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":9.1},{"$f":"(U202/6)*'Weighting Factors'!$Q$7","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN201,VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":15},{"$f":"W202*'Weighting Factors'!$Q$8","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO201,VLOOKUP($CV202,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":179.4},{"$f":"Z202/6*'Weighting Factors'!$Q$6","v":15},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1726},173,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":945},{"$f":"IF(A202=207, AD202,MAX(AC202,AD202))*'Weighting Factors'!$Q$9","v":457.4},99.2,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG201,VLOOKUP($CV202,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":90.5},99.2,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI202*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":192},34.1,{"$f":"AL202*'Weighting Factors'!$Q$5","v":136605},175266,{"$f":"MAX(AM202, AN202)/'Weighting Factors'!$Q$5","v":43.8},{"$f":"CJ202/'Weighting Factors'!$Q$5","v":0},{"$f":"CK202/'Weighting Factors'!$Q$5","v":0},{"$f":"CO202/'Weighting Factors'!$Q$5","v":0},1941978,{"$f":"AS202/'Weighting Factors'!$Q$5","v":484.8},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2864.6,2379.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB201,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.2},0,{"$f":"SUM(AX202*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY202*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ202*'Weighting Factors'!$T$12)","v":2040},0,{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H202>0,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H202),'Weighting Factors'!H202,VLOOKUP($CV202,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV202,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H202=\"\",\"\",IF('Weighting Factors'!J202=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S202+T202+Y202+AA202+AE202+AH202+AJ202++AO202+AP202+AQ202+AU202+AR202)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA202+'2018 Legal Max'!BB202","v":9535519},{"$f":"SUM((AV202+AR202)*'Weighting Factors'!$Q$5)+BA202+'2018 Legal Max'!BB202","v":11477628},{"$f":"IF('Weighting Factors'!H202>0,'Weighting Factors'!H202,'Preliminary SO66'!AV201)","v":11559714},11477628,null,{"$f":"'Weighting Factors'!F202","v":0},{"$f":"'Weighting Factors'!E202","v":0},0,11477628,{"$f":"SUM((S202+T202+Y202+AA202+AE202+AH202+AJ202++AO202+AP202+AQ202+AR202)*'Weighting Factors'!Q$12)+(MAX(AS202,'Weighting Factors'!B202))","v":12627280},0.3,3788184,3814025,3788184,0.3,0,false,0,0,0,false,0,0,0,59.6,52.7,3.64,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF202^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF202^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":710.75},{"$f":"ROUND(CG202/'Weighting Factors'!$Q$5,4)","v":0.1774},34.1,0,0,0,0,{"$f":"SUM((AV202*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA202)*CM202","v":0},0,0.54749999999999999,99.2,0,2864.6,null,null,"D0409"]
[410,"Marion","Durham-Hillsboro-Lehigh ",509.3,0,509.3,504.4,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},504.4,513.5,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},513.5,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":569.5},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":569.5},{"$f":"IF('Military Provision'!J204=\"YES\", MAX('2018 Legal Max'!L203,'2018 Legal Max'!I203,AVERAGE('2018 Legal Max'!F203,'2018 Legal Max'!I203,'2018 Legal Max'!L203)), MAX(L203, I203))","v":513.5},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":55},571,223.9,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM202,VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":14.9},{"$f":"(U203/6)*'Weighting Factors'!$Q$7","v":1},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN202,VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W203*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO202,VLOOKUP($CV203,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":276.8},{"$f":"Z203/6*'Weighting Factors'!$Q$6","v":23.1},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":577},58,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":154},{"$f":"IF(A203=207, AD203,MAX(AC203,AD203))*'Weighting Factors'!$Q$9","v":74.5},0,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG202,VLOOKUP($CV203,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI203*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":142},35.299999999999997,{"$f":"AL203*'Weighting Factors'!$Q$5","v":141412},174110,{"$f":"MAX(AM203, AN203)/'Weighting Factors'!$Q$5","v":43.5},{"$f":"CJ203/'Weighting Factors'!$Q$5","v":0},{"$f":"CK203/'Weighting Factors'!$Q$5","v":0},{"$f":"CO203/'Weighting Factors'!$Q$5","v":0},825602,{"$f":"AS203/'Weighting Factors'!$Q$5","v":206.1},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1143.2,937.1,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB202,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.3},1,{"$f":"SUM(AX203*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY203*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ203*'Weighting Factors'!$T$12)","v":26219},0,{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H203>0,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H203),'Weighting Factors'!H203,VLOOKUP($CV203,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV203,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H203=\"\",\"\",IF('Weighting Factors'!J203=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S203+T203+Y203+AA203+AE203+AH203+AJ203++AO203+AP203+AQ203+AU203+AR203)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA203+'2018 Legal Max'!BB203","v":3780242},{"$f":"SUM((AV203+AR203)*'Weighting Factors'!$Q$5)+BA203+'2018 Legal Max'!BB203","v":4605878},{"$f":"IF('Weighting Factors'!H203>0,'Weighting Factors'!H203,'Preliminary SO66'!AV202)","v":4690111},4605878,null,{"$f":"'Weighting Factors'!F203","v":0},{"$f":"'Weighting Factors'!E203","v":0},0,4605878,{"$f":"SUM((S203+T203+Y203+AA203+AE203+AH203+AJ203++AO203+AP203+AQ203+AR203)*'Weighting Factors'!Q$12)+(MAX(AS203,'Weighting Factors'!B203))","v":5033181},0.33,1660950,1691627,1660950,0.33,0,false,0,0,0,true,335.36250000000001,0.39211400000000002,223.9,0,231.8,0.61,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF203^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF203^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":995.63},{"$f":"ROUND(CG203/'Weighting Factors'!$Q$5,4)","v":0.2485},35.299999999999997,0,0,0,0,{"$f":"SUM((AV203*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA203)*CM203","v":0},0,0.26690000000000003,0,0,1143.2,null,null,"D0410"]
[411,"Marion","Goessel ",262.10000000000002,0,262.10000000000002,259.5,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},259.5,252,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},252,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":289.60000000000002},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":289.60000000000002},{"$f":"IF('Military Provision'!J205=\"YES\", MAX('2018 Legal Max'!L204,'2018 Legal Max'!I204,AVERAGE('2018 Legal Max'!F204,'2018 Legal Max'!I204,'2018 Legal Max'!L204)), MAX(L204, I204))","v":259.5},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},285,149.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM203,VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":4.8},{"$f":"(U204/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN203,VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W204*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO203,VLOOKUP($CV204,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":142.9},{"$f":"Z204/6*'Weighting Factors'!$Q$6","v":11.9},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":301},30,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":63},{"$f":"IF(A204=207, AD204,MAX(AC204,AD204))*'Weighting Factors'!$Q$9","v":30.5},0,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG203,VLOOKUP($CV204,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI204*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":107},24.4,{"$f":"AL204*'Weighting Factors'!$Q$5","v":97746},117101,{"$f":"MAX(AM204, AN204)/'Weighting Factors'!$Q$5","v":29.2},{"$f":"CJ204/'Weighting Factors'!$Q$5","v":0},{"$f":"CK204/'Weighting Factors'!$Q$5","v":0},{"$f":"CO204/'Weighting Factors'!$Q$5","v":0},392654,{"$f":"AS204/'Weighting Factors'!$Q$5","v":98},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},604.5,506.5,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB203,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX204*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY204*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ204*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H204>0,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H204),'Weighting Factors'!H204,VLOOKUP($CV204,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV204,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H204=\"\",\"\",IF('Weighting Factors'!J204=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S204+T204+Y204+AA204+AE204+AH204+AJ204++AO204+AP204+AQ204+AU204+AR204)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA204+'2018 Legal Max'!BB204","v":2029039},{"$f":"SUM((AV204+AR204)*'Weighting Factors'!$Q$5)+BA204+'2018 Legal Max'!BB204","v":2421627},{"$f":"IF('Weighting Factors'!H204>0,'Weighting Factors'!H204,'Preliminary SO66'!AV203)","v":2528988},2421627,null,{"$f":"'Weighting Factors'!F204","v":0},{"$f":"'Weighting Factors'!E204","v":0},0,2421627,{"$f":"SUM((S204+T204+Y204+AA204+AE204+AH204+AJ204++AO204+AP204+AQ204+AR204)*'Weighting Factors'!Q$12)+(MAX(AS204,'Weighting Factors'!B204))","v":2666839},0.33,880057,916770,880057,0.33,0,true,1786.175,0.52394700000000005,149.30000000000001,false,0,0,0,0,111.2,0.96,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF204^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF204^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":913.98},{"$f":"ROUND(CG204/'Weighting Factors'!$Q$5,4)","v":0.22819999999999999},24.4,0,0,0,0,{"$f":"SUM((AV204*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA204)*CM204","v":0},0,0.20930000000000001,0,0,604.5,null,null,"D0411"]
[412,"Sheridan","Hoxie Community Schools ",323,0,323,336.3,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},336.3,359.5,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},359.5,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":400.5},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":400.5},{"$f":"IF('Military Provision'!J206=\"YES\", MAX('2018 Legal Max'!L205,'2018 Legal Max'!I205,AVERAGE('2018 Legal Max'!F205,'2018 Legal Max'!I205,'2018 Legal Max'!L205)), MAX(L205, I205))","v":359.5},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},383.5,174.8,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM204,VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U205/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN204,VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W205*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO204,VLOOKUP($CV205,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":49.6},{"$f":"Z205/6*'Weighting Factors'!$Q$6","v":4.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":405},41,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":85},{"$f":"IF(A205=207, AD205,MAX(AC205,AD205))*'Weighting Factors'!$Q$9","v":41.1},0,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG204,VLOOKUP($CV205,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI205*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":95.5},31.3,{"$f":"AL205*'Weighting Factors'!$Q$5","v":125388},152924,{"$f":"MAX(AM205, AN205)/'Weighting Factors'!$Q$5","v":38.200000000000003},{"$f":"CJ205/'Weighting Factors'!$Q$5","v":0},{"$f":"CK205/'Weighting Factors'!$Q$5","v":0},{"$f":"CO205/'Weighting Factors'!$Q$5","v":0},307975,{"$f":"AS205/'Weighting Factors'!$Q$5","v":76.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},718.6,641.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB204,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX205*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY205*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ205*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H205>0,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H205),'Weighting Factors'!H205,VLOOKUP($CV205,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV205,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H205=\"\",\"\",IF('Weighting Factors'!J205=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S205+T205+Y205+AA205+AE205+AH205+AJ205++AO205+AP205+AQ205+AU205+AR205)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA205+'2018 Legal Max'!BB205","v":2570650},{"$f":"SUM((AV205+AR205)*'Weighting Factors'!$Q$5)+BA205+'2018 Legal Max'!BB205","v":2878712},{"$f":"IF('Weighting Factors'!H205>0,'Weighting Factors'!H205,'Preliminary SO66'!AV204)","v":2929187},2878712,null,{"$f":"'Weighting Factors'!F205","v":0},{"$f":"'Weighting Factors'!E205","v":0},0,2878712,{"$f":"SUM((S205+T205+Y205+AA205+AE205+AH205+AJ205++AO205+AP205+AQ205+AR205)*'Weighting Factors'!Q$12)+(MAX(AS205,'Weighting Factors'!B205))","v":3254921},0.3,976476,984020,976476,0.3,0,false,0,0,0,true,103.3313,0.45581700000000003,174.8,0,674,0.14000000000000001,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF205^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF205^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1314.33},{"$f":"ROUND(CG205/'Weighting Factors'!$Q$5,4)","v":0.3281},31.3,0,0,0,0,{"$f":"SUM((AV205*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA205)*CM205","v":0},0,0.2099,0,0,718.6,null,null,"D0412"]
[413,"Neosho","Chanute Public Schools ",1673.7,0,1673.7,1661,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1661,1669.7,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1669.7,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1812},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1812},{"$f":"IF('Military Provision'!J207=\"YES\", MAX('2018 Legal Max'!L206,'2018 Legal Max'!I206,AVERAGE('2018 Legal Max'!F206,'2018 Legal Max'!I206,'2018 Legal Max'!L206)), MAX(L206, I206))","v":1669.7},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":16},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":122},1807.7,63.3,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM205,VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":68.900000000000006},{"$f":"(U206/6)*'Weighting Factors'!$Q$7","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN205,VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":43},{"$f":"W206*'Weighting Factors'!$Q$8","v":8},8,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO205,VLOOKUP($CV206,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":509.1},{"$f":"Z206/6*'Weighting Factors'!$Q$6","v":42.4},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1863},186,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":943},{"$f":"IF(A206=207, AD206,MAX(AC206,AD206))*'Weighting Factors'!$Q$9","v":456.4},99,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG205,VLOOKUP($CV206,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":83.2},99,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI206*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":621},103.9,{"$f":"AL206*'Weighting Factors'!$Q$5","v":416223},439513,{"$f":"MAX(AM206, AN206)/'Weighting Factors'!$Q$5","v":109.7},{"$f":"CJ206/'Weighting Factors'!$Q$5","v":0},{"$f":"CK206/'Weighting Factors'!$Q$5","v":0},{"$f":"CO206/'Weighting Factors'!$Q$5","v":0},2113046,{"$f":"AS206/'Weighting Factors'!$Q$5","v":527.5},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3114,2586.5,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB205,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2,{"$f":"SUM(AX206*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY206*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ206*'Weighting Factors'!$T$12)","v":1418},0,{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H206>0,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H206),'Weighting Factors'!H206,VLOOKUP($CV206,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV206,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H206=\"\",\"\",IF('Weighting Factors'!J206=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S206+T206+Y206+AA206+AE206+AH206+AJ206++AO206+AP206+AQ206+AU206+AR206)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA206+'2018 Legal Max'!BB206","v":10362937},{"$f":"SUM((AV206+AR206)*'Weighting Factors'!$Q$5)+BA206+'2018 Legal Max'!BB206","v":12476102},{"$f":"IF('Weighting Factors'!H206>0,'Weighting Factors'!H206,'Preliminary SO66'!AV205)","v":12710249},12476102,null,{"$f":"'Weighting Factors'!F206","v":0},{"$f":"'Weighting Factors'!E206","v":0},0,12476102,{"$f":"SUM((S206+T206+Y206+AA206+AE206+AH206+AJ206++AO206+AP206+AQ206+AR206)*'Weighting Factors'!Q$12)+(MAX(AS206,'Weighting Factors'!B206))","v":13750834},0.3,4125250,4182276,4125250,0.3,0,false,0,0,0,false,0,0,0,63.3,125,4.97,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF206^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF206^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":670.19},{"$f":"ROUND(CG206/'Weighting Factors'!$Q$5,4)","v":0.1673},103.9,0,0,0,0,{"$f":"SUM((AV206*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA206)*CM206","v":0},0,0.50619999999999998,99,0,3114,null,null,"D0413"]
[415,"Brown","Hiawatha ",789.7,0,789.7,812.5,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},812.5,833.6,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},833.6,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":912},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":912},{"$f":"IF('Military Provision'!J208=\"YES\", MAX('2018 Legal Max'!L207,'2018 Legal Max'!I207,AVERAGE('2018 Legal Max'!F207,'2018 Legal Max'!I207,'2018 Legal Max'!L207)), MAX(L207, I207))","v":833.6},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":81},914.6,251.9,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM206,VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1.3},{"$f":"(U207/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN206,VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W207*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO206,VLOOKUP($CV207,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":197.6},{"$f":"Z207/6*'Weighting Factors'!$Q$6","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":918},92,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":383},{"$f":"IF(A207=207, AD207,MAX(AC207,AD207))*'Weighting Factors'!$Q$9","v":185.4},18,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG206,VLOOKUP($CV207,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":20.100000000000001},20.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI207*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":254},60.4,{"$f":"AL207*'Weighting Factors'!$Q$5","v":241962},292752,{"$f":"MAX(AM207, AN207)/'Weighting Factors'!$Q$5","v":73.099999999999994},{"$f":"CJ207/'Weighting Factors'!$Q$5","v":0},{"$f":"CK207/'Weighting Factors'!$Q$5","v":0},{"$f":"CO207/'Weighting Factors'!$Q$5","v":0},940094,{"$f":"AS207/'Weighting Factors'!$Q$5","v":234.7},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1697.9,1463.2,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB206,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.4},0,{"$f":"SUM(AX207*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY207*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ207*'Weighting Factors'!$T$12)","v":5680},0,{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H207>0,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H207),'Weighting Factors'!H207,VLOOKUP($CV207,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV207,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H207=\"\",\"\",IF('Weighting Factors'!J207=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S207+T207+Y207+AA207+AE207+AH207+AJ207++AO207+AP207+AQ207+AU207+AR207)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA207+'2018 Legal Max'!BB207","v":5867259},{"$f":"SUM((AV207+AR207)*'Weighting Factors'!$Q$5)+BA207+'2018 Legal Max'!BB207","v":6807467},{"$f":"IF('Weighting Factors'!H207>0,'Weighting Factors'!H207,'Preliminary SO66'!AV206)","v":7000000},6807467,null,{"$f":"'Weighting Factors'!F207","v":0},{"$f":"'Weighting Factors'!E207","v":-5132},-5132,6802335,{"$f":"SUM((S207+T207+Y207+AA207+AE207+AH207+AJ207++AO207+AP207+AQ207+AR207)*'Weighting Factors'!Q$12)+(MAX(AS207,'Weighting Factors'!B207))","v":7542053},0.3,2262616,2203155,2203155,0.29210000000000003,0,false,0,0,0,true,760.5675,0.27537699999999998,251.9,0,331,0.77,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF207^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF207^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":952.81},{"$f":"ROUND(CG207/'Weighting Factors'!$Q$5,4)","v":0.23780000000000001},60.4,0,0,0,0,{"$f":"SUM((AV207*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA207)*CM207","v":0},0,0.41720000000000002,0,18,1697.9,null,null,"D0415"]
[416,"Miami","Louisburg ",1596.5,0,1596.5,1599.9,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1599.9,1535.9,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1535.9,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1688.5},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1688.5},{"$f":"IF('Military Provision'!J209=\"YES\", MAX('2018 Legal Max'!L208,'2018 Legal Max'!I208,AVERAGE('2018 Legal Max'!F208,'2018 Legal Max'!I208,'2018 Legal Max'!L208)), MAX(L208, I208))","v":1599.9},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":121},1720.9,60.3,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM207,VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":33},{"$f":"(U208/6)*'Weighting Factors'!$Q$7","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN207,VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":19},{"$f":"W208*'Weighting Factors'!$Q$8","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO207,VLOOKUP($CV208,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":440},{"$f":"Z208/6*'Weighting Factors'!$Q$6","v":36.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1705},171,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":275},{"$f":"IF(A208=207, AD208,MAX(AC208,AD208))*'Weighting Factors'!$Q$9","v":133.1},0,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG207,VLOOKUP($CV208,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI208*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":599},105.2,{"$f":"AL208*'Weighting Factors'!$Q$5","v":421431},531191,{"$f":"MAX(AM208, AN208)/'Weighting Factors'!$Q$5","v":132.6},{"$f":"CJ208/'Weighting Factors'!$Q$5","v":0},{"$f":"CK208/'Weighting Factors'!$Q$5","v":0},{"$f":"CO208/'Weighting Factors'!$Q$5","v":0},1073564,{"$f":"AS208/'Weighting Factors'!$Q$5","v":268},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2355.1,2087.1,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":16},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB207,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.9},7,{"$f":"SUM(AX208*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY208*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ208*'Weighting Factors'!$T$12)","v":88193},0,{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H208>0,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H208),'Weighting Factors'!H208,VLOOKUP($CV208,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV208,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H208=\"\",\"\",IF('Weighting Factors'!J208=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S208+T208+Y208+AA208+AE208+AH208+AJ208++AO208+AP208+AQ208+AU208+AR208)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA208+'2018 Legal Max'!BB208","v":8449116},{"$f":"SUM((AV208+AR208)*'Weighting Factors'!$Q$5)+BA208+'2018 Legal Max'!BB208","v":9522724},{"$f":"IF('Weighting Factors'!H208>0,'Weighting Factors'!H208,'Preliminary SO66'!AV207)","v":9801991},9522724,null,{"$f":"'Weighting Factors'!F208","v":0},{"$f":"'Weighting Factors'!E208","v":0},0,9522724,{"$f":"SUM((S208+T208+Y208+AA208+AE208+AH208+AJ208++AO208+AP208+AQ208+AR208)*'Weighting Factors'!Q$12)+(MAX(AS208,'Weighting Factors'!B208))","v":10608428},0.33,3500781,3537313,3500781,0.33,0,false,0,0,0,false,0,0,0,60.3,156,3.84,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF208^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF208^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":703.61},{"$f":"ROUND(CG208/'Weighting Factors'!$Q$5,4)","v":0.17560000000000001},105.2,0,0,0,2.3E-2,{"$f":"SUM((AV208*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA208)*CM208","v":219023},0,0.1613,0,0,2355.1,null,null,"D0416"]
[417,"Morris","Morris County ",674.3,0,674.3,681.2,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},681.2,655.8,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},655.8,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":744.5},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":744.5},{"$f":"IF('Military Provision'!J210=\"YES\", MAX('2018 Legal Max'!L209,'2018 Legal Max'!I209,AVERAGE('2018 Legal Max'!F209,'2018 Legal Max'!I209,'2018 Legal Max'!L209)), MAX(L209, I209))","v":681.2},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":60},750.2,248.5,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM208,VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":29.5},{"$f":"(U209/6)*'Weighting Factors'!$Q$7","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN208,VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":18},{"$f":"W209*'Weighting Factors'!$Q$8","v":3.3},3.3,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO208,VLOOKUP($CV209,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":138.19999999999999},{"$f":"Z209/6*'Weighting Factors'!$Q$6","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":765},77,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":258},{"$f":"IF(A209=207, AD209,MAX(AC209,AD209))*'Weighting Factors'!$Q$9","v":124.9},0,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG208,VLOOKUP($CV209,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI209*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":210},56.8,{"$f":"AL209*'Weighting Factors'!$Q$5","v":227541},336280,{"$f":"MAX(AM209, AN209)/'Weighting Factors'!$Q$5","v":83.9},{"$f":"CJ209/'Weighting Factors'!$Q$5","v":0},{"$f":"CK209/'Weighting Factors'!$Q$5","v":0},{"$f":"CO209/'Weighting Factors'!$Q$5","v":0},714371,{"$f":"AS209/'Weighting Factors'!$Q$5","v":178.3},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1403.4,1225.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB208,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX209*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY209*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ209*'Weighting Factors'!$T$12)","v":5000},0,{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H209>0,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H209),'Weighting Factors'!H209,VLOOKUP($CV209,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV209,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H209=\"\",\"\",IF('Weighting Factors'!J209=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S209+T209+Y209+AA209+AE209+AH209+AJ209++AO209+AP209+AQ209+AU209+AR209)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA209+'2018 Legal Max'!BB209","v":4912751},{"$f":"SUM((AV209+AR209)*'Weighting Factors'!$Q$5)+BA209+'2018 Legal Max'!BB209","v":5627020},{"$f":"IF('Weighting Factors'!H209>0,'Weighting Factors'!H209,'Preliminary SO66'!AV208)","v":5645836},5627020,null,{"$f":"'Weighting Factors'!F209","v":0},{"$f":"'Weighting Factors'!E209","v":0},0,5627020,{"$f":"SUM((S209+T209+Y209+AA209+AE209+AH209+AJ209++AO209+AP209+AQ209+AR209)*'Weighting Factors'!Q$12)+(MAX(AS209,'Weighting Factors'!B209))","v":6215070},0.3,1864521,1854823,1854823,0.2984,0,false,0,0,0,true,557.12249999999995,0.331231,248.5,0,537,0.39,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF209^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF209^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1083.31},{"$f":"ROUND(CG209/'Weighting Factors'!$Q$5,4)","v":0.27039999999999997},56.8,0,0,0,0,{"$f":"SUM((AV209*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA209)*CM209","v":0},0,0.33729999999999999,0,0,1403.4,null,null,"D0417"]
[418,"McPherson","McPherson ",2168.3000000000002,0,2168.3000000000002,2191.4,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2191.4,2131.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2131.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2360.6},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2360.6},{"$f":"IF('Military Provision'!J211=\"YES\", MAX('2018 Legal Max'!L210,'2018 Legal Max'!I210,AVERAGE('2018 Legal Max'!F210,'2018 Legal Max'!I210,'2018 Legal Max'!L210)), MAX(L210, I210))","v":2191.4},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":168},2366.4,82.9,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM209,VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":66.7},{"$f":"(U210/6)*'Weighting Factors'!$Q$7","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN209,VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":56},{"$f":"W210*'Weighting Factors'!$Q$8","v":10.4},10.4,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO209,VLOOKUP($CV210,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":481.4},{"$f":"Z210/6*'Weighting Factors'!$Q$6","v":40.1},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2407},241,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":732},{"$f":"IF(A210=207, AD210,MAX(AC210,AD210))*'Weighting Factors'!$Q$9","v":354.3},0,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG209,VLOOKUP($CV210,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":16.3},16.3,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI210*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":164},36.799999999999997,{"$f":"AL210*'Weighting Factors'!$Q$5","v":147421},149843,{"$f":"MAX(AM210, AN210)/'Weighting Factors'!$Q$5","v":37.4},{"$f":"CJ210/'Weighting Factors'!$Q$5","v":0},{"$f":"CK210/'Weighting Factors'!$Q$5","v":0},{"$f":"CO210/'Weighting Factors'!$Q$5","v":0},2762160,{"$f":"AS210/'Weighting Factors'!$Q$5","v":689.5},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},3598.3,2908.8,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB209,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX210*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY210*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ210*'Weighting Factors'!$T$12)","v":5000},0,{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H210>0,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H210),'Weighting Factors'!H210,VLOOKUP($CV210,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV210,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H210=\"\",\"\",IF('Weighting Factors'!J210=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S210+T210+Y210+AA210+AE210+AH210+AJ210++AO210+AP210+AQ210+AU210+AR210)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA210+'2018 Legal Max'!BB210","v":11657653},{"$f":"SUM((AV210+AR210)*'Weighting Factors'!$Q$5)+BA210+'2018 Legal Max'!BB210","v":14419790},{"$f":"IF('Weighting Factors'!H210>0,'Weighting Factors'!H210,'Preliminary SO66'!AV209)","v":15573578},14419790,null,{"$f":"'Weighting Factors'!F210","v":0},{"$f":"'Weighting Factors'!E210","v":-467},-467,14419323,{"$f":"SUM((S210+T210+Y210+AA210+AE210+AH210+AJ210++AO210+AP210+AQ210+AR210)*'Weighting Factors'!Q$12)+(MAX(AS210,'Weighting Factors'!B210))","v":15818182},0.33,5220000,5557802,5220000,0.33,0,false,0,0,0,false,0,0,0,82.9,156.30000000000001,1.05,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF210^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF210^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":898.65},{"$f":"ROUND(CG210/'Weighting Factors'!$Q$5,4)","v":0.2243},36.799999999999997,0,0,0,0,{"$f":"SUM((AV210*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA210)*CM210","v":0},0,0.30409999999999998,0,0,3598.3,null,null,"D0418"]
[419,"McPherson","Canton-Galva ",343,0,343,340.4,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},340.4,314.2,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},314.2,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":333.9},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":333.9},{"$f":"IF('Military Provision'!J212=\"YES\", MAX('2018 Legal Max'!L211,'2018 Legal Max'!I211,AVERAGE('2018 Legal Max'!F211,'2018 Legal Max'!I211,'2018 Legal Max'!L211)), MAX(L211, I211))","v":340.4},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},368.4,169.8,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM210,VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U211/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN210,VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W211*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO210,VLOOKUP($CV211,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":46.8},{"$f":"Z211/6*'Weighting Factors'!$Q$6","v":3.9},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":344},34,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":114},{"$f":"IF(A211=207, AD211,MAX(AC211,AD211))*'Weighting Factors'!$Q$9","v":55.2},0,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG210,VLOOKUP($CV211,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI211*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":189},41.8,{"$f":"AL211*'Weighting Factors'!$Q$5","v":167451},193756,{"$f":"MAX(AM211, AN211)/'Weighting Factors'!$Q$5","v":48.4},{"$f":"CJ211/'Weighting Factors'!$Q$5","v":0},{"$f":"CK211/'Weighting Factors'!$Q$5","v":0},{"$f":"CO211/'Weighting Factors'!$Q$5","v":0},431169,{"$f":"AS211/'Weighting Factors'!$Q$5","v":107.6},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},753.4,645.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB210,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX211*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY211*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ211*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H211>0,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H211),'Weighting Factors'!H211,VLOOKUP($CV211,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV211,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H211=\"\",\"\",IF('Weighting Factors'!J211=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S211+T211+Y211+AA211+AE211+AH211+AJ211++AO211+AP211+AQ211+AU211+AR211)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA211+'2018 Legal Max'!BB211","v":2587075},{"$f":"SUM((AV211+AR211)*'Weighting Factors'!$Q$5)+BA211+'2018 Legal Max'!BB211","v":3018120},{"$f":"IF('Weighting Factors'!H211>0,'Weighting Factors'!H211,'Preliminary SO66'!AV210)","v":3098641},3018120,null,{"$f":"'Weighting Factors'!F211","v":0},{"$f":"'Weighting Factors'!E211","v":0},0,3018120,{"$f":"SUM((S211+T211+Y211+AA211+AE211+AH211+AJ211++AO211+AP211+AQ211+AR211)*'Weighting Factors'!Q$12)+(MAX(AS211,'Weighting Factors'!B211))","v":3330811},0.33,1099168,1126726,1099168,0.33,0,false,0,0,0,true,84.644999999999996,0.460947,169.8,0,167.5,1.1299999999999999,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF211^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF211^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":886.29},{"$f":"ROUND(CG211/'Weighting Factors'!$Q$5,4)","v":0.22120000000000001},41.8,0,0,0,0,{"$f":"SUM((AV211*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA211)*CM211","v":0},0,0.33139999999999997,0,0,753.4,null,null,"D0419"]
[420,"Osage","Osage City ",607,0,607,602,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},602,614.5,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},614.5,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":663.8},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":663.8},{"$f":"IF('Military Provision'!J213=\"YES\", MAX('2018 Legal Max'!L212,'2018 Legal Max'!I212,AVERAGE('2018 Legal Max'!F212,'2018 Legal Max'!I212,'2018 Legal Max'!L212)), MAX(L212, I212))","v":614.5},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":52},670.5,240.2,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM211,VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U212/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN211,VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W212*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO211,VLOOKUP($CV212,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":196.2},{"$f":"Z212/6*'Weighting Factors'!$Q$6","v":16.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":680},68,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":269},{"$f":"IF(A212=207, AD212,MAX(AC212,AD212))*'Weighting Factors'!$Q$9","v":130.19999999999999},8.6,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG211,VLOOKUP($CV212,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.8},10.8,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI212*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":87},21.2,{"$f":"AL212*'Weighting Factors'!$Q$5","v":84927},86285,{"$f":"MAX(AM212, AN212)/'Weighting Factors'!$Q$5","v":21.5},{"$f":"CJ212/'Weighting Factors'!$Q$5","v":0},{"$f":"CK212/'Weighting Factors'!$Q$5","v":0},{"$f":"CO212/'Weighting Factors'!$Q$5","v":0},812043,{"$f":"AS212/'Weighting Factors'!$Q$5","v":202.7},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1293.9000000000001,1091.2,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB211,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},7,{"$f":"SUM(AX212*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY212*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ212*'Weighting Factors'!$T$12)","v":24963},0,{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H212>0,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H212),'Weighting Factors'!H212,VLOOKUP($CV212,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV212,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H212=\"\",\"\",IF('Weighting Factors'!J212=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S212+T212+Y212+AA212+AE212+AH212+AJ212++AO212+AP212+AQ212+AU212+AR212)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA212+'2018 Legal Max'!BB212","v":4396310},{"$f":"SUM((AV212+AR212)*'Weighting Factors'!$Q$5)+BA212+'2018 Legal Max'!BB212","v":5208326},{"$f":"IF('Weighting Factors'!H212>0,'Weighting Factors'!H212,'Preliminary SO66'!AV211)","v":5258608},5208326,null,{"$f":"'Weighting Factors'!F212","v":0},{"$f":"'Weighting Factors'!E212","v":0},0,5208326,{"$f":"SUM((S212+T212+Y212+AA212+AE212+AH212+AJ212++AO212+AP212+AQ212+AR212)*'Weighting Factors'!Q$12)+(MAX(AS212,'Weighting Factors'!B212))","v":5717114},0.3,1715134,1719719,1715134,0.3,0,false,0,0,0,true,458.49380000000002,0.35830899999999999,240.2,0,127.3,0.68,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF212^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF212^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":975.42},{"$f":"ROUND(CG212/'Weighting Factors'!$Q$5,4)","v":0.24349999999999999},21.2,0,0,0,0,{"$f":"SUM((AV212*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA212)*CM212","v":0},0,0.39560000000000001,0,8.6,1293.9000000000001,null,null,"D0420"]
[421,"Osage","Lyndon ",380.5,0,{"$f":"D213+E213","v":380.5},379.5,{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G213+H213","v":379.5},395.5,{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J213+K213","v":395.5},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":430},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":430},{"$f":"IF('Military Provision'!J214=\"YES\", MAX('2018 Legal Max'!L213,'2018 Legal Max'!I213,AVERAGE('2018 Legal Max'!F213,'2018 Legal Max'!I213,'2018 Legal Max'!L213)), MAX(L213, I213))","v":395.5},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":34},{"$f":"P213+Q213+R213","v":432.5},{"$f":"MAX(BU213, BY213, CC213, CD213)","v":189.9},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM212,VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U213/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN212,VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W213*'Weighting Factors'!$Q$8","v":0},{"$f":"MAX(V213,X213)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO212,VLOOKUP($CV213,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":51.4},{"$f":"Z213/6*'Weighting Factors'!$Q$6","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":444},{"$f":"AB213*0.1","v":44},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":120},{"$f":"IF(A213=207, AD213,MAX(AC213,AD213))*'Weighting Factors'!$Q$9","v":58.1},0,{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG212,VLOOKUP($CV213,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},{"$f":"MAX(AF213, AG213)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI213*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":182},{"$f":"CI213","v":37.4},{"$f":"AL213*'Weighting Factors'!$Q$5","v":149824},160628,{"$f":"MAX(AM213, AN213)/'Weighting Factors'!$Q$5","v":40.1},{"$f":"CJ213/'Weighting Factors'!$Q$5","v":0},{"$f":"CK213/'Weighting Factors'!$Q$5","v":0},{"$f":"CO213/'Weighting Factors'!$Q$5","v":0},523376,{"$f":"AS213/'Weighting Factors'!$Q$5","v":130.6},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S213+T213+Y213+AA213+AE213+AH213+AJ213++AO213+AP213+AQ213+AT213+AU213)","v":855.5},{"$f":"SUM(S213+T213+Y213+AA213+AE213+AH213+AJ213++AO213+AP213+AQ213+AR213+AU213)","v":724.9},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB212,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2,{"$f":"SUM(AX213*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY213*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ213*'Weighting Factors'!$T$12)","v":6418},0,{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H213>0,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H213),'Weighting Factors'!H213,VLOOKUP($CV213,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV213,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H213=\"\",\"\",IF('Weighting Factors'!J213=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S213+T213+Y213+AA213+AE213+AH213+AJ213++AO213+AP213+AQ213+AU213+AR213)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA213+'2018 Legal Max'!BB213","v":2910367},{"$f":"SUM((AV213+AR213)*'Weighting Factors'!$Q$5)+BA213+'2018 Legal Max'!BB213","v":3433551},{"$f":"IF('Weighting Factors'!H213>0,'Weighting Factors'!H213,'Preliminary SO66'!AV212)","v":3518145},{"$f":"MIN(BG213,BH213)","v":3433551},null,{"$f":"'Weighting Factors'!F213","v":0},{"$f":"'Weighting Factors'!E213","v":-467},{"$f":"SUM(BJ213:BL213)","v":-467},{"$f":"BI213+BM213","v":3433084},{"$f":"SUM((S213+T213+Y213+AA213+AE213+AH213+AJ213++AO213+AP213+AQ213+AR213)*'Weighting Factors'!Q$12)+(MAX(AS213,'Weighting Factors'!B213))","v":3783838},0.3,{"$f":"BO213*BP213","v":1135151},1152984,{"$f":"MIN(BQ213,BR213)","v":1135151},{"$f":"BS213/BO213","v":0.3},{"$f":"ROUND(IF(S213<=99.9,(S213*1.014331),0),1)","v":0},{"$f":"AND(S213>99.9,S213<=299.9)","v":false},{"$f":"IF(BV213=TRUE,ROUND((S213-100)*9.655,3),0)","v":0},{"$f":"IF(BV213=TRUE,ROUND(((7337-BW213)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX213*S213,1)","v":0},{"$f":"AND(S213>299.9,S213<=1621.9)","v":true},{"$f":"IF(BZ213=TRUE,ROUND((S213-300)*1.2375,4),0)","v":163.96879999999999},{"$f":"IF(BZ213=TRUE,ROUND(((5406-CA213)/3642.4)-1,6),0)","v":0.43917},{"$f":"ROUND(CB213*S213,1)","v":189.9},{"$f":"ROUND(IF(S213>=1622,(S213*0.03504),0),1)","v":0},109,{"$f":"AK213/CE213","v":1.67},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF213^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF213^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":823.32},{"$f":"ROUND(CG213/'Weighting Factors'!$Q$5,4)","v":0.20549999999999999},{"$f":"ROUND(IF(AK213>0,CH213*AK213,0),1)","v":37.4},0,0,0,0,{"$f":"SUM((AV213*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA213)*CM213","v":0},{"$f":"IF(CL213>CN213,CN213,CL213)","v":0},{"$f":"AD213/AB213","v":0.27029999999999998},{"$f":"IF(CP213>=50%,AD213*10.5%,0)","v":0},{"$f":"IF(AND(CP213>35%,CP213<50%),AD213*(CP213-35%)*0.7,0)","v":0},855.5,null,null,"D0421"]
[422,"Kiowa","Kiowa County ",216,0,216,222.5,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},222.5,213.5,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},213.5,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":239},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":239},{"$f":"IF('Military Provision'!J215=\"YES\", MAX('2018 Legal Max'!L214,'2018 Legal Max'!I214,AVERAGE('2018 Legal Max'!F214,'2018 Legal Max'!I214,'2018 Legal Max'!L214)), MAX(L214, I214))","v":222.5},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":29},254.5,153.9,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM213,VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U214/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN213,VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W214*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO213,VLOOKUP($CV214,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z214/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":249},25,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":64},{"$f":"IF(A214=207, AD214,MAX(AC214,AD214))*'Weighting Factors'!$Q$9","v":31},0,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG213,VLOOKUP($CV214,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI214*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":93},28.5,{"$f":"AL214*'Weighting Factors'!$Q$5","v":114171},134820,{"$f":"MAX(AM214, AN214)/'Weighting Factors'!$Q$5","v":33.700000000000003},{"$f":"CJ214/'Weighting Factors'!$Q$5","v":0},{"$f":"CK214/'Weighting Factors'!$Q$5","v":0},{"$f":"CO214/'Weighting Factors'!$Q$5","v":0},312971,{"$f":"AS214/'Weighting Factors'!$Q$5","v":78.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},551.20000000000005,473.1,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":104},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB213,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.3},97,{"$f":"SUM(AX214*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY214*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ214*'Weighting Factors'!$T$12)","v":594383},0,{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H214>0,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H214),'Weighting Factors'!H214,VLOOKUP($CV214,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV214,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H214=\"\",\"\",IF('Weighting Factors'!J214=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S214+T214+Y214+AA214+AE214+AH214+AJ214++AO214+AP214+AQ214+AU214+AR214)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA214+'2018 Legal Max'!BB214","v":2489622},{"$f":"SUM((AV214+AR214)*'Weighting Factors'!$Q$5)+BA214+'2018 Legal Max'!BB214","v":2802490},{"$f":"IF('Weighting Factors'!H214>0,'Weighting Factors'!H214,'Preliminary SO66'!AV213)","v":2919305},2802490,null,{"$f":"'Weighting Factors'!F214","v":0},{"$f":"'Weighting Factors'!E214","v":-7464},-7464,2795026,{"$f":"SUM((S214+T214+Y214+AA214+AE214+AH214+AJ214++AO214+AP214+AQ214+AR214)*'Weighting Factors'!Q$12)+(MAX(AS214,'Weighting Factors'!B214))","v":2437190},0.3,731157,761500,731157,0.3,0,true,1491.6980000000001,0.60479400000000005,153.9,false,0,0,0,0,459.8,0.2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF214^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF214^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1228.79},{"$f":"ROUND(CG214/'Weighting Factors'!$Q$5,4)","v":0.30669999999999997},28.5,0,0,0,0,{"$f":"SUM((AV214*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA214)*CM214","v":0},0,0.25700000000000001,0,0,551.20000000000005,null,null,"D0422"]
[423,"McPherson","Moundridge ",377.7,0,377.7,361.8,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},361.8,363.3,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},363.3,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":396.7},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":396.7},{"$f":"IF('Military Provision'!J216=\"YES\", MAX('2018 Legal Max'!L215,'2018 Legal Max'!I215,AVERAGE('2018 Legal Max'!F215,'2018 Legal Max'!I215,'2018 Legal Max'!L215)), MAX(L215, I215))","v":363.3},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":24},392.3,177.6,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM214,VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U215/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN214,VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W215*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO214,VLOOKUP($CV215,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":74.7},{"$f":"Z215/6*'Weighting Factors'!$Q$6","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":410},41,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":90},{"$f":"IF(A215=207, AD215,MAX(AC215,AD215))*'Weighting Factors'!$Q$9","v":43.6},0,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG214,VLOOKUP($CV215,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI215*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":72},18.899999999999999,{"$f":"AL215*'Weighting Factors'!$Q$5","v":75713},104004,{"$f":"MAX(AM215, AN215)/'Weighting Factors'!$Q$5","v":26},{"$f":"CJ215/'Weighting Factors'!$Q$5","v":0},{"$f":"CK215/'Weighting Factors'!$Q$5","v":0},{"$f":"CO215/'Weighting Factors'!$Q$5","v":0},444342,{"$f":"AS215/'Weighting Factors'!$Q$5","v":110.9},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},756.6,645.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB214,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX215*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY215*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ215*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H215>0,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H215),'Weighting Factors'!H215,VLOOKUP($CV215,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV215,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H215=\"\",\"\",IF('Weighting Factors'!J215=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S215+T215+Y215+AA215+AE215+AH215+AJ215++AO215+AP215+AQ215+AU215+AR215)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA215+'2018 Legal Max'!BB215","v":2586674},{"$f":"SUM((AV215+AR215)*'Weighting Factors'!$Q$5)+BA215+'2018 Legal Max'!BB215","v":3030940},{"$f":"IF('Weighting Factors'!H215>0,'Weighting Factors'!H215,'Preliminary SO66'!AV214)","v":3147514},3030940,null,{"$f":"'Weighting Factors'!F215","v":0},{"$f":"'Weighting Factors'!E215","v":0},0,3030940,{"$f":"SUM((S215+T215+Y215+AA215+AE215+AH215+AJ215++AO215+AP215+AQ215+AR215)*'Weighting Factors'!Q$12)+(MAX(AS215,'Weighting Factors'!B215))","v":3343535},0.33,1103367,1142827,1103367,0.33,0,false,0,0,0,true,114.2213,0.45282699999999998,177.6,0,156,0.46,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF215^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF215^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1050.08},{"$f":"ROUND(CG215/'Weighting Factors'!$Q$5,4)","v":0.2621},18.899999999999999,0,0,0,0,{"$f":"SUM((AV215*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA215)*CM215","v":0},0,0.2195,0,0,756.6,null,null,"D0423"]
[426,"Republic","Pike Valley ",193.5,0,193.5,201.5,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},201.5,196,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},196,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":204.5},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":204.5},{"$f":"IF('Military Provision'!J217=\"YES\", MAX('2018 Legal Max'!L216,'2018 Legal Max'!I216,AVERAGE('2018 Legal Max'!F216,'2018 Legal Max'!I216,'2018 Legal Max'!L216)), MAX(L216, I216))","v":201.5},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":25},228.5,153.9,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM215,VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1},{"$f":"(U216/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN215,VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W216*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO215,VLOOKUP($CV216,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":51.4},{"$f":"Z216/6*'Weighting Factors'!$Q$6","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":210},21,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":83},{"$f":"IF(A216=207, AD216,MAX(AC216,AD216))*'Weighting Factors'!$Q$9","v":40.200000000000003},2.6,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG215,VLOOKUP($CV216,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI216*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":86},22.7,{"$f":"AL216*'Weighting Factors'!$Q$5","v":90936},112093,{"$f":"MAX(AM216, AN216)/'Weighting Factors'!$Q$5","v":28},{"$f":"CJ216/'Weighting Factors'!$Q$5","v":0},{"$f":"CK216/'Weighting Factors'!$Q$5","v":0},{"$f":"CO216/'Weighting Factors'!$Q$5","v":0},184516,{"$f":"AS216/'Weighting Factors'!$Q$5","v":46.1},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},505.5,459.4,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB215,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX216*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY216*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ216*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H216>0,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H216),'Weighting Factors'!H216,VLOOKUP($CV216,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV216,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H216=\"\",\"\",IF('Weighting Factors'!J216=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S216+T216+Y216+AA216+AE216+AH216+AJ216++AO216+AP216+AQ216+AU216+AR216)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA216+'2018 Legal Max'!BB216","v":1840356},{"$f":"SUM((AV216+AR216)*'Weighting Factors'!$Q$5)+BA216+'2018 Legal Max'!BB216","v":2025033},{"$f":"IF('Weighting Factors'!H216>0,'Weighting Factors'!H216,'Preliminary SO66'!AV215)","v":2127587},2025033,null,{"$f":"'Weighting Factors'!F216","v":0},{"$f":"'Weighting Factors'!E216","v":0},0,2025033,{"$f":"SUM((S216+T216+Y216+AA216+AE216+AH216+AJ216++AO216+AP216+AQ216+AR216)*'Weighting Factors'!Q$12)+(MAX(AS216,'Weighting Factors'!B216))","v":2354064},0.3,706219,685000,685000,0.29099999999999998,0,true,1240.6679999999999,0.67371300000000001,153.9,false,0,0,0,0,194.8,0.44,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF216^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF216^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1058.93},{"$f":"ROUND(CG216/'Weighting Factors'!$Q$5,4)","v":0.26429999999999998},22.7,0,0,0,0,{"$f":"SUM((AV216*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA216)*CM216","v":0},0,0.3952,0,2.6,505.5,null,null,"D0426"]
[428,"Barton","Great Bend ",2871.5,0,2871.5,2797,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2797,2657.5,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2657.5,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2836.8},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2836.8},{"$f":"IF('Military Provision'!J218=\"YES\", MAX('2018 Legal Max'!L217,'2018 Legal Max'!I217,AVERAGE('2018 Legal Max'!F217,'2018 Legal Max'!I217,'2018 Legal Max'!L217)), MAX(L217, I217))","v":2797},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":21.5},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":188},3006.5,105.3,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM216,VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1989.5},{"$f":"(U217/6)*'Weighting Factors'!$Q$7","v":131},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN216,VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":636},{"$f":"W217*'Weighting Factors'!$Q$8","v":117.7},131,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO216,VLOOKUP($CV217,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":505},{"$f":"Z217/6*'Weighting Factors'!$Q$6","v":42.1},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2904},290,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1645},{"$f":"IF(A217=207, AD217,MAX(AC217,AD217))*'Weighting Factors'!$Q$9","v":796.2},172.7,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG216,VLOOKUP($CV217,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":160.5},172.7,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI217*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":184},41.9,{"$f":"AL217*'Weighting Factors'!$Q$5","v":167851},202615,{"$f":"MAX(AM217, AN217)/'Weighting Factors'!$Q$5","v":50.6},{"$f":"CJ217/'Weighting Factors'!$Q$5","v":0},{"$f":"CK217/'Weighting Factors'!$Q$5","v":0},{"$f":"CO217/'Weighting Factors'!$Q$5","v":0},2099710,{"$f":"AS217/'Weighting Factors'!$Q$5","v":524.1},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},4828.5,4304.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB216,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX217*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY217*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ217*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H217>0,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H217),'Weighting Factors'!H217,VLOOKUP($CV217,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV217,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H217=\"\",\"\",IF('Weighting Factors'!J217=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S217+T217+Y217+AA217+AE217+AH217+AJ217++AO217+AP217+AQ217+AU217+AR217)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA217+'2018 Legal Max'!BB217","v":17243426},{"$f":"SUM((AV217+AR217)*'Weighting Factors'!$Q$5)+BA217+'2018 Legal Max'!BB217","v":19342971},{"$f":"IF('Weighting Factors'!H217>0,'Weighting Factors'!H217,'Preliminary SO66'!AV216)","v":20163800},19342971,null,{"$f":"'Weighting Factors'!F217","v":0},{"$f":"'Weighting Factors'!E217","v":0},0,19342971,{"$f":"SUM((S217+T217+Y217+AA217+AE217+AH217+AJ217++AO217+AP217+AQ217+AR217)*'Weighting Factors'!Q$12)+(MAX(AS217,'Weighting Factors'!B217))","v":21426466},0.3,6427940,6693199,6427940,0.3,0,false,0,0,0,false,0,0,0,105.3,190,0.97,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF217^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF217^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":912.19},{"$f":"ROUND(CG217/'Weighting Factors'!$Q$5,4)","v":0.22770000000000001},41.9,0,0,0,0,{"$f":"SUM((AV217*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA217)*CM217","v":0},0,0.5665,172.7,0,4828.5,null,null,"D0428"]
[429,"Doniphan","Troy Public Schools ",304.5,0,304.5,304,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},304,310.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},310.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":336},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":336},{"$f":"IF('Military Provision'!J219=\"YES\", MAX('2018 Legal Max'!L218,'2018 Legal Max'!I218,AVERAGE('2018 Legal Max'!F218,'2018 Legal Max'!I218,'2018 Legal Max'!L218)), MAX(L218, I218))","v":310.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},332.1,157.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM217,VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U218/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN217,VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W218*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO217,VLOOKUP($CV218,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":89.6},{"$f":"Z218/6*'Weighting Factors'!$Q$6","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":337},34,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":78},{"$f":"IF(A218=207, AD218,MAX(AC218,AD218))*'Weighting Factors'!$Q$9","v":37.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG217,VLOOKUP($CV218,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI218*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":77.5},18.2,{"$f":"AL218*'Weighting Factors'!$Q$5","v":72909},88596,{"$f":"MAX(AM218, AN218)/'Weighting Factors'!$Q$5","v":22.1},{"$f":"CJ218/'Weighting Factors'!$Q$5","v":0},{"$f":"CK218/'Weighting Factors'!$Q$5","v":0},{"$f":"CO218/'Weighting Factors'!$Q$5","v":0},300441,{"$f":"AS218/'Weighting Factors'!$Q$5","v":75},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},631.70000000000005,556.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB217,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX218*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY218*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ218*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H218>0,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H218),'Weighting Factors'!H218,VLOOKUP($CV218,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV218,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H218=\"\",\"\",IF('Weighting Factors'!J218=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S218+T218+Y218+AA218+AE218+AH218+AJ218++AO218+AP218+AQ218+AU218+AR218)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA218+'2018 Legal Max'!BB218","v":2230140},{"$f":"SUM((AV218+AR218)*'Weighting Factors'!$Q$5)+BA218+'2018 Legal Max'!BB218","v":2530590},{"$f":"IF('Weighting Factors'!H218>0,'Weighting Factors'!H218,'Preliminary SO66'!AV217)","v":2627535},2530590," ",{"$f":"'Weighting Factors'!F218","v":0},{"$f":"'Weighting Factors'!E218","v":0},0,2530590,{"$f":"SUM((S218+T218+Y218+AA218+AE218+AH218+AJ218++AO218+AP218+AQ218+AR218)*'Weighting Factors'!Q$12)+(MAX(AS218,'Weighting Factors'!B218))","v":2838254},0.3,851476,869327,851476,0.3,0,false,0,0,0,true,39.723799999999997,0.47327999999999998,157.19999999999999,0,95,0.82,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF218^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF218^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":941.57},{"$f":"ROUND(CG218/'Weighting Factors'!$Q$5,4)","v":0.23499999999999999},18.2,0,0,0,0,{"$f":"SUM((AV218*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA218)*CM218","v":0},0,0.23150000000000001,0,0,631.70000000000005,null,null,"D0429"]
[430,"Brown","South Brown County ",516,0,516,530.5,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},530.5,524,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},524,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":564.5},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":564.5},{"$f":"IF('Military Provision'!J220=\"YES\", MAX('2018 Legal Max'!L219,'2018 Legal Max'!I219,AVERAGE('2018 Legal Max'!F219,'2018 Legal Max'!I219,'2018 Legal Max'!L219)), MAX(L219, I219))","v":530.5},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":46},576.5,225,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM218,VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":24.7},{"$f":"(U219/6)*'Weighting Factors'!$Q$7","v":1.6},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN218,VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":25},{"$f":"W219*'Weighting Factors'!$Q$8","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO218,VLOOKUP($CV219,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":157.1},{"$f":"Z219/6*'Weighting Factors'!$Q$6","v":13.1},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":570},57,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":314},{"$f":"IF(A219=207, AD219,MAX(AC219,AD219))*'Weighting Factors'!$Q$9","v":152},33,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG218,VLOOKUP($CV219,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":31.2},33,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI219*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":296.5},59.5,{"$f":"AL219*'Weighting Factors'!$Q$5","v":238357},280040,{"$f":"MAX(AM219, AN219)/'Weighting Factors'!$Q$5","v":69.900000000000006},{"$f":"CJ219/'Weighting Factors'!$Q$5","v":0},{"$f":"CK219/'Weighting Factors'!$Q$5","v":0},{"$f":"CO219/'Weighting Factors'!$Q$5","v":0},641490,{"$f":"AS219/'Weighting Factors'!$Q$5","v":160.1},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1234.2,1074.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB218,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX219*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY219*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ219*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H219>0,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H219),'Weighting Factors'!H219,VLOOKUP($CV219,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV219,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H219=\"\",\"\",IF('Weighting Factors'!J219=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S219+T219+Y219+AA219+AE219+AH219+AJ219++AO219+AP219+AQ219+AU219+AR219)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA219+'2018 Legal Max'!BB219","v":4302845},{"$f":"SUM((AV219+AR219)*'Weighting Factors'!$Q$5)+BA219+'2018 Legal Max'!BB219","v":4944205},{"$f":"IF('Weighting Factors'!H219>0,'Weighting Factors'!H219,'Preliminary SO66'!AV218)","v":5012307},4944205,null,{"$f":"'Weighting Factors'!F219","v":0},{"$f":"'Weighting Factors'!E219","v":0},0,4944205,{"$f":"SUM((S219+T219+Y219+AA219+AE219+AH219+AJ219++AO219+AP219+AQ219+AR219)*'Weighting Factors'!Q$12)+(MAX(AS219,'Weighting Factors'!B219))","v":5653102},0.3,1695931,1699163,1695931,0.3,0,false,0,0,0,true,342.16879999999998,0.39024599999999998,225,0,156.4,1.9,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF219^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF219^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":803.51},{"$f":"ROUND(CG219/'Weighting Factors'!$Q$5,4)","v":0.2006},59.5,0,0,0,0,{"$f":"SUM((AV219*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA219)*CM219","v":0},0,0.55089999999999995,33,0,1234.2,null,null,"D0430"]
[431,"Barton","Hoisington ",645.5,0,645.5,660.4,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},660.4,672.6,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},672.6,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":703.2},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":703.2},{"$f":"IF('Military Provision'!J221=\"YES\", MAX('2018 Legal Max'!L220,'2018 Legal Max'!I220,AVERAGE('2018 Legal Max'!F220,'2018 Legal Max'!I220,'2018 Legal Max'!L220)), MAX(L220, I220))","v":672.6},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":50},735.6,247.3,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM219,VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U220/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN219,VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W220*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO219,VLOOKUP($CV220,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":450},{"$f":"Z220/6*'Weighting Factors'!$Q$6","v":37.5},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":737},74,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":316},{"$f":"IF(A220=207, AD220,MAX(AC220,AD220))*'Weighting Factors'!$Q$9","v":152.9},17.399999999999999,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG219,VLOOKUP($CV220,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":20.2},20.2,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":218},{"$f":"AI220*'Weighting Factors'!$Q$10","v":54.5},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":76.5},22.3,{"$f":"AL220*'Weighting Factors'!$Q$5","v":89334},117101,{"$f":"MAX(AM220, AN220)/'Weighting Factors'!$Q$5","v":29.2},{"$f":"CJ220/'Weighting Factors'!$Q$5","v":0},{"$f":"CK220/'Weighting Factors'!$Q$5","v":0},{"$f":"CO220/'Weighting Factors'!$Q$5","v":0},691134,{"$f":"AS220/'Weighting Factors'!$Q$5","v":172.5},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},1451.1,1278.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB219,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX220*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY220*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ220*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H220>0,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H220),'Weighting Factors'!H220,VLOOKUP($CV220,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV220,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H220=\"\",\"\",IF('Weighting Factors'!J220=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S220+T220+Y220+AA220+AE220+AH220+AJ220++AO220+AP220+AQ220+AU220+AR220)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA220+'2018 Legal Max'!BB220","v":5122072},{"$f":"SUM((AV220+AR220)*'Weighting Factors'!$Q$5)+BA220+'2018 Legal Max'!BB220","v":5813107},{"$f":"IF('Weighting Factors'!H220>0,'Weighting Factors'!H220,'Preliminary SO66'!AV219)","v":6113957},5813107,null,{"$f":"'Weighting Factors'!F220","v":0},{"$f":"'Weighting Factors'!E220","v":0},0,5813107,{"$f":"SUM((S220+T220+Y220+AA220+AE220+AH220+AJ220++AO220+AP220+AQ220+AR220)*'Weighting Factors'!Q$12)+(MAX(AS220,'Weighting Factors'!B220))","v":6427558},0.3,1928267,1794000,1794000,0.27910000000000001,0,false,0,0,0,true,539.05499999999995,0.33619199999999999,247.3,0,292,0.26,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF220^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF220^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1169.44},{"$f":"ROUND(CG220/'Weighting Factors'!$Q$5,4)","v":0.29189999999999999},22.3,0,0,0,0,{"$f":"SUM((AV220*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA220)*CM220","v":0},0,0.42880000000000001,0,17.399999999999999,1451.1,null,null,"D0431"]
[432,"Ellis","Victoria ",270.5,0,270.5,272.5,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},272.5,264,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},264,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":287},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":287},{"$f":"IF('Military Provision'!J222=\"YES\", MAX('2018 Legal Max'!L221,'2018 Legal Max'!I221,AVERAGE('2018 Legal Max'!F221,'2018 Legal Max'!I221,'2018 Legal Max'!L221)), MAX(L221, I221))","v":272.5},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},294.5,146.9,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM220,VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U221/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN220,VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W221*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO220,VLOOKUP($CV221,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":141.5},{"$f":"Z221/6*'Weighting Factors'!$Q$6","v":11.8},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":289},29,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":45},{"$f":"IF(A221=207, AD221,MAX(AC221,AD221))*'Weighting Factors'!$Q$9","v":21.8},0,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG220,VLOOKUP($CV221,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI221*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":49},14.4,{"$f":"AL221*'Weighting Factors'!$Q$5","v":57686},94759,{"$f":"MAX(AM221, AN221)/'Weighting Factors'!$Q$5","v":23.7},{"$f":"CJ221/'Weighting Factors'!$Q$5","v":0},{"$f":"CK221/'Weighting Factors'!$Q$5","v":0},{"$f":"CO221/'Weighting Factors'!$Q$5","v":0},219713,{"$f":"AS221/'Weighting Factors'!$Q$5","v":54.8},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},553.5,498.7,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB220,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX221*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY221*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ221*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H221>0,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H221),'Weighting Factors'!H221,VLOOKUP($CV221,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV221,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H221=\"\",\"\",IF('Weighting Factors'!J221=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S221+T221+Y221+AA221+AE221+AH221+AJ221++AO221+AP221+AQ221+AU221+AR221)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA221+'2018 Legal Max'!BB221","v":1997792},{"$f":"SUM((AV221+AR221)*'Weighting Factors'!$Q$5)+BA221+'2018 Legal Max'!BB221","v":2217321},{"$f":"IF('Weighting Factors'!H221>0,'Weighting Factors'!H221,'Preliminary SO66'!AV220)","v":2222929},2217321,null,{"$f":"'Weighting Factors'!F221","v":0},{"$f":"'Weighting Factors'!E221","v":0},0,2217321,{"$f":"SUM((S221+T221+Y221+AA221+AE221+AH221+AJ221++AO221+AP221+AQ221+AR221)*'Weighting Factors'!Q$12)+(MAX(AS221,'Weighting Factors'!B221))","v":2509830},0.3,752949,748369,748369,0.29820000000000002,0,true,1877.8979999999999,0.49876500000000001,146.9,false,0,0,0,0,193.3,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF221^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF221^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG221/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},14.4,0,0,0,0,{"$f":"SUM((AV221*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA221)*CM221","v":0},0,0.15570000000000001,0,0,553.5,null,null,"D0432"]
[434,"Osage","Santa Fe Trail ",930,0,930,914.7,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},914.7,903,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},903,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":985.1},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":985.1},{"$f":"IF('Military Provision'!J223=\"YES\", MAX('2018 Legal Max'!L222,'2018 Legal Max'!I222,AVERAGE('2018 Legal Max'!F222,'2018 Legal Max'!I222,'2018 Legal Max'!L222)), MAX(L222, I222))","v":914.7},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":68},994.2,246.9,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM221,VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U222/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN221,VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W222*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO221,VLOOKUP($CV222,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z222/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1028},103,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":370},{"$f":"IF(A222=207, AD222,MAX(AC222,AD222))*'Weighting Factors'!$Q$9","v":179.1},2.6,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG221,VLOOKUP($CV222,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":9.1999999999999993},9.1999999999999993,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI222*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":703.5},125.7,{"$f":"AL222*'Weighting Factors'!$Q$5","v":503554},597830,{"$f":"MAX(AM222, AN222)/'Weighting Factors'!$Q$5","v":149.19999999999999},{"$f":"CJ222/'Weighting Factors'!$Q$5","v":0},{"$f":"CK222/'Weighting Factors'!$Q$5","v":0},{"$f":"CO222/'Weighting Factors'!$Q$5","v":0},1402127,{"$f":"AS222/'Weighting Factors'!$Q$5","v":350},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1928.8,1578.8,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB221,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1},16,{"$f":"SUM(AX222*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY222*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ222*'Weighting Factors'!$T$12)","v":13044},0,{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H222>0,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H222),'Weighting Factors'!H222,VLOOKUP($CV222,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV222,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H222=\"\",\"\",IF('Weighting Factors'!J222=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S222+T222+Y222+AA222+AE222+AH222+AJ222++AO222+AP222+AQ222+AU222+AR222)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA222+'2018 Legal Max'!BB222","v":6337717},{"$f":"SUM((AV222+AR222)*'Weighting Factors'!$Q$5)+BA222+'2018 Legal Max'!BB222","v":7739817},{"$f":"IF('Weighting Factors'!H222>0,'Weighting Factors'!H222,'Preliminary SO66'!AV221)","v":8067602},7739817,null,{"$f":"'Weighting Factors'!F222","v":0},{"$f":"'Weighting Factors'!E222","v":0},0,7739817,{"$f":"SUM((S222+T222+Y222+AA222+AE222+AH222+AJ222++AO222+AP222+AQ222+AR222)*'Weighting Factors'!Q$12)+(MAX(AS222,'Weighting Factors'!B222))","v":8500607},0.3,2550182,2634230,2550182,0.3,0,false,0,0,0,true,859.07249999999999,0.248333,246.9,0,201,3.5,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF222^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF222^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":716.03},{"$f":"ROUND(CG222/'Weighting Factors'!$Q$5,4)","v":0.1787},125.7,0,0,0,0,{"$f":"SUM((AV222*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA222)*CM222","v":0},0,0.3599,0,2.6,1928.8,null,null,"D0434"]
[435,"Dickinson","Abilene ",1482.9,0,1482.9,1458.5,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1458.5,1428.2,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1428.2,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1504.2},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1504.2},{"$f":"IF('Military Provision'!J224=\"YES\", MAX('2018 Legal Max'!L223,'2018 Legal Max'!I223,AVERAGE('2018 Legal Max'!F223,'2018 Legal Max'!I223,'2018 Legal Max'!L223)), MAX(L223, I223))","v":1458.5},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":113},1571.5,82,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM222,VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":29.6},{"$f":"(U223/6)*'Weighting Factors'!$Q$7","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN222,VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W223*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO222,VLOOKUP($CV223,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":519.79999999999995},{"$f":"Z223/6*'Weighting Factors'!$Q$6","v":43.3},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1581},158,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":528},{"$f":"IF(A223=207, AD223,MAX(AC223,AD223))*'Weighting Factors'!$Q$9","v":255.6},0,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG222,VLOOKUP($CV223,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.8},6.8,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":236.7},{"$f":"AI223*'Weighting Factors'!$Q$10","v":59.2},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":230.3},44.7,{"$f":"AL223*'Weighting Factors'!$Q$5","v":179068},212245,{"$f":"MAX(AM223, AN223)/'Weighting Factors'!$Q$5","v":53},{"$f":"CJ223/'Weighting Factors'!$Q$5","v":0},{"$f":"CK223/'Weighting Factors'!$Q$5","v":0},{"$f":"CO223/'Weighting Factors'!$Q$5","v":0},1373110,{"$f":"AS223/'Weighting Factors'!$Q$5","v":342.8},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},2419.5,2076.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB222,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.4},14,{"$f":"SUM(AX223*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY223*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ223*'Weighting Factors'!$T$12)","v":65606},0,{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H223>0,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H223),'Weighting Factors'!H223,VLOOKUP($CV223,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV223,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H223=\"\",\"\",IF('Weighting Factors'!J223=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S223+T223+Y223+AA223+AE223+AH223+AJ223++AO223+AP223+AQ223+AU223+AR223)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA223+'2018 Legal Max'!BB223","v":8384866},{"$f":"SUM((AV223+AR223)*'Weighting Factors'!$Q$5)+BA223+'2018 Legal Max'!BB223","v":9758123},{"$f":"IF('Weighting Factors'!H223>0,'Weighting Factors'!H223,'Preliminary SO66'!AV222)","v":10277704},9758123,null,{"$f":"'Weighting Factors'!F223","v":0},{"$f":"'Weighting Factors'!E223","v":0},0,9758123,{"$f":"SUM((S223+T223+Y223+AA223+AE223+AH223+AJ223++AO223+AP223+AQ223+AR223)*'Weighting Factors'!Q$12)+(MAX(AS223,'Weighting Factors'!B223))","v":10713428},0.3,3214028,3371345,3214028,0.3,0,false,0,0,0,true,1573.4812999999999,5.2195999999999999E-2,82,0,101.5,2.27,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF223^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF223^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":776.99},{"$f":"ROUND(CG223/'Weighting Factors'!$Q$5,4)","v":0.19400000000000001},44.7,0,0,0,0,{"$f":"SUM((AV223*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA223)*CM223","v":0},0,0.33400000000000002,0,0,2419.5,null,null,"D0435"]
[436,"Montgomery","Caney Valley ",689.5,0,689.5,704.5,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},704.5,686.4,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},686.4,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":768.5},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":768.5},{"$f":"IF('Military Provision'!J225=\"YES\", MAX('2018 Legal Max'!L224,'2018 Legal Max'!I224,AVERAGE('2018 Legal Max'!F224,'2018 Legal Max'!I224,'2018 Legal Max'!L224)), MAX(L224, I224))","v":704.5},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":47},756.5,249,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM223,VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.6},{"$f":"(U224/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN223,VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":9},{"$f":"W224*'Weighting Factors'!$Q$8","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO223,VLOOKUP($CV224,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":124.2},{"$f":"Z224/6*'Weighting Factors'!$Q$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":781},78,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":327},{"$f":"IF(A224=207, AD224,MAX(AC224,AD224))*'Weighting Factors'!$Q$9","v":158.30000000000001},15.7,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG223,VLOOKUP($CV224,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":16},16,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI224*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":269},55.7,{"$f":"AL224*'Weighting Factors'!$Q$5","v":223134},290056,{"$f":"MAX(AM224, AN224)/'Weighting Factors'!$Q$5","v":72.400000000000006},{"$f":"CJ224/'Weighting Factors'!$Q$5","v":0},{"$f":"CK224/'Weighting Factors'!$Q$5","v":0},{"$f":"CO224/'Weighting Factors'!$Q$5","v":0},447334,{"$f":"AS224/'Weighting Factors'!$Q$5","v":111.7},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1376,1264.3,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB223,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},4,{"$f":"SUM(AX224*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY224*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ224*'Weighting Factors'!$T$12)","v":17836},0,{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H224>0,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H224),'Weighting Factors'!H224,VLOOKUP($CV224,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV224,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H224=\"\",\"\",IF('Weighting Factors'!J224=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S224+T224+Y224+AA224+AE224+AH224+AJ224++AO224+AP224+AQ224+AU224+AR224)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA224+'2018 Legal Max'!BB224","v":5082622},{"$f":"SUM((AV224+AR224)*'Weighting Factors'!$Q$5)+BA224+'2018 Legal Max'!BB224","v":5530092},{"$f":"IF('Weighting Factors'!H224>0,'Weighting Factors'!H224,'Preliminary SO66'!AV223)","v":5634712},5530092,null,{"$f":"'Weighting Factors'!F224","v":0},{"$f":"'Weighting Factors'!E224","v":-933},-933,5529159,{"$f":"SUM((S224+T224+Y224+AA224+AE224+AH224+AJ224++AO224+AP224+AQ224+AR224)*'Weighting Factors'!Q$12)+(MAX(AS224,'Weighting Factors'!B224))","v":6203637},0.3,1861091,1884260,1861091,0.3,0,false,0,0,0,true,564.91880000000003,0.32909100000000002,249,0,168,1.6,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF224^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF224^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":830},{"$f":"ROUND(CG224/'Weighting Factors'!$Q$5,4)","v":0.2072},55.7,0,0,0,0,{"$f":"SUM((AV224*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA224)*CM224","v":0},0,0.41870000000000002,0,15.7,1376,null,null,"D0436"]
[437,"Shawnee","Auburn Washburn ",5620.3,0,5620.3,5732.2,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},5732.2,5744.9,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},5744.9,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":6215.3},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":6215.3},{"$f":"IF('Military Provision'!J226=\"YES\", MAX('2018 Legal Max'!L225,'2018 Legal Max'!I225,AVERAGE('2018 Legal Max'!F225,'2018 Legal Max'!I225,'2018 Legal Max'!L225)), MAX(L225, I225))","v":5744.9},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":464},6243.9,218.8,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM224,VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":124.9},{"$f":"(U225/6)*'Weighting Factors'!$Q$7","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN224,VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":152},{"$f":"W225*'Weighting Factors'!$Q$8","v":28.1},28.1,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO224,VLOOKUP($CV225,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":794.8},{"$f":"Z225/6*'Weighting Factors'!$Q$6","v":66.2},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":6322},632,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1531},{"$f":"IF(A225=207, AD225,MAX(AC225,AD225))*'Weighting Factors'!$Q$9","v":741},0,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG224,VLOOKUP($CV225,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":44.9},44.9,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI225*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":3294.5},414.4,{"$f":"AL225*'Weighting Factors'!$Q$5","v":1660086},1778083,{"$f":"MAX(AM225, AN225)/'Weighting Factors'!$Q$5","v":443.9},{"$f":"CJ225/'Weighting Factors'!$Q$5","v":0},{"$f":"CK225/'Weighting Factors'!$Q$5","v":0},{"$f":"CO225/'Weighting Factors'!$Q$5","v":0},5784119,{"$f":"AS225/'Weighting Factors'!$Q$5","v":1443.9},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},9230.7000000000007,7786.8,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB224,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},5.5,{"$f":"SUM(AX225*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY225*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ225*'Weighting Factors'!$T$12)","v":3900},0,{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H225>0,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H225),'Weighting Factors'!H225,VLOOKUP($CV225,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV225,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H225=\"\",\"\",IF('Weighting Factors'!J225=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S225+T225+Y225+AA225+AE225+AH225+AJ225++AO225+AP225+AQ225+AU225+AR225)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA225+'2018 Legal Max'!BB225","v":31197821},{"$f":"SUM((AV225+AR225)*'Weighting Factors'!$Q$5)+BA225+'2018 Legal Max'!BB225","v":36982084},{"$f":"IF('Weighting Factors'!H225>0,'Weighting Factors'!H225,'Preliminary SO66'!AV224)","v":37400681},36982084,null,{"$f":"'Weighting Factors'!F225","v":0},{"$f":"'Weighting Factors'!E225","v":-6998},-6998,36975086,{"$f":"SUM((S225+T225+Y225+AA225+AE225+AH225+AJ225++AO225+AP225+AQ225+AR225)*'Weighting Factors'!Q$12)+(MAX(AS225,'Weighting Factors'!B225))","v":40746851},0.3,12224055,12355136,12224055,0.3,0,false,0,0,0,false,0,0,0,218.8,128,25.74,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF225^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF225^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG225/'Weighting Factors'!$Q$5,4)","v":0.1258},414.4,0,0,0,1.9900000000000001E-2,{"$f":"SUM((AV225*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA225)*CM225","v":735943},0,0.2422,0,0,9230.7000000000007,null,null,"D0437"]
[438,"Pratt","Skyline Schools ",375,0,375,377.5,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},377.5,385,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},385,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":393},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":393},{"$f":"IF('Military Provision'!J227=\"YES\", MAX('2018 Legal Max'!L226,'2018 Legal Max'!I226,AVERAGE('2018 Legal Max'!F226,'2018 Legal Max'!I226,'2018 Legal Max'!L226)), MAX(L226, I226))","v":385},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":25},413.5,184.3,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM225,VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":7.8},{"$f":"(U226/6)*'Weighting Factors'!$Q$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN225,VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W226*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO225,VLOOKUP($CV226,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":141.1},{"$f":"Z226/6*'Weighting Factors'!$Q$6","v":11.8},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":400},40,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":95},{"$f":"IF(A226=207, AD226,MAX(AC226,AD226))*'Weighting Factors'!$Q$9","v":46},0,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG225,VLOOKUP($CV226,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI226*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":122},35.9,{"$f":"AL226*'Weighting Factors'!$Q$5","v":143815},199919,{"$f":"MAX(AM226, AN226)/'Weighting Factors'!$Q$5","v":49.9},{"$f":"CJ226/'Weighting Factors'!$Q$5","v":0},{"$f":"CK226/'Weighting Factors'!$Q$5","v":0},{"$f":"CO226/'Weighting Factors'!$Q$5","v":0},460637,{"$f":"AS226/'Weighting Factors'!$Q$5","v":115},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},823.5,708.5,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB225,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX226*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY226*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ226*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H226>0,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H226),'Weighting Factors'!H226,VLOOKUP($CV226,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV226,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H226=\"\",\"\",IF('Weighting Factors'!J226=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S226+T226+Y226+AA226+AE226+AH226+AJ226++AO226+AP226+AQ226+AU226+AR226)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA226+'2018 Legal Max'!BB226","v":2838251},{"$f":"SUM((AV226+AR226)*'Weighting Factors'!$Q$5)+BA226+'2018 Legal Max'!BB226","v":3298941},{"$f":"IF('Weighting Factors'!H226>0,'Weighting Factors'!H226,'Preliminary SO66'!AV225)","v":3333393},3298941,null,{"$f":"'Weighting Factors'!F226","v":0},{"$f":"'Weighting Factors'!E226","v":0},0,3298941,{"$f":"SUM((S226+T226+Y226+AA226+AE226+AH226+AJ226++AO226+AP226+AQ226+AR226)*'Weighting Factors'!Q$12)+(MAX(AS226,'Weighting Factors'!B226))","v":3641802},0.31,1128959,1139286,1128959,0.31,0,false,0,0,0,true,140.4563,0.44562499999999999,184.3,0,490,0.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF226^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF226^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1178.1199999999999},{"$f":"ROUND(CG226/'Weighting Factors'!$Q$5,4)","v":0.29409999999999997},35.9,0,0,0,0,{"$f":"SUM((AV226*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA226)*CM226","v":0},0,0.23749999999999999,0,0,823.5,null,null,"D0438"]
[439,"Harvey","Sedgwick Public Schools ",467.4,0,467.4,439.5,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},439.5,443,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},443,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":475.5},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":475.5},{"$f":"IF('Military Provision'!J228=\"YES\", MAX('2018 Legal Max'!L227,'2018 Legal Max'!I227,AVERAGE('2018 Legal Max'!F227,'2018 Legal Max'!I227,'2018 Legal Max'!L227)), MAX(L227, I227))","v":443},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":34},477,202.3,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM226,VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U227/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN226,VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W227*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO226,VLOOKUP($CV227,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":220},{"$f":"Z227/6*'Weighting Factors'!$Q$6","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":476},48,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":120},{"$f":"IF(A227=207, AD227,MAX(AC227,AD227))*'Weighting Factors'!$Q$9","v":58.1},0,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG226,VLOOKUP($CV227,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI227*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":60},12.7,{"$f":"AL227*'Weighting Factors'!$Q$5","v":50876},60476,{"$f":"MAX(AM227, AN227)/'Weighting Factors'!$Q$5","v":15.1},{"$f":"CJ227/'Weighting Factors'!$Q$5","v":0},{"$f":"CK227/'Weighting Factors'!$Q$5","v":0},{"$f":"CO227/'Weighting Factors'!$Q$5","v":0},441459,{"$f":"AS227/'Weighting Factors'!$Q$5","v":110.2},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},881,770.8,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB226,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX227*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY227*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ227*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H227>0,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H227),'Weighting Factors'!H227,VLOOKUP($CV227,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV227,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H227=\"\",\"\",IF('Weighting Factors'!J227=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S227+T227+Y227+AA227+AE227+AH227+AJ227++AO227+AP227+AQ227+AU227+AR227)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA227+'2018 Legal Max'!BB227","v":3087825},{"$f":"SUM((AV227+AR227)*'Weighting Factors'!$Q$5)+BA227+'2018 Legal Max'!BB227","v":3529286},{"$f":"IF('Weighting Factors'!H227>0,'Weighting Factors'!H227,'Preliminary SO66'!AV226)","v":3671098},3529286,null,{"$f":"'Weighting Factors'!F227","v":0},{"$f":"'Weighting Factors'!E227","v":0},0,3529286,{"$f":"SUM((S227+T227+Y227+AA227+AE227+AH227+AJ227++AO227+AP227+AQ227+AR227)*'Weighting Factors'!Q$12)+(MAX(AS227,'Weighting Factors'!B227))","v":3914442},0.3,1174333,1215857,1174333,0.3,0,false,0,0,0,true,219.03749999999999,0.42405100000000001,202.3,0,42,1.43,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF227^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF227^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":847.77},{"$f":"ROUND(CG227/'Weighting Factors'!$Q$5,4)","v":0.21160000000000001},12.7,0,0,0,0,{"$f":"SUM((AV227*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA227)*CM227","v":0},0,0.25209999999999999,0,0,881,null,null,"D0439"]
[440,"Harvey","Halstead ",718.9,0,718.9,692,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},692,699,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},699,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":758.5},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":758.5},{"$f":"IF('Military Provision'!J229=\"YES\", MAX('2018 Legal Max'!L228,'2018 Legal Max'!I228,AVERAGE('2018 Legal Max'!F228,'2018 Legal Max'!I228,'2018 Legal Max'!L228)), MAX(L228, I228))","v":699},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":46},752,248.6,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM227,VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":30.6},{"$f":"(U228/6)*'Weighting Factors'!$Q$7","v":2},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN227,VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":14},{"$f":"W228*'Weighting Factors'!$Q$8","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO227,VLOOKUP($CV228,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":379.1},{"$f":"Z228/6*'Weighting Factors'!$Q$6","v":31.6},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":777},78,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":238},{"$f":"IF(A228=207, AD228,MAX(AC228,AD228))*'Weighting Factors'!$Q$9","v":115.2},0,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG227,VLOOKUP($CV228,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.3},0.3,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI228*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":335},63.4,{"$f":"AL228*'Weighting Factors'!$Q$5","v":253980},311242,{"$f":"MAX(AM228, AN228)/'Weighting Factors'!$Q$5","v":77.7},{"$f":"CJ228/'Weighting Factors'!$Q$5","v":0},{"$f":"CK228/'Weighting Factors'!$Q$5","v":0},{"$f":"CO228/'Weighting Factors'!$Q$5","v":0},624063,{"$f":"AS228/'Weighting Factors'!$Q$5","v":155.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1383.8,1228,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB227,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX228*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY228*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ228*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H228>0,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H228),'Weighting Factors'!H228,VLOOKUP($CV228,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV228,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H228=\"\",\"\",IF('Weighting Factors'!J228=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S228+T228+Y228+AA228+AE228+AH228+AJ228++AO228+AP228+AQ228+AU228+AR228)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA228+'2018 Legal Max'!BB228","v":4919368},{"$f":"SUM((AV228+AR228)*'Weighting Factors'!$Q$5)+BA228+'2018 Legal Max'!BB228","v":5543503},{"$f":"IF('Weighting Factors'!H228>0,'Weighting Factors'!H228,'Preliminary SO66'!AV227)","v":5654469},5543503,null,{"$f":"'Weighting Factors'!F228","v":0},{"$f":"'Weighting Factors'!E228","v":0},0,5543503,{"$f":"SUM((S228+T228+Y228+AA228+AE228+AH228+AJ228++AO228+AP228+AQ228+AR228)*'Weighting Factors'!Q$12)+(MAX(AS228,'Weighting Factors'!B228))","v":6171455},0.3,1851437,1881744,1851437,0.3,0,false,0,0,0,true,559.35,0.33062000000000002,248.6,0,130,2.58,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF228^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF228^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":758.44},{"$f":"ROUND(CG228/'Weighting Factors'!$Q$5,4)","v":0.1893},63.4,0,0,0,0,{"$f":"SUM((AV228*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA228)*CM228","v":0},0,0.30630000000000002,0,0,1383.8,null,null,"D0440"]
[443,"Ford","Dodge City ",5998.8,0,5998.8,6113,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6113,6198.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},6198.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":6702.4},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":6702.4},{"$f":"IF('Military Provision'!J230=\"YES\", MAX('2018 Legal Max'!L229,'2018 Legal Max'!I229,AVERAGE('2018 Legal Max'!F229,'2018 Legal Max'!I229,'2018 Legal Max'!L229)), MAX(L229, I229))","v":6198.8},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":78.5},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":558},6835.3,239.5,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM228,VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":11891.3},{"$f":"(U229/6)*'Weighting Factors'!$Q$7","v":782.8},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN228,VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3461},{"$f":"W229*'Weighting Factors'!$Q$8","v":640.29999999999995},782.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO228,VLOOKUP($CV229,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1855.4},{"$f":"Z229/6*'Weighting Factors'!$Q$6","v":154.6},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":6934},693,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":4693},{"$f":"IF(A229=207, AD229,MAX(AC229,AD229))*'Weighting Factors'!$Q$9","v":2271.4},492.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG228,VLOOKUP($CV229,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":492.7},492.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":206.7},{"$f":"AI229*'Weighting Factors'!$Q$10","v":51.7},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2634},422.8,{"$f":"AL229*'Weighting Factors'!$Q$5","v":1693737},1817374,{"$f":"MAX(AM229, AN229)/'Weighting Factors'!$Q$5","v":453.7},{"$f":"CJ229/'Weighting Factors'!$Q$5","v":0},{"$f":"CK229/'Weighting Factors'!$Q$5","v":0},{"$f":"CO229/'Weighting Factors'!$Q$5","v":0},5206701,{"$f":"AS229/'Weighting Factors'!$Q$5","v":1299.7},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},12582.5,11282.8,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB228,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},53,{"$f":"SUM(AX229*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY229*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ229*'Weighting Factors'!$T$12)","v":47577},0,{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H229>0,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H229),'Weighting Factors'!H229,VLOOKUP($CV229,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV229,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H229=\"\",\"\",IF('Weighting Factors'!J229=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S229+T229+Y229+AA229+AE229+AH229+AJ229++AO229+AP229+AQ229+AU229+AR229)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA229+'2018 Legal Max'!BB229","v":45246474},{"$f":"SUM((AV229+AR229)*'Weighting Factors'!$Q$5)+BA229+'2018 Legal Max'!BB229","v":50453072},{"$f":"IF('Weighting Factors'!H229>0,'Weighting Factors'!H229,'Preliminary SO66'!AV228)","v":52392907},50453072,null,{"$f":"'Weighting Factors'!F229","v":0},{"$f":"'Weighting Factors'!E229","v":0},0,50453072,{"$f":"SUM((S229+T229+Y229+AA229+AE229+AH229+AJ229++AO229+AP229+AQ229+AR229)*'Weighting Factors'!Q$12)+(MAX(AS229,'Weighting Factors'!B229))","v":55861983},0.3,16758595,17375027,16758595,0.3,0,false,0,0,0,false,0,0,0,239.5,425.7,6.19,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF229^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF229^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":643},{"$f":"ROUND(CG229/'Weighting Factors'!$Q$5,4)","v":0.1605},422.8,0,0,0,0,{"$f":"SUM((AV229*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA229)*CM229","v":0},0,0.67679999999999996,492.8,0,12582.5,null,null,"D0443"]
[444,"Rice","Little River ",307.8,0,307.8,296.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},296.89999999999998,285,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},285,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":284.5},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":284.5},{"$f":"IF('Military Provision'!J231=\"YES\", MAX('2018 Legal Max'!L230,'2018 Legal Max'!I230,AVERAGE('2018 Legal Max'!F230,'2018 Legal Max'!I230,'2018 Legal Max'!L230)), MAX(L230, I230))","v":296.89999999999998},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":18},320.89999999999998,153.1,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM229,VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2},{"$f":"(U230/6)*'Weighting Factors'!$Q$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN229,VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W230*'Weighting Factors'!$Q$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO229,VLOOKUP($CV230,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":155.9},{"$f":"Z230/6*'Weighting Factors'!$Q$6","v":13},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":299},30,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":61},{"$f":"IF(A230=207, AD230,MAX(AC230,AD230))*'Weighting Factors'!$Q$9","v":29.5},0,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG229,VLOOKUP($CV230,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI230*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":149.5},37.200000000000003,{"$f":"AL230*'Weighting Factors'!$Q$5","v":149023},187592,{"$f":"MAX(AM230, AN230)/'Weighting Factors'!$Q$5","v":46.8},{"$f":"CJ230/'Weighting Factors'!$Q$5","v":0},{"$f":"CK230/'Weighting Factors'!$Q$5","v":0},{"$f":"CO230/'Weighting Factors'!$Q$5","v":0},328173,{"$f":"AS230/'Weighting Factors'!$Q$5","v":81.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},646.6,564.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB229,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX230*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY230*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ230*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H230>0,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H230),'Weighting Factors'!H230,VLOOKUP($CV230,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV230,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H230=\"\",\"\",IF('Weighting Factors'!J230=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S230+T230+Y230+AA230+AE230+AH230+AJ230++AO230+AP230+AQ230+AU230+AR230)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA230+'2018 Legal Max'!BB230","v":2262188},{"$f":"SUM((AV230+AR230)*'Weighting Factors'!$Q$5)+BA230+'2018 Legal Max'!BB230","v":2590280},{"$f":"IF('Weighting Factors'!H230>0,'Weighting Factors'!H230,'Preliminary SO66'!AV229)","v":2682017},2590280,null,{"$f":"'Weighting Factors'!F230","v":0},{"$f":"'Weighting Factors'!E230","v":0},0,2590280,{"$f":"SUM((S230+T230+Y230+AA230+AE230+AH230+AJ230++AO230+AP230+AQ230+AR230)*'Weighting Factors'!Q$12)+(MAX(AS230,'Weighting Factors'!B230))","v":2879053},0.3,863716,885063,863716,0.3,0,false,0,0,0,true,25.863800000000001,0.47708499999999998,153.1,0,244.5,0.61,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF230^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF230^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":995.63},{"$f":"ROUND(CG230/'Weighting Factors'!$Q$5,4)","v":0.2485},37.200000000000003,0,0,0,0,{"$f":"SUM((AV230*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA230)*CM230","v":0},0,0.20399999999999999,0,0,646.6,null,null,"D0444"]
[445,"Montgomery","Coffeyville ",1554.5,0,1554.5,1553.6,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1553.6,1552.8,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1552.8,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1705.9},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1705.9},{"$f":"IF('Military Provision'!J232=\"YES\", MAX('2018 Legal Max'!L231,'2018 Legal Max'!I231,AVERAGE('2018 Legal Max'!F231,'2018 Legal Max'!I231,'2018 Legal Max'!L231)), MAX(L231, I231))","v":1553.6},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":142},1730.6,60.6,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM230,VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":350.3},{"$f":"(U231/6)*'Weighting Factors'!$Q$7","v":23.1},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN230,VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":182},{"$f":"W231*'Weighting Factors'!$Q$8","v":33.700000000000003},33.700000000000003,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO230,VLOOKUP($CV231,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":307},{"$f":"Z231/6*'Weighting Factors'!$Q$6","v":25.6},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1801},180,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1250},{"$f":"IF(A231=207, AD231,MAX(AC231,AD231))*'Weighting Factors'!$Q$9","v":605},131.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG230,VLOOKUP($CV231,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":131.19999999999999},131.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI231*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":390},70.7,{"$f":"AL231*'Weighting Factors'!$Q$5","v":283224},320872,{"$f":"MAX(AM231, AN231)/'Weighting Factors'!$Q$5","v":80.099999999999994},{"$f":"CJ231/'Weighting Factors'!$Q$5","v":0},{"$f":"CK231/'Weighting Factors'!$Q$5","v":0},{"$f":"CO231/'Weighting Factors'!$Q$5","v":0},1331951,{"$f":"AS231/'Weighting Factors'!$Q$5","v":332.5},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2999.4,2666.9,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB230,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":5.6},63,{"$f":"SUM(AX231*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY231*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ231*'Weighting Factors'!$T$12)","v":99187},0,{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H231>0,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H231),'Weighting Factors'!H231,VLOOKUP($CV231,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV231,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H231=\"\",\"\",IF('Weighting Factors'!J231=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S231+T231+Y231+AA231+AE231+AH231+AJ231++AO231+AP231+AQ231+AU231+AR231)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA231+'2018 Legal Max'!BB231","v":10782788},{"$f":"SUM((AV231+AR231)*'Weighting Factors'!$Q$5)+BA231+'2018 Legal Max'!BB231","v":12114783},{"$f":"IF('Weighting Factors'!H231>0,'Weighting Factors'!H231,'Preliminary SO66'!AV230)","v":12201579},12114783,null,{"$f":"'Weighting Factors'!F231","v":0},{"$f":"'Weighting Factors'!E231","v":-4665},-4665,12110118,{"$f":"SUM((S231+T231+Y231+AA231+AE231+AH231+AJ231++AO231+AP231+AQ231+AR231)*'Weighting Factors'!Q$12)+(MAX(AS231,'Weighting Factors'!B231))","v":13523025},0.3,4056908,3946454,3946454,0.2918,0,false,0,0,0,false,0,0,0,60.6,120,3.25,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF231^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF231^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":726.11},{"$f":"ROUND(CG231/'Weighting Factors'!$Q$5,4)","v":0.18129999999999999},70.7,0,0,0,0,{"$f":"SUM((AV231*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA231)*CM231","v":0},0,0.69410000000000005,131.30000000000001,0,2999.4,null,null,"D0445"]
[446,"Montgomery","Independence ",1819.9,0,1819.9,1812.7,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1812.7,1809.6,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1809.6,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1979.6},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1979.6},{"$f":"IF('Military Provision'!J233=\"YES\", MAX('2018 Legal Max'!L232,'2018 Legal Max'!I232,AVERAGE('2018 Legal Max'!F232,'2018 Legal Max'!I232,'2018 Legal Max'!L232)), MAX(L232, I232))","v":1812.7},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":17.5},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":164},1994.2,69.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM231,VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":65},{"$f":"(U232/6)*'Weighting Factors'!$Q$7","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN231,VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":53},{"$f":"W232*'Weighting Factors'!$Q$8","v":9.8000000000000007},9.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO231,VLOOKUP($CV232,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":378.8},{"$f":"Z232/6*'Weighting Factors'!$Q$6","v":31.6},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2141},214,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1087},{"$f":"IF(A232=207, AD232,MAX(AC232,AD232))*'Weighting Factors'!$Q$9","v":526.1},114.1,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG231,VLOOKUP($CV232,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":98.1},114.1,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI232*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":350},72,{"$f":"AL232*'Weighting Factors'!$Q$5","v":288432},386356,{"$f":"MAX(AM232, AN232)/'Weighting Factors'!$Q$5","v":96.4},{"$f":"CJ232/'Weighting Factors'!$Q$5","v":0},{"$f":"CK232/'Weighting Factors'!$Q$5","v":0},{"$f":"CO232/'Weighting Factors'!$Q$5","v":0},1492098,{"$f":"AS232/'Weighting Factors'!$Q$5","v":372.5},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3214.6,2842.1,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB231,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX232*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY232*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ232*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H232>0,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H232),'Weighting Factors'!H232,VLOOKUP($CV232,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV232,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H232=\"\",\"\",IF('Weighting Factors'!J232=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S232+T232+Y232+AA232+AE232+AH232+AJ232++AO232+AP232+AQ232+AU232+AR232)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA232+'2018 Legal Max'!BB232","v":11385453},{"$f":"SUM((AV232+AR232)*'Weighting Factors'!$Q$5)+BA232+'2018 Legal Max'!BB232","v":12877688},{"$f":"IF('Weighting Factors'!H232>0,'Weighting Factors'!H232,'Preliminary SO66'!AV231)","v":13079189},12877688,null,{"$f":"'Weighting Factors'!F232","v":0},{"$f":"'Weighting Factors'!E232","v":0},0,12877688,{"$f":"SUM((S232+T232+Y232+AA232+AE232+AH232+AJ232++AO232+AP232+AQ232+AR232)*'Weighting Factors'!Q$12)+(MAX(AS232,'Weighting Factors'!B232))","v":14253127},0.3,4275938,4108647,4108647,0.2883,0,false,0,0,0,false,0,0,0,69.900000000000006,210.9,1.66,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF232^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF232^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":824.25},{"$f":"ROUND(CG232/'Weighting Factors'!$Q$5,4)","v":0.20580000000000001},72,0,0,0,0,{"$f":"SUM((AV232*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA232)*CM232","v":0},0,0.50770000000000004,114.1,0,3214.6,null,null,"D0446"]
[447,"Montgomery","Cherryvale ",757,0,757,729.2,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},729.2,747.9,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},747.9,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":791.5},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":791.5},{"$f":"IF('Military Provision'!J234=\"YES\", MAX('2018 Legal Max'!L233,'2018 Legal Max'!I233,AVERAGE('2018 Legal Max'!F233,'2018 Legal Max'!I233,'2018 Legal Max'!L233)), MAX(L233, I233))","v":747.9},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":58},812.9,251.9,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM232,VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U233/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN232,VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W233*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO232,VLOOKUP($CV233,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":208.2},{"$f":"Z233/6*'Weighting Factors'!$Q$6","v":17.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":808},81,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":440},{"$f":"IF(A233=207, AD233,MAX(AC233,AD233))*'Weighting Factors'!$Q$9","v":213},46.2,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG232,VLOOKUP($CV233,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":40.6},46.2,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI233*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":89},21.9,{"$f":"AL233*'Weighting Factors'!$Q$5","v":87731},139828,{"$f":"MAX(AM233, AN233)/'Weighting Factors'!$Q$5","v":34.9},{"$f":"CJ233/'Weighting Factors'!$Q$5","v":0},{"$f":"CK233/'Weighting Factors'!$Q$5","v":0},{"$f":"CO233/'Weighting Factors'!$Q$5","v":0},584239,{"$f":"AS233/'Weighting Factors'!$Q$5","v":145.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1522.1,1376.3,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB232,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX233*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY233*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ233*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H233>0,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H233),'Weighting Factors'!H233,VLOOKUP($CV233,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV233,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H233=\"\",\"\",IF('Weighting Factors'!J233=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S233+T233+Y233+AA233+AE233+AH233+AJ233++AO233+AP233+AQ233+AU233+AR233)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA233+'2018 Legal Max'!BB233","v":5513458},{"$f":"SUM((AV233+AR233)*'Weighting Factors'!$Q$5)+BA233+'2018 Legal Max'!BB233","v":6097533},{"$f":"IF('Weighting Factors'!H233>0,'Weighting Factors'!H233,'Preliminary SO66'!AV232)","v":6183261},6097533,null,{"$f":"'Weighting Factors'!F233","v":0},{"$f":"'Weighting Factors'!E233","v":0},0,6097533,{"$f":"SUM((S233+T233+Y233+AA233+AE233+AH233+AJ233++AO233+AP233+AQ233+AR233)*'Weighting Factors'!Q$12)+(MAX(AS233,'Weighting Factors'!B233))","v":6789133},0.3,2036740,2056738,2036740,0.3,0,false,0,0,0,true,634.71379999999999,0.30992900000000001,251.9,0,140,0.64,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF233^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF233^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":986.65},{"$f":"ROUND(CG233/'Weighting Factors'!$Q$5,4)","v":0.24629999999999999},21.9,0,0,0,0,{"$f":"SUM((AV233*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA233)*CM233","v":0},0,0.54459999999999997,46.2,0,1522.1,null,null,"D0447"]
[448,"McPherson","Inman ",393.8,0,393.8,392.1,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},392.1,389.9,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},389.9,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":414.5},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":414.5},{"$f":"IF('Military Provision'!J235=\"YES\", MAX('2018 Legal Max'!L234,'2018 Legal Max'!I234,AVERAGE('2018 Legal Max'!F234,'2018 Legal Max'!I234,'2018 Legal Max'!L234)), MAX(L234, I234))","v":392.1},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},421.1,186.6,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM233,VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U234/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN233,VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W234*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO233,VLOOKUP($CV234,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":262.2},{"$f":"Z234/6*'Weighting Factors'!$Q$6","v":21.9},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":433},43,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":89},{"$f":"IF(A234=207, AD234,MAX(AC234,AD234))*'Weighting Factors'!$Q$9","v":43.1},0,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG233,VLOOKUP($CV234,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI234*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":102},24.6,{"$f":"AL234*'Weighting Factors'!$Q$5","v":98548},124420,{"$f":"MAX(AM234, AN234)/'Weighting Factors'!$Q$5","v":31.1},{"$f":"CJ234/'Weighting Factors'!$Q$5","v":0},{"$f":"CK234/'Weighting Factors'!$Q$5","v":0},{"$f":"CO234/'Weighting Factors'!$Q$5","v":0},498019,{"$f":"AS234/'Weighting Factors'!$Q$5","v":124.3},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},828.1,703.8,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB233,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX234*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY234*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ234*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H234>0,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H234),'Weighting Factors'!H234,VLOOKUP($CV234,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV234,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H234=\"\",\"\",IF('Weighting Factors'!J234=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S234+T234+Y234+AA234+AE234+AH234+AJ234++AO234+AP234+AQ234+AU234+AR234)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA234+'2018 Legal Max'!BB234","v":2819423},{"$f":"SUM((AV234+AR234)*'Weighting Factors'!$Q$5)+BA234+'2018 Legal Max'!BB234","v":3317369},{"$f":"IF('Weighting Factors'!H234>0,'Weighting Factors'!H234,'Preliminary SO66'!AV233)","v":3464389},3317369,null,{"$f":"'Weighting Factors'!F234","v":0},{"$f":"'Weighting Factors'!E234","v":0},0,3317369,{"$f":"SUM((S234+T234+Y234+AA234+AE234+AH234+AJ234++AO234+AP234+AQ234+AR234)*'Weighting Factors'!Q$12)+(MAX(AS234,'Weighting Factors'!B234))","v":3658081},0.33,1207167,1225000,1207167,0.33,0,false,0,0,0,true,149.8613,0.44304300000000002,186.6,0,144,0.71,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF234^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF234^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":967.51},{"$f":"ROUND(CG234/'Weighting Factors'!$Q$5,4)","v":0.24149999999999999},24.6,0,0,0,0,{"$f":"SUM((AV234*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA234)*CM234","v":0},0,0.20549999999999999,0,0,828.1,null,null,"D0448"]
[449,"Leavenworth","Easton ",597.1,0,597.1,577,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},577,575.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},575.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":624.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":624.29999999999995},{"$f":"IF('Military Provision'!J236=\"YES\", MAX('2018 Legal Max'!L235,'2018 Legal Max'!I235,AVERAGE('2018 Legal Max'!F235,'2018 Legal Max'!I235,'2018 Legal Max'!L235)), MAX(L235, I235))","v":577},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":29},606,230.4,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM234,VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U235/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN234,VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W235*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO234,VLOOKUP($CV235,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":227.5},{"$f":"Z235/6*'Weighting Factors'!$Q$6","v":19},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":628},63,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":120},{"$f":"IF(A235=207, AD235,MAX(AC235,AD235))*'Weighting Factors'!$Q$9","v":58.1},0,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG234,VLOOKUP($CV235,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI235*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":302.2},57.2,{"$f":"AL235*'Weighting Factors'!$Q$5","v":229143},292752,{"$f":"MAX(AM235, AN235)/'Weighting Factors'!$Q$5","v":73.099999999999994},{"$f":"CJ235/'Weighting Factors'!$Q$5","v":0},{"$f":"CK235/'Weighting Factors'!$Q$5","v":0},{"$f":"CO235/'Weighting Factors'!$Q$5","v":0},846031,{"$f":"AS235/'Weighting Factors'!$Q$5","v":211.2},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1197.8,986.6,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB234,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX235*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY235*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ235*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H235>0,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H235),'Weighting Factors'!H235,VLOOKUP($CV235,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV235,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H235=\"\",\"\",IF('Weighting Factors'!J235=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S235+T235+Y235+AA235+AE235+AH235+AJ235++AO235+AP235+AQ235+AU235+AR235)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA235+'2018 Legal Max'!BB235","v":3952320},{"$f":"SUM((AV235+AR235)*'Weighting Factors'!$Q$5)+BA235+'2018 Legal Max'!BB235","v":4798387},{"$f":"IF('Weighting Factors'!H235>0,'Weighting Factors'!H235,'Preliminary SO66'!AV234)","v":4902142},4798387,null,{"$f":"'Weighting Factors'!F235","v":0},{"$f":"'Weighting Factors'!E235","v":0},0,4798387,{"$f":"SUM((S235+T235+Y235+AA235+AE235+AH235+AJ235++AO235+AP235+AQ235+AR235)*'Weighting Factors'!Q$12)+(MAX(AS235,'Weighting Factors'!B235))","v":5275865},0.3,1582760,1615729,1582760,0.3,0,false,0,0,0,true,378.67500000000001,0.38022299999999998,230.4,0,117,2.58,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF235^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF235^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":758.44},{"$f":"ROUND(CG235/'Weighting Factors'!$Q$5,4)","v":0.1893},57.2,0,0,0,0,{"$f":"SUM((AV235*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA235)*CM235","v":0},0,0.19109999999999999,0,0,1197.8,null,null,"D0449"]
[450,"Shawnee","Shawnee Heights ",3351.7,0,3351.7,3298.5,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},3298.5,3272.4,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},3272.4,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":3490.7},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":3490.7},{"$f":"IF('Military Provision'!J237=\"YES\", MAX('2018 Legal Max'!L236,'2018 Legal Max'!I236,AVERAGE('2018 Legal Max'!F236,'2018 Legal Max'!I236,'2018 Legal Max'!L236)), MAX(L236, I236))","v":3298.5},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":196},3494.5,122.4,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM235,VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":229.8},{"$f":"(U236/6)*'Weighting Factors'!$Q$7","v":15.1},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN235,VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":108},{"$f":"W236*'Weighting Factors'!$Q$8","v":20},20,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO235,VLOOKUP($CV236,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":390},{"$f":"Z236/6*'Weighting Factors'!$Q$6","v":32.5},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3516},352,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":979},{"$f":"IF(A236=207, AD236,MAX(AC236,AD236))*'Weighting Factors'!$Q$9","v":473.8},0,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG235,VLOOKUP($CV236,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.4},10.4,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI236*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2488},327.2,{"$f":"AL236*'Weighting Factors'!$Q$5","v":1310763},1434100,{"$f":"MAX(AM236, AN236)/'Weighting Factors'!$Q$5","v":358},{"$f":"CJ236/'Weighting Factors'!$Q$5","v":0},{"$f":"CK236/'Weighting Factors'!$Q$5","v":0},{"$f":"CO236/'Weighting Factors'!$Q$5","v":0},3023435,{"$f":"AS236/'Weighting Factors'!$Q$5","v":754.7},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},5267.3,4512.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB235,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.6},37.5,{"$f":"SUM(AX236*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY236*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ236*'Weighting Factors'!$T$12)","v":52608},0,{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H236>0,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H236),'Weighting Factors'!H236,VLOOKUP($CV236,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV236,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H236=\"\",\"\",IF('Weighting Factors'!J236=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S236+T236+Y236+AA236+AE236+AH236+AJ236++AO236+AP236+AQ236+AU236+AR236)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA236+'2018 Legal Max'!BB236","v":18130084},{"$f":"SUM((AV236+AR236)*'Weighting Factors'!$Q$5)+BA236+'2018 Legal Max'!BB236","v":21153412},{"$f":"IF('Weighting Factors'!H236>0,'Weighting Factors'!H236,'Preliminary SO66'!AV235)","v":21665301},21153412,null,{"$f":"'Weighting Factors'!F236","v":0},{"$f":"'Weighting Factors'!E236","v":0},0,21153412,{"$f":"SUM((S236+T236+Y236+AA236+AE236+AH236+AJ236++AO236+AP236+AQ236+AR236)*'Weighting Factors'!Q$12)+(MAX(AS236,'Weighting Factors'!B236))","v":23280519},0.3,6984156,7151582,6984156,0.3,0,false,0,0,0,false,0,0,0,122.4,140,17.77,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF236^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF236^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":526.98},{"$f":"ROUND(CG236/'Weighting Factors'!$Q$5,4)","v":0.13150000000000001},327.2,0,0,0,0,{"$f":"SUM((AV236*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA236)*CM236","v":0},0,0.27839999999999998,0,0,5267.3,null,null,"D0450"]
[452,"Stanton","Stanton County ",396.6,0,396.6,406.2,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},406.2,403.5,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},403.5,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":420.5},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":420.5},{"$f":"IF('Military Provision'!J238=\"YES\", MAX('2018 Legal Max'!L237,'2018 Legal Max'!I237,AVERAGE('2018 Legal Max'!F237,'2018 Legal Max'!I237,'2018 Legal Max'!L237)), MAX(L237, I237))","v":406.2},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":30},439.7,192,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM236,VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":517.79999999999995},{"$f":"(U237/6)*'Weighting Factors'!$Q$7","v":34.1},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN236,VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":135},{"$f":"W237*'Weighting Factors'!$Q$8","v":25},34.1,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO236,VLOOKUP($CV237,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":259.3},{"$f":"Z237/6*'Weighting Factors'!$Q$6","v":21.6},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":428},43,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":161},{"$f":"IF(A237=207, AD237,MAX(AC237,AD237))*'Weighting Factors'!$Q$9","v":77.900000000000006},3,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG236,VLOOKUP($CV237,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI237*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":117},37,{"$f":"AL237*'Weighting Factors'!$Q$5","v":148222},181044,{"$f":"MAX(AM237, AN237)/'Weighting Factors'!$Q$5","v":45.2},{"$f":"CJ237/'Weighting Factors'!$Q$5","v":0},{"$f":"CK237/'Weighting Factors'!$Q$5","v":0},{"$f":"CO237/'Weighting Factors'!$Q$5","v":0},265638,{"$f":"AS237/'Weighting Factors'!$Q$5","v":66.3},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},879.8,813.5,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB236,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX237*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY237*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ237*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H237>0,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H237),'Weighting Factors'!H237,VLOOKUP($CV237,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV237,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H237=\"\",\"\",IF('Weighting Factors'!J237=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S237+T237+Y237+AA237+AE237+AH237+AJ237++AO237+AP237+AQ237+AU237+AR237)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA237+'2018 Legal Max'!BB237","v":3258881},{"$f":"SUM((AV237+AR237)*'Weighting Factors'!$Q$5)+BA237+'2018 Legal Max'!BB237","v":3524479},{"$f":"IF('Weighting Factors'!H237>0,'Weighting Factors'!H237,'Preliminary SO66'!AV236)","v":3774453},3524479,null,{"$f":"'Weighting Factors'!F237","v":0},{"$f":"'Weighting Factors'!E237","v":0},0,3524479,{"$f":"SUM((S237+T237+Y237+AA237+AE237+AH237+AJ237++AO237+AP237+AQ237+AR237)*'Weighting Factors'!Q$12)+(MAX(AS237,'Weighting Factors'!B237))","v":3941850},0.3,1182555,1258636,1182555,0.3,0,false,0,0,0,true,172.87880000000001,0.43672299999999997,192,0,690,0.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF237^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF237^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1267.05},{"$f":"ROUND(CG237/'Weighting Factors'!$Q$5,4)","v":0.31630000000000003},37,0,0,0,0,{"$f":"SUM((AV237*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA237)*CM237","v":0},0,0.37619999999999998,0,3,879.8,null,null,"D0452"]
[453,"Leavenworth","Leavenworth ",3345.2,0,3345.2,3295.8,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},3295.8,3361.8,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},3361.8,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":3603.9},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":3603.9},{"$f":"IF('Military Provision'!J239=\"YES\", MAX('2018 Legal Max'!L238,'2018 Legal Max'!I238,AVERAGE('2018 Legal Max'!F238,'2018 Legal Max'!I238,'2018 Legal Max'!L238)), MAX(L238, I238))","v":3361.8},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":44.5},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":286},3692.3,129.4,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM237,VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":57.8},{"$f":"(U238/6)*'Weighting Factors'!$Q$7","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN237,VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":70},{"$f":"W238*'Weighting Factors'!$Q$8","v":13},13,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO237,VLOOKUP($CV238,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":617.5},{"$f":"Z238/6*'Weighting Factors'!$Q$6","v":51.5},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3756},376,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1820},{"$f":"IF(A238=207, AD238,MAX(AC238,AD238))*'Weighting Factors'!$Q$9","v":880.9},171.5,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG237,VLOOKUP($CV238,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":128.69999999999999},171.5,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI238*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":630},79.3,{"$f":"AL238*'Weighting Factors'!$Q$5","v":317676},367096,{"$f":"MAX(AM238, AN238)/'Weighting Factors'!$Q$5","v":91.6},{"$f":"CJ238/'Weighting Factors'!$Q$5","v":0},{"$f":"CK238/'Weighting Factors'!$Q$5","v":0},{"$f":"CO238/'Weighting Factors'!$Q$5","v":0},3868195,{"$f":"AS238/'Weighting Factors'!$Q$5","v":965.6},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},5995.8,5030.2,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":68},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB237,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.9},0,{"$f":"SUM(AX238*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY238*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ238*'Weighting Factors'!$T$12)","v":341530},0,{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H238>0,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H238),'Weighting Factors'!H238,VLOOKUP($CV238,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV238,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H238=\"\",\"\",IF('Weighting Factors'!J238=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S238+T238+Y238+AA238+AE238+AH238+AJ238++AO238+AP238+AQ238+AU238+AR238)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA238+'2018 Legal Max'!BB238","v":20492511},{"$f":"SUM((AV238+AR238)*'Weighting Factors'!$Q$5)+BA238+'2018 Legal Max'!BB238","v":24360705},{"$f":"IF('Weighting Factors'!H238>0,'Weighting Factors'!H238,'Preliminary SO66'!AV237)","v":25092515},24360705,null,{"$f":"'Weighting Factors'!F238","v":0},{"$f":"'Weighting Factors'!E238","v":0},0,24360705,{"$f":"SUM((S238+T238+Y238+AA238+AE238+AH238+AJ238++AO238+AP238+AQ238+AR238)*'Weighting Factors'!Q$12)+(MAX(AS238,'Weighting Factors'!B238))","v":26453793},0.3,7936138,8181387,7936138,0.3,0,false,0,0,0,false,0,0,0,129.4,17,37.06,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF238^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF238^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG238/'Weighting Factors'!$Q$5,4)","v":0.1258},79.3,0,0,0,0,{"$f":"SUM((AV238*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA238)*CM238","v":0},0,0.48459999999999998,0,171.5,5995.8,null,null,"D0453"]
[454,"Osage","Burlingame Public School ",288.60000000000002,0,288.60000000000002,279.5,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},279.5,270.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},270.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":285.5},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":285.5},{"$f":"IF('Military Provision'!J240=\"YES\", MAX('2018 Legal Max'!L239,'2018 Legal Max'!I239,AVERAGE('2018 Legal Max'!F239,'2018 Legal Max'!I239,'2018 Legal Max'!L239)), MAX(L239, I239))","v":279.5},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},301.5,145.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM238,VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0.3},{"$f":"(U239/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN238,VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W239*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO238,VLOOKUP($CV239,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":61.8},{"$f":"Z239/6*'Weighting Factors'!$Q$6","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":296},30,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":96},{"$f":"IF(A239=207, AD239,MAX(AC239,AD239))*'Weighting Factors'!$Q$9","v":46.5},0,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG238,VLOOKUP($CV239,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI239*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":46},11.4,{"$f":"AL239*'Weighting Factors'!$Q$5","v":45668},67795,{"$f":"MAX(AM239, AN239)/'Weighting Factors'!$Q$5","v":16.899999999999999},{"$f":"CJ239/'Weighting Factors'!$Q$5","v":0},{"$f":"CK239/'Weighting Factors'!$Q$5","v":0},{"$f":"CO239/'Weighting Factors'!$Q$5","v":0},368716,{"$f":"AS239/'Weighting Factors'!$Q$5","v":92},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},608.1,516.1,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB238,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX239*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY239*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ239*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H239>0,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H239),'Weighting Factors'!H239,VLOOKUP($CV239,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV239,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H239=\"\",\"\",IF('Weighting Factors'!J239=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S239+T239+Y239+AA239+AE239+AH239+AJ239++AO239+AP239+AQ239+AU239+AR239)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA239+'2018 Legal Max'!BB239","v":2067497},{"$f":"SUM((AV239+AR239)*'Weighting Factors'!$Q$5)+BA239+'2018 Legal Max'!BB239","v":2436049},{"$f":"IF('Weighting Factors'!H239>0,'Weighting Factors'!H239,'Preliminary SO66'!AV238)","v":2515367},2436049,null,{"$f":"'Weighting Factors'!F239","v":0},{"$f":"'Weighting Factors'!E239","v":0},0,2436049,{"$f":"SUM((S239+T239+Y239+AA239+AE239+AH239+AJ239++AO239+AP239+AQ239+AR239)*'Weighting Factors'!Q$12)+(MAX(AS239,'Weighting Factors'!B239))","v":2703824},0.3,811147,830910,811147,0.3,0,false,0,0,0,true,1.8563000000000001,0.48367700000000002,145.80000000000001,0,74,0.62,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF239^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF239^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":992.58},{"$f":"ROUND(CG239/'Weighting Factors'!$Q$5,4)","v":0.24779999999999999},11.4,0,0,0,0,{"$f":"SUM((AV239*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA239)*CM239","v":0},0,0.32429999999999998,0,0,608.1,null,null,"D0454"]
[456,"Osage","Marais Des Cygnes Valley ",238.5,0,238.5,224.5,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},224.5,204.5,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},204.5,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":209.5},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":209.5},{"$f":"IF('Military Provision'!J241=\"YES\", MAX('2018 Legal Max'!L240,'2018 Legal Max'!I240,AVERAGE('2018 Legal Max'!F240,'2018 Legal Max'!I240,'2018 Legal Max'!L240)), MAX(L240, I240))","v":224.5},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":10},234.5,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM239,VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U240/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN239,VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W240*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO239,VLOOKUP($CV240,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":62.2},{"$f":"Z240/6*'Weighting Factors'!$Q$6","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":214},21,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":106},{"$f":"IF(A240=207, AD240,MAX(AC240,AD240))*'Weighting Factors'!$Q$9","v":51.3},10.8,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG239,VLOOKUP($CV240,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.9},10.9,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI240*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":81},20.100000000000001,{"$f":"AL240*'Weighting Factors'!$Q$5","v":80521},148687,{"$f":"MAX(AM240, AN240)/'Weighting Factors'!$Q$5","v":37.1},{"$f":"CJ240/'Weighting Factors'!$Q$5","v":0},{"$f":"CK240/'Weighting Factors'!$Q$5","v":0},{"$f":"CO240/'Weighting Factors'!$Q$5","v":0},287289,{"$f":"AS240/'Weighting Factors'!$Q$5","v":71.7},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},565,493.3,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB239,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX240*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY240*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ240*'Weighting Factors'!$T$12)","v":0},147667,{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H240>0,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H240),'Weighting Factors'!H240,VLOOKUP($CV240,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV240,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H240=\"\",\"\",IF('Weighting Factors'!J240=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S240+T240+Y240+AA240+AE240+AH240+AJ240++AO240+AP240+AQ240+AU240+AR240)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA240+'2018 Legal Max'!BB240","v":2123827},{"$f":"SUM((AV240+AR240)*'Weighting Factors'!$Q$5)+BA240+'2018 Legal Max'!BB240","v":2411057},{"$f":"IF('Weighting Factors'!H240>0,'Weighting Factors'!H240,'Preliminary SO66'!AV239)","v":2523824},2411057,null,{"$f":"'Weighting Factors'!F240","v":0},{"$f":"'Weighting Factors'!E240","v":-467},-467,2410590,{"$f":"SUM((S240+T240+Y240+AA240+AE240+AH240+AJ240++AO240+AP240+AQ240+AR240)*'Weighting Factors'!Q$12)+(MAX(AS240,'Weighting Factors'!B240))","v":2556365},0.3,766910,670000,670000,0.2621,0,true,1298.598,0.65780899999999998,154.30000000000001,false,0,0,0,0,133,0.61,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF240^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF240^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":995.63},{"$f":"ROUND(CG240/'Weighting Factors'!$Q$5,4)","v":0.2485},20.100000000000001,0,0,0,0,{"$f":"SUM((AV240*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA240)*CM240","v":0},0,0.49530000000000002,0,10.8,565,null,null,"D0456"]
[457,"Finney","Garden City ",6654.1,0,6654.1,6753,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},6753,6736.6,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},6736.6,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":7180.3},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":7180.3},{"$f":"IF('Military Provision'!J242=\"YES\", MAX('2018 Legal Max'!L241,'2018 Legal Max'!I241,AVERAGE('2018 Legal Max'!F241,'2018 Legal Max'!I241,'2018 Legal Max'!L241)), MAX(L241, I241))","v":6753},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":91.5},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":600},7444.5,260.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM240,VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":8035},{"$f":"(U241/6)*'Weighting Factors'!$Q$7","v":529},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN240,VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3089},{"$f":"W241*'Weighting Factors'!$Q$8","v":571.5},571.5,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO240,VLOOKUP($CV241,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":1639.2},{"$f":"Z241/6*'Weighting Factors'!$Q$6","v":136.6},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7473},747,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":4073},{"$f":"IF(A241=207, AD241,MAX(AC241,AD241))*'Weighting Factors'!$Q$9","v":1971.3},427.7,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG240,VLOOKUP($CV241,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":393.9},427.7,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI241*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2270},434,{"$f":"AL241*'Weighting Factors'!$Q$5","v":1738604},1983780,{"$f":"MAX(AM241, AN241)/'Weighting Factors'!$Q$5","v":495.2},{"$f":"CJ241/'Weighting Factors'!$Q$5","v":0},{"$f":"CK241/'Weighting Factors'!$Q$5","v":0},{"$f":"CO241/'Weighting Factors'!$Q$5","v":0},4991494,{"$f":"AS241/'Weighting Factors'!$Q$5","v":1246},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},12553.7,11307.7,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":49},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB240,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},53,{"$f":"SUM(AX241*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY241*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ241*'Weighting Factors'!$T$12)","v":283937},0,{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H241>0,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H241),'Weighting Factors'!H241,VLOOKUP($CV241,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV241,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H241=\"\",\"\",IF('Weighting Factors'!J241=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S241+T241+Y241+AA241+AE241+AH241+AJ241++AO241+AP241+AQ241+AU241+AR241)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA241+'2018 Legal Max'!BB241","v":45582583},{"$f":"SUM((AV241+AR241)*'Weighting Factors'!$Q$5)+BA241+'2018 Legal Max'!BB241","v":50574059},{"$f":"IF('Weighting Factors'!H241>0,'Weighting Factors'!H241,'Preliminary SO66'!AV240)","v":52100861},50574059,null,{"$f":"'Weighting Factors'!F241","v":0},{"$f":"'Weighting Factors'!E241","v":-13062},-13062,50560997,{"$f":"SUM((S241+T241+Y241+AA241+AE241+AH241+AJ241++AO241+AP241+AQ241+AR241)*'Weighting Factors'!Q$12)+(MAX(AS241,'Weighting Factors'!B241))","v":56133525},0.3,16840058,17363906,16840058,0.3,0,false,0,0,0,false,0,0,0,260.89999999999998,928,2.4500000000000002,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF241^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF241^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":765.88},{"$f":"ROUND(CG241/'Weighting Factors'!$Q$5,4)","v":0.19120000000000001},434,0,0,0,0,{"$f":"SUM((AV241*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA241)*CM241","v":0},0,0.54500000000000004,427.7,0,12553.7,null,null,"D0457"]
[458,"Leavenworth","Basehor-Linwood ",1986,0,1986,2083.9,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2083.9,2164.6,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2164.6,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2409.3000000000002},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2409.3000000000002},{"$f":"IF('Military Provision'!J243=\"YES\", MAX('2018 Legal Max'!L242,'2018 Legal Max'!I242,AVERAGE('2018 Legal Max'!F242,'2018 Legal Max'!I242,'2018 Legal Max'!L242)), MAX(L242, I242))","v":2164.6},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":164},2328.6,81.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM241,VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":14.2},{"$f":"(U242/6)*'Weighting Factors'!$Q$7","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN241,VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":28},{"$f":"W242*'Weighting Factors'!$Q$8","v":5.2},5.2,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO241,VLOOKUP($CV242,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":869.2},{"$f":"Z242/6*'Weighting Factors'!$Q$6","v":72.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2427},243,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":293},{"$f":"IF(A242=207, AD242,MAX(AC242,AD242))*'Weighting Factors'!$Q$9","v":141.80000000000001},0,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG241,VLOOKUP($CV242,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":211.7},{"$f":"AI242*'Weighting Factors'!$Q$10","v":52.9},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1317},179.5,{"$f":"AL242*'Weighting Factors'!$Q$5","v":719077},680263,{"$f":"MAX(AM242, AN242)/'Weighting Factors'!$Q$5","v":179.5},{"$f":"CJ242/'Weighting Factors'!$Q$5","v":0},{"$f":"CK242/'Weighting Factors'!$Q$5","v":0},{"$f":"CO242/'Weighting Factors'!$Q$5","v":0},2063390,{"$f":"AS242/'Weighting Factors'!$Q$5","v":515.1},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3377.1,2862,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":157},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB241,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":5.5},36,{"$f":"SUM(AX242*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY242*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ242*'Weighting Factors'!$T$12)","v":819874},0,{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H242>0,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H242),'Weighting Factors'!H242,VLOOKUP($CV242,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV242,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H242=\"\",\"\",IF('Weighting Factors'!J242=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S242+T242+Y242+AA242+AE242+AH242+AJ242++AO242+AP242+AQ242+AU242+AR242)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA242+'2018 Legal Max'!BB242","v":12285046},{"$f":"SUM((AV242+AR242)*'Weighting Factors'!$Q$5)+BA242+'2018 Legal Max'!BB242","v":14348537},{"$f":"IF('Weighting Factors'!H242>0,'Weighting Factors'!H242,'Preliminary SO66'!AV241)","v":14408303},14348537,null,{"$f":"'Weighting Factors'!F242","v":0},{"$f":"'Weighting Factors'!E242","v":-17727},-17727,14330810,{"$f":"SUM((S242+T242+Y242+AA242+AE242+AH242+AJ242++AO242+AP242+AQ242+AR242)*'Weighting Factors'!Q$12)+(MAX(AS242,'Weighting Factors'!B242))","v":14913770},0.3,4474131,4448570,4448570,0.29830000000000001,0,false,0,0,0,false,0,0,0,81.599999999999994,89.6,14.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF242^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF242^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":546.17999999999995},{"$f":"ROUND(CG242/'Weighting Factors'!$Q$5,4)","v":0.1363},179.5,0,0,0,2.6200000000000001E-2,{"$f":"SUM((AV242*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA242)*CM242","v":375932},0,0.1207,0,0,3377.1,null,null,"D0458"]
[459,"Ford","Bucklin ",211.6,0,211.6,207.3,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},207.3,207.9,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},207.9,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":229.9},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":229.9},{"$f":"IF('Military Provision'!J244=\"YES\", MAX('2018 Legal Max'!L243,'2018 Legal Max'!I243,AVERAGE('2018 Legal Max'!F243,'2018 Legal Max'!I243,'2018 Legal Max'!L243)), MAX(L243, I243))","v":207.9},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},226.9,153.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM242,VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":21.7},{"$f":"(U243/6)*'Weighting Factors'!$Q$7","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN242,VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":8},{"$f":"W243*'Weighting Factors'!$Q$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO242,VLOOKUP($CV243,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":34},{"$f":"Z243/6*'Weighting Factors'!$Q$6","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":237},24,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":94},{"$f":"IF(A243=207, AD243,MAX(AC243,AD243))*'Weighting Factors'!$Q$9","v":45.5},3.1,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG242,VLOOKUP($CV243,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI243*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":75.5},22.9,{"$f":"AL243*'Weighting Factors'!$Q$5","v":91737},108626,{"$f":"MAX(AM243, AN243)/'Weighting Factors'!$Q$5","v":27.1},{"$f":"CJ243/'Weighting Factors'!$Q$5","v":0},{"$f":"CK243/'Weighting Factors'!$Q$5","v":0},{"$f":"CO243/'Weighting Factors'!$Q$5","v":0},163087,{"$f":"AS243/'Weighting Factors'!$Q$5","v":40.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},501.4,460.7,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB242,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX243*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY243*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ243*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H243>0,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H243),'Weighting Factors'!H243,VLOOKUP($CV243,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV243,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H243=\"\",\"\",IF('Weighting Factors'!J243=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S243+T243+Y243+AA243+AE243+AH243+AJ243++AO243+AP243+AQ243+AU243+AR243)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA243+'2018 Legal Max'!BB243","v":1845564},{"$f":"SUM((AV243+AR243)*'Weighting Factors'!$Q$5)+BA243+'2018 Legal Max'!BB243","v":2008608},{"$f":"IF('Weighting Factors'!H243>0,'Weighting Factors'!H243,'Preliminary SO66'!AV242)","v":2101948},2008608,null,{"$f":"'Weighting Factors'!F243","v":0},{"$f":"'Weighting Factors'!E243","v":0},0,2008608,{"$f":"SUM((S243+T243+Y243+AA243+AE243+AH243+AJ243++AO243+AP243+AQ243+AR243)*'Weighting Factors'!Q$12)+(MAX(AS243,'Weighting Factors'!B243))","v":2266470},0.3,679941,688000,679941,0.3,0,true,1225.22,0.67795399999999995,153.80000000000001,false,0,0,0,0,358.2,0.21,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF243^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF243^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1217.53},{"$f":"ROUND(CG243/'Weighting Factors'!$Q$5,4)","v":0.3039},22.9,0,0,0,0,{"$f":"SUM((AV243*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA243)*CM243","v":0},0,0.39660000000000001,0,3.1,501.4,null,null,"D0459"]
[460,"Harvey","Hesston ",764,0,764,743.1,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},743.1,741.7,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},741.7,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":808.1},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":808.1},{"$f":"IF('Military Provision'!J245=\"YES\", MAX('2018 Legal Max'!L244,'2018 Legal Max'!I244,AVERAGE('2018 Legal Max'!F244,'2018 Legal Max'!I244,'2018 Legal Max'!L244)), MAX(L244, I244))","v":743.1},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":55},798.1,251.4,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM243,VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":68.3},{"$f":"(U244/6)*'Weighting Factors'!$Q$7","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN243,VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":26},{"$f":"W244*'Weighting Factors'!$Q$8","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO243,VLOOKUP($CV244,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":264.3},{"$f":"Z244/6*'Weighting Factors'!$Q$6","v":22},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":812},81,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":139},{"$f":"IF(A244=207, AD244,MAX(AC244,AD244))*'Weighting Factors'!$Q$9","v":67.3},0,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG243,VLOOKUP($CV244,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI244*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":79},17,{"$f":"AL244*'Weighting Factors'!$Q$5","v":68102},80892,{"$f":"MAX(AM244, AN244)/'Weighting Factors'!$Q$5","v":20.2},{"$f":"CJ244/'Weighting Factors'!$Q$5","v":0},{"$f":"CK244/'Weighting Factors'!$Q$5","v":0},{"$f":"CO244/'Weighting Factors'!$Q$5","v":0},574583,{"$f":"AS244/'Weighting Factors'!$Q$5","v":143.4},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1307.2,1163.8,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB243,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX244*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY244*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ244*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H244>0,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H244),'Weighting Factors'!H244,VLOOKUP($CV244,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV244,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H244=\"\",\"\",IF('Weighting Factors'!J244=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S244+T244+Y244+AA244+AE244+AH244+AJ244++AO244+AP244+AQ244+AU244+AR244)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA244+'2018 Legal Max'!BB244","v":4662183},{"$f":"SUM((AV244+AR244)*'Weighting Factors'!$Q$5)+BA244+'2018 Legal Max'!BB244","v":5236643},{"$f":"IF('Weighting Factors'!H244>0,'Weighting Factors'!H244,'Preliminary SO66'!AV243)","v":5311555},5236643,null,{"$f":"'Weighting Factors'!F244","v":0},{"$f":"'Weighting Factors'!E244","v":0},0,5236643,{"$f":"SUM((S244+T244+Y244+AA244+AE244+AH244+AJ244++AO244+AP244+AQ244+AR244)*'Weighting Factors'!Q$12)+(MAX(AS244,'Weighting Factors'!B244))","v":5868285},0.33,1936534,1935508,1935508,0.32979999999999998,0,false,0,0,0,true,616.39880000000005,0.31495800000000002,251.4,0,60,1.32,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF244^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF244^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":860.68},{"$f":"ROUND(CG244/'Weighting Factors'!$Q$5,4)","v":0.21479999999999999},17,0,0,0,0,{"$f":"SUM((AV244*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA244)*CM244","v":0},0,0.17119999999999999,0,0,1307.2,null,null,"D0460"]
[461,"Wilson","Neodesha ",641,0,{"$f":"D245+E245","v":641},662.5,{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G245+H245","v":662.5},636,{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J245+K245","v":636},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":671},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":671},{"$f":"IF('Military Provision'!J246=\"YES\", MAX('2018 Legal Max'!L245,'2018 Legal Max'!I245,AVERAGE('2018 Legal Max'!F245,'2018 Legal Max'!I245,'2018 Legal Max'!L245)), MAX(L245, I245))","v":662.5},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":45},{"$f":"P245+Q245+R245","v":715.5},{"$f":"MAX(BU245, BY245, CC245, CD245)","v":245.4},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM244,VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U245/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN244,VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2},{"$f":"W245*'Weighting Factors'!$Q$8","v":0.4},{"$f":"MAX(V245,X245)","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO244,VLOOKUP($CV245,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":147.5},{"$f":"Z245/6*'Weighting Factors'!$Q$6","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":693},{"$f":"AB245*0.1","v":69},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":318},{"$f":"IF(A245=207, AD245,MAX(AC245,AD245))*'Weighting Factors'!$Q$9","v":153.9},24.2,{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG244,VLOOKUP($CV245,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":22.1},{"$f":"MAX(AF245, AG245)","v":24.2},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":57.3},{"$f":"AI245*'Weighting Factors'!$Q$10","v":14.3},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":80.5},{"$f":"CI245","v":19.600000000000001},{"$f":"AL245*'Weighting Factors'!$Q$5","v":78518},97070,{"$f":"MAX(AM245, AN245)/'Weighting Factors'!$Q$5","v":24.2},{"$f":"CJ245/'Weighting Factors'!$Q$5","v":0},{"$f":"CK245/'Weighting Factors'!$Q$5","v":0},{"$f":"CO245/'Weighting Factors'!$Q$5","v":0},532349,{"$f":"AS245/'Weighting Factors'!$Q$5","v":132.9},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S245+T245+Y245+AA245+AE245+AH245+AJ245++AO245+AP245+AQ245+AT245+AU245)","v":1323.1},{"$f":"SUM(S245+T245+Y245+AA245+AE245+AH245+AJ245++AO245+AP245+AQ245+AR245+AU245)","v":1190.2},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB244,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX245*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY245*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ245*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H245>0,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H245),'Weighting Factors'!H245,VLOOKUP($CV245,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV245,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H245=\"\",\"\",IF('Weighting Factors'!J245=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S245+T245+Y245+AA245+AE245+AH245+AJ245++AO245+AP245+AQ245+AU245+AR245)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA245+'2018 Legal Max'!BB245","v":4767941},{"$f":"SUM((AV245+AR245)*'Weighting Factors'!$Q$5)+BA245+'2018 Legal Max'!BB245","v":5300339},{"$f":"IF('Weighting Factors'!H245>0,'Weighting Factors'!H245,'Preliminary SO66'!AV244)","v":5396483},{"$f":"MIN(BG245,BH245)","v":5300339},null,{"$f":"'Weighting Factors'!F245","v":0},{"$f":"'Weighting Factors'!E245","v":0},{"$f":"SUM(BJ245:BL245)","v":0},{"$f":"BI245+BM245","v":5300339},{"$f":"SUM((S245+T245+Y245+AA245+AE245+AH245+AJ245++AO245+AP245+AQ245+AR245)*'Weighting Factors'!Q$12)+(MAX(AS245,'Weighting Factors'!B245))","v":5933495},0.33,{"$f":"BO245*BP245","v":1958053},1984724,{"$f":"MIN(BQ245,BR245)","v":1958053},{"$f":"BS245/BO245","v":0.33},{"$f":"ROUND(IF(S245<=99.9,(S245*1.014331),0),1)","v":0},{"$f":"AND(S245>99.9,S245<=299.9)","v":false},{"$f":"IF(BV245=TRUE,ROUND((S245-100)*9.655,3),0)","v":0},{"$f":"IF(BV245=TRUE,ROUND(((7337-BW245)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BX245*S245,1)","v":0},{"$f":"AND(S245>299.9,S245<=1621.9)","v":true},{"$f":"IF(BZ245=TRUE,ROUND((S245-300)*1.2375,4),0)","v":514.18129999999996},{"$f":"IF(BZ245=TRUE,ROUND(((5406-CA245)/3642.4)-1,6),0)","v":0.34302100000000002},{"$f":"ROUND(CB245*S245,1)","v":245.4},{"$f":"ROUND(IF(S245>=1622,(S245*0.03504),0),1)","v":0},119,{"$f":"AK245/CE245","v":0.68},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF245^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF245^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":975.42},{"$f":"ROUND(CG245/'Weighting Factors'!$Q$5,4)","v":0.24349999999999999},{"$f":"ROUND(IF(AK245>0,CH245*AK245,0),1)","v":19.600000000000001},0,0,0,0,{"$f":"SUM((AV245*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA245)*CM245","v":0},{"$f":"IF(CL245>CN245,CN245,CL245)","v":0},{"$f":"AD245/AB245","v":0.45889999999999997},{"$f":"IF(CP245>=50%,AD245*10.5%,0)","v":0},{"$f":"IF(AND(CP245>35%,CP245<50%),AD245*(CP245-35%)*0.7,0)","v":24.2},1323.1,null,null,"D0461"]
[462,"Cowley","Central ",297.89999999999998,0,297.89999999999998,270.2,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},270.2,288.7,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},288.7,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":305.5},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":305.5},{"$f":"IF('Military Provision'!J247=\"YES\", MAX('2018 Legal Max'!L246,'2018 Legal Max'!I246,AVERAGE('2018 Legal Max'!F246,'2018 Legal Max'!I246,'2018 Legal Max'!L246)), MAX(L246, I246))","v":288.7},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":23},311.7,149.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM245,VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U246/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN245,VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W246*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO245,VLOOKUP($CV246,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":103.8},{"$f":"Z246/6*'Weighting Factors'!$Q$6","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":308},31,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":144},{"$f":"IF(A246=207, AD246,MAX(AC246,AD246))*'Weighting Factors'!$Q$9","v":69.7},11.8,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG245,VLOOKUP($CV246,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":11.9},11.9,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI246*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":128.5},34.299999999999997,{"$f":"AL246*'Weighting Factors'!$Q$5","v":137406},167562,{"$f":"MAX(AM246, AN246)/'Weighting Factors'!$Q$5","v":41.8},{"$f":"CJ246/'Weighting Factors'!$Q$5","v":0},{"$f":"CK246/'Weighting Factors'!$Q$5","v":0},{"$f":"CO246/'Weighting Factors'!$Q$5","v":0},304159,{"$f":"AS246/'Weighting Factors'!$Q$5","v":75.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},669.6,593.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB245,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX246*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY246*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ246*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H246>0,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H246),'Weighting Factors'!H246,VLOOKUP($CV246,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV246,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H246=\"\",\"\",IF('Weighting Factors'!J246=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S246+T246+Y246+AA246+AE246+AH246+AJ246++AO246+AP246+AQ246+AU246+AR246)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA246+'2018 Legal Max'!BB246","v":2378362},{"$f":"SUM((AV246+AR246)*'Weighting Factors'!$Q$5)+BA246+'2018 Legal Max'!BB246","v":2682418},{"$f":"IF('Weighting Factors'!H246>0,'Weighting Factors'!H246,'Preliminary SO66'!AV245)","v":2734896},2682418,null,{"$f":"'Weighting Factors'!F246","v":0},{"$f":"'Weighting Factors'!E246","v":0},0,2682418,{"$f":"SUM((S246+T246+Y246+AA246+AE246+AH246+AJ246++AO246+AP246+AQ246+AR246)*'Weighting Factors'!Q$12)+(MAX(AS246,'Weighting Factors'!B246))","v":2974435},0.3,892331,906915,892331,0.3,0,false,0,0,0,true,14.4788,0.480211,149.69999999999999,0,308.89999999999998,0.42,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF246^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF246^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1068.26},{"$f":"ROUND(CG246/'Weighting Factors'!$Q$5,4)","v":0.26669999999999999},34.299999999999997,0,0,0,0,{"$f":"SUM((AV246*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA246)*CM246","v":0},0,0.46750000000000003,0,11.8,669.6,null,null,"D0462"]
[463,"Cowley","Udall ",311,0,311,316.2,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},316.2,285.7,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},285.7,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":316},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":316},{"$f":"IF('Military Provision'!J248=\"YES\", MAX('2018 Legal Max'!L247,'2018 Legal Max'!I247,AVERAGE('2018 Legal Max'!F247,'2018 Legal Max'!I247,'2018 Legal Max'!L247)), MAX(L247, I247))","v":316.2},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":23},339.2,159.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM246,VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U247/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN246,VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W247*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO246,VLOOKUP($CV247,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":113.1},{"$f":"Z247/6*'Weighting Factors'!$Q$6","v":9.4},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":322},32,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":104},{"$f":"IF(A247=207, AD247,MAX(AC247,AD247))*'Weighting Factors'!$Q$9","v":50.3},0,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG246,VLOOKUP($CV247,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.2},1.2,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":20},{"$f":"AI247*'Weighting Factors'!$Q$10","v":5},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":109},25.9,{"$f":"AL247*'Weighting Factors'!$Q$5","v":103755},127116,{"$f":"MAX(AM247, AN247)/'Weighting Factors'!$Q$5","v":31.7},{"$f":"CJ247/'Weighting Factors'!$Q$5","v":0},{"$f":"CK247/'Weighting Factors'!$Q$5","v":0},{"$f":"CO247/'Weighting Factors'!$Q$5","v":0},298127,{"$f":"AS247/'Weighting Factors'!$Q$5","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},670.9,596.5,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB246,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX247*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY247*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ247*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H247>0,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H247),'Weighting Factors'!H247,VLOOKUP($CV247,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV247,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H247=\"\",\"\",IF('Weighting Factors'!J247=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S247+T247+Y247+AA247+AE247+AH247+AJ247++AO247+AP247+AQ247+AU247+AR247)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA247+'2018 Legal Max'!BB247","v":2389579},{"$f":"SUM((AV247+AR247)*'Weighting Factors'!$Q$5)+BA247+'2018 Legal Max'!BB247","v":2687625},{"$f":"IF('Weighting Factors'!H247>0,'Weighting Factors'!H247,'Preliminary SO66'!AV246)","v":2730490},2687625,null,{"$f":"'Weighting Factors'!F247","v":0},{"$f":"'Weighting Factors'!E247","v":0},0,2687625,{"$f":"SUM((S247+T247+Y247+AA247+AE247+AH247+AJ247++AO247+AP247+AQ247+AR247)*'Weighting Factors'!Q$12)+(MAX(AS247,'Weighting Factors'!B247))","v":3049878},0.3,914963,913078,913078,0.2994,0,false,0,0,0,true,48.51,0.47086800000000001,159.69999999999999,0,140,0.78,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF247^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF247^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":950.5},{"$f":"ROUND(CG247/'Weighting Factors'!$Q$5,4)","v":0.23730000000000001},25.9,0,0,0,0,{"$f":"SUM((AV247*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA247)*CM247","v":0},0,0.32300000000000001,0,0,670.9,null,null,"D0463"]
[464,"Leavenworth","Tonganoxie ",1836,0,1836,1814.2,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1814.2,1833.7,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1833.7,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1967.8},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1967.8},{"$f":"IF('Military Provision'!J249=\"YES\", MAX('2018 Legal Max'!L248,'2018 Legal Max'!I248,AVERAGE('2018 Legal Max'!F248,'2018 Legal Max'!I248,'2018 Legal Max'!L248)), MAX(L248, I248))","v":1833.7},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":110},1943.7,68.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM247,VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U248/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN247,VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":23},{"$f":"W248*'Weighting Factors'!$Q$8","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO247,VLOOKUP($CV248,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":455.5},{"$f":"Z248/6*'Weighting Factors'!$Q$6","v":38},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1975},198,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":412},{"$f":"IF(A248=207, AD248,MAX(AC248,AD248))*'Weighting Factors'!$Q$9","v":199.4},0,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG247,VLOOKUP($CV248,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI248*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":846},136.80000000000001,{"$f":"AL248*'Weighting Factors'!$Q$5","v":548021},583578,{"$f":"MAX(AM248, AN248)/'Weighting Factors'!$Q$5","v":145.69999999999999},{"$f":"CJ248/'Weighting Factors'!$Q$5","v":0},{"$f":"CK248/'Weighting Factors'!$Q$5","v":0},{"$f":"CO248/'Weighting Factors'!$Q$5","v":0},1744196,{"$f":"AS248/'Weighting Factors'!$Q$5","v":435.4},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2834.6,2399.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB247,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX248*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY248*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ248*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H248>0,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H248),'Weighting Factors'!H248,VLOOKUP($CV248,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV248,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H248=\"\",\"\",IF('Weighting Factors'!J248=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S248+T248+Y248+AA248+AE248+AH248+AJ248++AO248+AP248+AQ248+AU248+AR248)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA248+'2018 Legal Max'!BB248","v":9611195},{"$f":"SUM((AV248+AR248)*'Weighting Factors'!$Q$5)+BA248+'2018 Legal Max'!BB248","v":11355408},{"$f":"IF('Weighting Factors'!H248>0,'Weighting Factors'!H248,'Preliminary SO66'!AV247)","v":11530069},11355408,null,{"$f":"'Weighting Factors'!F248","v":0},{"$f":"'Weighting Factors'!E248","v":0},0,11355408,{"$f":"SUM((S248+T248+Y248+AA248+AE248+AH248+AJ248++AO248+AP248+AQ248+AR248)*'Weighting Factors'!Q$12)+(MAX(AS248,'Weighting Factors'!B248))","v":12516604},0.3,3754981,3789000,3754981,0.3,0,false,0,0,0,false,0,0,0,68.099999999999994,142,5.96,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF248^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF248^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":647.61},{"$f":"ROUND(CG248/'Weighting Factors'!$Q$5,4)","v":0.16170000000000001},136.80000000000001,0,0,0,4.1999999999999997E-3,{"$f":"SUM((AV248*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA248)*CM248","v":47693},0,0.20860000000000001,0,0,2834.6,null,null,"D0464"]
[465,"Cowley","Winfield ",2072.9,0,2072.9,2025.2,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2025.2,1991.6,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1991.6,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2133.5},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2133.5},{"$f":"IF('Military Provision'!J250=\"YES\", MAX('2018 Legal Max'!L249,'2018 Legal Max'!I249,AVERAGE('2018 Legal Max'!F249,'2018 Legal Max'!I249,'2018 Legal Max'!L249)), MAX(L249, I249))","v":2025.2},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":26.5},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":157},2208.6999999999998,77.400000000000006,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM248,VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":78.2},{"$f":"(U249/6)*'Weighting Factors'!$Q$7","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN248,VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":90},{"$f":"W249*'Weighting Factors'!$Q$8","v":16.7},16.7,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO248,VLOOKUP($CV249,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":567.5},{"$f":"Z249/6*'Weighting Factors'!$Q$6","v":47.3},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2239},224,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":955},{"$f":"IF(A249=207, AD249,MAX(AC249,AD249))*'Weighting Factors'!$Q$9","v":462.2},51.1,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG248,VLOOKUP($CV249,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":42.6},51.1,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI249*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":572},111.8,{"$f":"AL249*'Weighting Factors'!$Q$5","v":447871},521176,{"$f":"MAX(AM249, AN249)/'Weighting Factors'!$Q$5","v":130.1},{"$f":"CJ249/'Weighting Factors'!$Q$5","v":0},{"$f":"CK249/'Weighting Factors'!$Q$5","v":0},{"$f":"CO249/'Weighting Factors'!$Q$5","v":0},2290060,{"$f":"AS249/'Weighting Factors'!$Q$5","v":571.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3565.2,2993.5,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB248,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX249*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY249*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ249*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H249>0,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H249),'Weighting Factors'!H249,VLOOKUP($CV249,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV249,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H249=\"\",\"\",IF('Weighting Factors'!J249=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S249+T249+Y249+AA249+AE249+AH249+AJ249++AO249+AP249+AQ249+AU249+AR249)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA249+'2018 Legal Max'!BB249","v":11991961},{"$f":"SUM((AV249+AR249)*'Weighting Factors'!$Q$5)+BA249+'2018 Legal Max'!BB249","v":14282191},{"$f":"IF('Weighting Factors'!H249>0,'Weighting Factors'!H249,'Preliminary SO66'!AV248)","v":14799366},14282191,null,{"$f":"'Weighting Factors'!F249","v":0},{"$f":"'Weighting Factors'!E249","v":0},0,14282191,{"$f":"SUM((S249+T249+Y249+AA249+AE249+AH249+AJ249++AO249+AP249+AQ249+AR249)*'Weighting Factors'!Q$12)+(MAX(AS249,'Weighting Factors'!B249))","v":15730875},0.3,4719263,4882696,4719263,0.3,0,false,0,0,0,false,0,0,0,77.400000000000006,262,2.1800000000000002,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF249^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF249^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":782.94},{"$f":"ROUND(CG249/'Weighting Factors'!$Q$5,4)","v":0.19539999999999999},111.8,0,0,0,0,{"$f":"SUM((AV249*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA249)*CM249","v":0},0,0.42649999999999999,0,51.1,3565.2,null,null,"D0465"]
[466,"Scott","Scott County ",820,0,820,863.5,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},863.5,879.5,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},879.5,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":961.5},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":961.5},{"$f":"IF('Military Provision'!J251=\"YES\", MAX('2018 Legal Max'!L250,'2018 Legal Max'!I250,AVERAGE('2018 Legal Max'!F250,'2018 Legal Max'!I250,'2018 Legal Max'!L250)), MAX(L250, I250))","v":879.5},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":98},986.5,247.6,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM249,VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":472.2},{"$f":"(U250/6)*'Weighting Factors'!$Q$7","v":31.1},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN249,VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":195},{"$f":"W250*'Weighting Factors'!$Q$8","v":36.1},36.1,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO249,VLOOKUP($CV250,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":170.1},{"$f":"Z250/6*'Weighting Factors'!$Q$6","v":14.2},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":994},99,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":376},{"$f":"IF(A250=207, AD250,MAX(AC250,AD250))*'Weighting Factors'!$Q$9","v":182},7.4,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG249,VLOOKUP($CV250,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":10.5},10.5,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI250*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":125},39.5,{"$f":"AL250*'Weighting Factors'!$Q$5","v":158237},224572,{"$f":"MAX(AM250, AN250)/'Weighting Factors'!$Q$5","v":56.1},{"$f":"CJ250/'Weighting Factors'!$Q$5","v":0},{"$f":"CK250/'Weighting Factors'!$Q$5","v":0},{"$f":"CO250/'Weighting Factors'!$Q$5","v":0},525105,{"$f":"AS250/'Weighting Factors'!$Q$5","v":131.1},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1664.1,1533,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB249,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":3.2},12,{"$f":"SUM(AX250*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY250*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ250*'Weighting Factors'!$T$12)","v":18948},0,{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H250>0,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H250),'Weighting Factors'!H250,VLOOKUP($CV250,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV250,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H250=\"\",\"\",IF('Weighting Factors'!J250=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S250+T250+Y250+AA250+AE250+AH250+AJ250++AO250+AP250+AQ250+AU250+AR250)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA250+'2018 Legal Max'!BB250","v":6160146},{"$f":"SUM((AV250+AR250)*'Weighting Factors'!$Q$5)+BA250+'2018 Legal Max'!BB250","v":6685333},{"$f":"IF('Weighting Factors'!H250>0,'Weighting Factors'!H250,'Preliminary SO66'!AV249)","v":6864858},6685333,null,{"$f":"'Weighting Factors'!F250","v":0},{"$f":"'Weighting Factors'!E250","v":0},0,6685333,{"$f":"SUM((S250+T250+Y250+AA250+AE250+AH250+AJ250++AO250+AP250+AQ250+AR250)*'Weighting Factors'!Q$12)+(MAX(AS250,'Weighting Factors'!B250))","v":7418599},0.3,2225580,2274524,2225580,0.3,0,false,0,0,0,true,849.54380000000003,0.25094899999999998,247.6,0,756,0.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF250^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF250^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1267.05},{"$f":"ROUND(CG250/'Weighting Factors'!$Q$5,4)","v":0.31630000000000003},39.5,0,0,0,0,{"$f":"SUM((AV250*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA250)*CM250","v":0},0,0.37830000000000003,0,7.4,1664.1,null,null,"D0466"]
[467,"Wichita","Leoti ",378.5,0,378.5,364,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},364,352.5,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},352.5,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":387.5},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":387.5},{"$f":"IF('Military Provision'!J252=\"YES\", MAX('2018 Legal Max'!L251,'2018 Legal Max'!I251,AVERAGE('2018 Legal Max'!F251,'2018 Legal Max'!I251,'2018 Legal Max'!L251)), MAX(L251, I251))","v":364},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},404,181.3,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM250,VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":556.4},{"$f":"(U251/6)*'Weighting Factors'!$Q$7","v":36.6},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN250,VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":117},{"$f":"W251*'Weighting Factors'!$Q$8","v":21.6},36.6,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO250,VLOOKUP($CV251,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":142.6},{"$f":"Z251/6*'Weighting Factors'!$Q$6","v":11.9},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":404},40,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":144},{"$f":"IF(A251=207, AD251,MAX(AC251,AD251))*'Weighting Factors'!$Q$9","v":69.7},0.6,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG250,VLOOKUP($CV251,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI251*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":75.5},26.4,{"$f":"AL251*'Weighting Factors'!$Q$5","v":105758},142524,{"$f":"MAX(AM251, AN251)/'Weighting Factors'!$Q$5","v":35.6},{"$f":"CJ251/'Weighting Factors'!$Q$5","v":0},{"$f":"CK251/'Weighting Factors'!$Q$5","v":0},{"$f":"CO251/'Weighting Factors'!$Q$5","v":0},229797,{"$f":"AS251/'Weighting Factors'!$Q$5","v":57.4},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},797.2,739.8,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB250,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX251*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY251*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ251*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H251>0,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H251),'Weighting Factors'!H251,VLOOKUP($CV251,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV251,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H251=\"\",\"\",IF('Weighting Factors'!J251=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S251+T251+Y251+AA251+AE251+AH251+AJ251++AO251+AP251+AQ251+AU251+AR251)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA251+'2018 Legal Max'!BB251","v":2963639},{"$f":"SUM((AV251+AR251)*'Weighting Factors'!$Q$5)+BA251+'2018 Legal Max'!BB251","v":3193583},{"$f":"IF('Weighting Factors'!H251>0,'Weighting Factors'!H251,'Preliminary SO66'!AV250)","v":3330588},3193583,null,{"$f":"'Weighting Factors'!F251","v":0},{"$f":"'Weighting Factors'!E251","v":0},0,3193583,{"$f":"SUM((S251+T251+Y251+AA251+AE251+AH251+AJ251++AO251+AP251+AQ251+AR251)*'Weighting Factors'!Q$12)+(MAX(AS251,'Weighting Factors'!B251))","v":3600608},0.33,1188201,1175000,1175000,0.32629999999999998,0,false,0,0,0,true,128.69999999999999,0.44885199999999997,181.3,0,775.3,0.1,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF251^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF251^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1400.48},{"$f":"ROUND(CG251/'Weighting Factors'!$Q$5,4)","v":0.34960000000000002},26.4,0,0,0,0,{"$f":"SUM((AV251*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA251)*CM251","v":0},0,0.35639999999999999,0,0.6,797.2,null,null,"D0467"]
[468,"Lane","Healy Public Schools ",66.3,0,66.3,66.5,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},66.5,59,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},59,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":57},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":57},{"$f":"IF('Military Provision'!J253=\"YES\", MAX('2018 Legal Max'!L252,'2018 Legal Max'!I252,AVERAGE('2018 Legal Max'!F252,'2018 Legal Max'!I252,'2018 Legal Max'!L252)), MAX(L252, I252))","v":66.5},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":8},74.5,75.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM251,VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6.5},{"$f":"(U252/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN251,VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":10},{"$f":"W252*'Weighting Factors'!$Q$8","v":1.9},1.9,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO251,VLOOKUP($CV252,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z252/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":57},6,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":25},{"$f":"IF(A252=207, AD252,MAX(AC252,AD252))*'Weighting Factors'!$Q$9","v":12.1},1.6,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG251,VLOOKUP($CV252,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.6},1.6,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI252*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":5.5},2.4,{"$f":"AL252*'Weighting Factors'!$Q$5","v":9614},10400,{"$f":"MAX(AM252, AN252)/'Weighting Factors'!$Q$5","v":2.6},{"$f":"CJ252/'Weighting Factors'!$Q$5","v":0},{"$f":"CK252/'Weighting Factors'!$Q$5","v":0},{"$f":"CO252/'Weighting Factors'!$Q$5","v":0},94983,{"$f":"AS252/'Weighting Factors'!$Q$5","v":23.7},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},192,168.3,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB251,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX252*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY252*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ252*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H252>0,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H252),'Weighting Factors'!H252,VLOOKUP($CV252,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV252,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H252=\"\",\"\",IF('Weighting Factors'!J252=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S252+T252+Y252+AA252+AE252+AH252+AJ252++AO252+AP252+AQ252+AU252+AR252)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA252+'2018 Legal Max'!BB252","v":674210},{"$f":"SUM((AV252+AR252)*'Weighting Factors'!$Q$5)+BA252+'2018 Legal Max'!BB252","v":769152},{"$f":"IF('Weighting Factors'!H252>0,'Weighting Factors'!H252,'Preliminary SO66'!AV251)","v":830844},769152,null,{"$f":"'Weighting Factors'!F252","v":0},{"$f":"'Weighting Factors'!E252","v":0},0,769152,{"$f":"SUM((S252+T252+Y252+AA252+AE252+AH252+AJ252++AO252+AP252+AQ252+AR252)*'Weighting Factors'!Q$12)+(MAX(AS252,'Weighting Factors'!B252))","v":870792},0.33,287361,302293,287361,0.33,75.599999999999994,false,0,0,0,false,0,0,0,0,203.3,0.03,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF252^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF252^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1757.67},{"$f":"ROUND(CG252/'Weighting Factors'!$Q$5,4)","v":0.43880000000000002},2.4,0,0,0,0,{"$f":"SUM((AV252*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA252)*CM252","v":0},0,0.43859999999999999,0,1.6,192,null,null,"D0468"]
[469,"Leavenworth","Lansing ",2438.6,0,2438.6,2432,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2432,2483.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2483.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2657},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2657},{"$f":"IF('Military Provision'!J254=\"YES\", MAX('2018 Legal Max'!L253,'2018 Legal Max'!I253,AVERAGE('2018 Legal Max'!F253,'2018 Legal Max'!I253,'2018 Legal Max'!L253)), MAX(L253, I253))","v":2483.6999999999998},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":146},2629.7,92.1,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM252,VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":81.8},{"$f":"(U253/6)*'Weighting Factors'!$Q$7","v":5.4},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN252,VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":40},{"$f":"W253*'Weighting Factors'!$Q$8","v":7.4},7.4,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO252,VLOOKUP($CV253,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":322.89999999999998},{"$f":"Z253/6*'Weighting Factors'!$Q$6","v":26.9},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2664},266,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":567},{"$f":"IF(A253=207, AD253,MAX(AC253,AD253))*'Weighting Factors'!$Q$9","v":274.39999999999998},0,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG252,VLOOKUP($CV253,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI253*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":606},85.4,{"$f":"AL253*'Weighting Factors'!$Q$5","v":342112},326264,{"$f":"MAX(AM253, AN253)/'Weighting Factors'!$Q$5","v":85.4},{"$f":"CJ253/'Weighting Factors'!$Q$5","v":0},{"$f":"CK253/'Weighting Factors'!$Q$5","v":0},{"$f":"CO253/'Weighting Factors'!$Q$5","v":0},2596382,{"$f":"AS253/'Weighting Factors'!$Q$5","v":648.1},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3764,3115.9,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB252,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX253*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY253*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ253*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H253>0,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H253),'Weighting Factors'!H253,VLOOKUP($CV253,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV253,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H253=\"\",\"\",IF('Weighting Factors'!J253=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S253+T253+Y253+AA253+AE253+AH253+AJ253++AO253+AP253+AQ253+AU253+AR253)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA253+'2018 Legal Max'!BB253","v":12482295},{"$f":"SUM((AV253+AR253)*'Weighting Factors'!$Q$5)+BA253+'2018 Legal Max'!BB253","v":15078584},{"$f":"IF('Weighting Factors'!H253>0,'Weighting Factors'!H253,'Preliminary SO66'!AV252)","v":15494006},15078584,null,null,{"$f":"'Weighting Factors'!E253","v":-467},-467,15078117,{"$f":"SUM((S253+T253+Y253+AA253+AE253+AH253+AJ253++AO253+AP253+AQ253+AR253)*'Weighting Factors'!Q$12)+(MAX(AS253,'Weighting Factors'!B253))","v":16586773},0.3,4976032,5112032,4976032,0.3,0,false,0,0,0,false,0,0,0,92.1,49,12.37,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF253^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF253^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":564.25},{"$f":"ROUND(CG253/'Weighting Factors'!$Q$5,4)","v":0.1409},85.4,0,0,0,1.3299999999999999E-2,{"$f":"SUM((AV253*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA253)*CM253","v":200545},0,0.21279999999999999,0,0,3764,null,null,"D0469"]
[470,"Cowley","Arkansas City ",2571.6,0,2571.6,2499.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2499.1999999999998,2572,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2572,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2789},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2789},{"$f":"IF('Military Provision'!J255=\"YES\", MAX('2018 Legal Max'!L254,'2018 Legal Max'!I254,AVERAGE('2018 Legal Max'!F254,'2018 Legal Max'!I254,'2018 Legal Max'!L254)), MAX(L254, I254))","v":2572},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14.5},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":227},2813.5,98.6,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM253,VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1350},{"$f":"(U254/6)*'Weighting Factors'!$Q$7","v":88.9},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN253,VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":496},{"$f":"W254*'Weighting Factors'!$Q$8","v":91.8},91.8,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO253,VLOOKUP($CV254,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":803.6},{"$f":"Z254/6*'Weighting Factors'!$Q$6","v":67},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":2875},288,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":1665},{"$f":"IF(A254=207, AD254,MAX(AC254,AD254))*'Weighting Factors'!$Q$9","v":805.9},174.8,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG253,VLOOKUP($CV254,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":163.4},174.8,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI254*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":765},134.4,{"$f":"AL254*'Weighting Factors'!$Q$5","v":538406},629417,{"$f":"MAX(AM254, AN254)/'Weighting Factors'!$Q$5","v":157.1},{"$f":"CJ254/'Weighting Factors'!$Q$5","v":0},{"$f":"CK254/'Weighting Factors'!$Q$5","v":0},{"$f":"CO254/'Weighting Factors'!$Q$5","v":0},2762079,{"$f":"AS254/'Weighting Factors'!$Q$5","v":689.5},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},4898.2,4208.7,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB253,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX254*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY254*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ254*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H254>0,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H254),'Weighting Factors'!H254,VLOOKUP($CV254,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV254,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H254=\"\",\"\",IF('Weighting Factors'!J254=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S254+T254+Y254+AA254+AE254+AH254+AJ254++AO254+AP254+AQ254+AU254+AR254)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA254+'2018 Legal Max'!BB254","v":16860052},{"$f":"SUM((AV254+AR254)*'Weighting Factors'!$Q$5)+BA254+'2018 Legal Max'!BB254","v":19622189},{"$f":"IF('Weighting Factors'!H254>0,'Weighting Factors'!H254,'Preliminary SO66'!AV253)","v":21163698},19622189,null,{"$f":"'Weighting Factors'!F254","v":0},{"$f":"'Weighting Factors'!E254","v":0},0,19622189,{"$f":"SUM((S254+T254+Y254+AA254+AE254+AH254+AJ254++AO254+AP254+AQ254+AR254)*'Weighting Factors'!Q$12)+(MAX(AS254,'Weighting Factors'!B254))","v":21659142},0.3,6497743,6700000,6497743,0.3,0,false,0,0,0,false,0,0,0,98.6,200,3.83,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF254^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF254^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":703.96},{"$f":"ROUND(CG254/'Weighting Factors'!$Q$5,4)","v":0.1757},134.4,0,0,0,0,{"$f":"SUM((AV254*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA254)*CM254","v":0},0,0.57909999999999995,174.8,0,4898.2,null,null,"D0470"]
[471,"Cowley","Dexter ",139.5,0,139.5,136,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},136,136.9,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},136.9,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":166},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":166},{"$f":"IF('Military Provision'!J256=\"YES\", MAX('2018 Legal Max'!L255,'2018 Legal Max'!I255,AVERAGE('2018 Legal Max'!F255,'2018 Legal Max'!I255,'2018 Legal Max'!L255)), MAX(L255, I255))","v":136.9},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":6},142.9,128.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM254,VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U255/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN254,VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W255*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO254,VLOOKUP($CV255,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z255/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":169},17,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":66},{"$f":"IF(A255=207, AD255,MAX(AC255,AD255))*'Weighting Factors'!$Q$9","v":31.9},1.9,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG254,VLOOKUP($CV255,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI255*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":28},9.3000000000000007,{"$f":"AL255*'Weighting Factors'!$Q$5","v":37256},63558,{"$f":"MAX(AM255, AN255)/'Weighting Factors'!$Q$5","v":15.9},{"$f":"CJ255/'Weighting Factors'!$Q$5","v":0},{"$f":"CK255/'Weighting Factors'!$Q$5","v":0},{"$f":"CO255/'Weighting Factors'!$Q$5","v":0},151803,{"$f":"AS255/'Weighting Factors'!$Q$5","v":37.9},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},360.3,322.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB254,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX255*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY255*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ255*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H255>0,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H255),'Weighting Factors'!H255,VLOOKUP($CV255,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV255,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H255=\"\",\"\",IF('Weighting Factors'!J255=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S255+T255+Y255+AA255+AE255+AH255+AJ255++AO255+AP255+AQ255+AU255+AR255)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA255+'2018 Legal Max'!BB255","v":1291534},{"$f":"SUM((AV255+AR255)*'Weighting Factors'!$Q$5)+BA255+'2018 Legal Max'!BB255","v":1443362},{"$f":"IF('Weighting Factors'!H255>0,'Weighting Factors'!H255,'Preliminary SO66'!AV254)","v":1453377},1443362,null,{"$f":"'Weighting Factors'!F255","v":0},{"$f":"'Weighting Factors'!E255","v":0},0,1443362,{"$f":"SUM((S255+T255+Y255+AA255+AE255+AH255+AJ255++AO255+AP255+AQ255+AR255)*'Weighting Factors'!Q$12)+(MAX(AS255,'Weighting Factors'!B255))","v":1629590},0.3,488877,479313,479313,0.29409999999999997,0,true,414.2,0.90061500000000005,128.69999999999999,false,0,0,0,0,213,0.13,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF255^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF255^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1332.84},{"$f":"ROUND(CG255/'Weighting Factors'!$Q$5,4)","v":0.3327},9.3000000000000007,0,0,0,0,{"$f":"SUM((AV255*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA255)*CM255","v":0},0,0.39050000000000001,0,1.9,360.3,null,null,"D0471"]
[473,"Dickinson","Chapman ",985.5,21,1006.5,972.2,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},972.2,997,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},997,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1056.5},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1056.5},{"$f":"IF('Military Provision'!J257=\"YES\", MAX('2018 Legal Max'!L256,'2018 Legal Max'!I256,AVERAGE('2018 Legal Max'!F256,'2018 Legal Max'!I256,'2018 Legal Max'!L256)), MAX(L256, I256))","v":997},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":88},1085,236,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM255,VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":5.6},{"$f":"(U256/6)*'Weighting Factors'!$Q$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN255,VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":3},{"$f":"W256*'Weighting Factors'!$Q$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO255,VLOOKUP($CV256,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":322.5},{"$f":"Z256/6*'Weighting Factors'!$Q$6","v":26.9},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1058},106,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":340},{"$f":"IF(A256=207, AD256,MAX(AC256,AD256))*'Weighting Factors'!$Q$9","v":164.6},0,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG255,VLOOKUP($CV256,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":6.5},6.5,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI256*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":397},95.6,{"$f":"AL256*'Weighting Factors'!$Q$5","v":382974},500760,{"$f":"MAX(AM256, AN256)/'Weighting Factors'!$Q$5","v":125},{"$f":"CJ256/'Weighting Factors'!$Q$5","v":0},{"$f":"CK256/'Weighting Factors'!$Q$5","v":0},{"$f":"CO256/'Weighting Factors'!$Q$5","v":0},1007992,{"$f":"AS256/'Weighting Factors'!$Q$5","v":251.6},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1896.2,1644.6,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB255,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX256*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY256*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ256*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H256>0,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H256),'Weighting Factors'!H256,VLOOKUP($CV256,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV256,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H256=\"\",\"\",IF('Weighting Factors'!J256=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S256+T256+Y256+AA256+AE256+AH256+AJ256++AO256+AP256+AQ256+AU256+AR256)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA256+'2018 Legal Max'!BB256","v":6588268},{"$f":"SUM((AV256+AR256)*'Weighting Factors'!$Q$5)+BA256+'2018 Legal Max'!BB256","v":7596177},{"$f":"IF('Weighting Factors'!H256>0,'Weighting Factors'!H256,'Preliminary SO66'!AV255)","v":7815899},7596177,null,{"$f":"'Weighting Factors'!F256","v":0},{"$f":"'Weighting Factors'!E256","v":0},0,7596177,{"$f":"SUM((S256+T256+Y256+AA256+AE256+AH256+AJ256++AO256+AP256+AQ256+AR256)*'Weighting Factors'!Q$12)+(MAX(AS256,'Weighting Factors'!B256))","v":8392246},0.3,2517674,2585180,2517674,0.3,0,false,0,0,0,true,971.4375,0.21748400000000001,236,0,550,0.72,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF256^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF256^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":964.96},{"$f":"ROUND(CG256/'Weighting Factors'!$Q$5,4)","v":0.2409},95.6,0,0,0,0,{"$f":"SUM((AV256*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA256)*CM256","v":0},0,0.32140000000000002,0,0,1896.2,null,null,"D0473"]
[474,"Kiowa","Haviland ",96.5,0,96.5,92.5,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},92.5,92.5,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},92.5,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":106.5},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":106.5},{"$f":"IF('Military Provision'!J258=\"YES\", MAX('2018 Legal Max'!L257,'2018 Legal Max'!I257,AVERAGE('2018 Legal Max'!F257,'2018 Legal Max'!I257,'2018 Legal Max'!L257)), MAX(L257, I257))","v":92.5},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":11},103.5,104,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM256,VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U257/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN256,VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W257*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO256,VLOOKUP($CV257,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":28.8},{"$f":"Z257/6*'Weighting Factors'!$Q$6","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":107},11,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":33},{"$f":"IF(A257=207, AD257,MAX(AC257,AD257))*'Weighting Factors'!$Q$9","v":16},0,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG256,VLOOKUP($CV257,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI257*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":46},14.1,{"$f":"AL257*'Weighting Factors'!$Q$5","v":56485},72032,{"$f":"MAX(AM257, AN257)/'Weighting Factors'!$Q$5","v":18},{"$f":"CJ257/'Weighting Factors'!$Q$5","v":0},{"$f":"CK257/'Weighting Factors'!$Q$5","v":0},{"$f":"CO257/'Weighting Factors'!$Q$5","v":0},122234,{"$f":"AS257/'Weighting Factors'!$Q$5","v":30.5},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},274.39999999999998,243.9,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB256,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX257*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY257*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ257*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H257>0,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H257),'Weighting Factors'!H257,VLOOKUP($CV257,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV257,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H257=\"\",\"\",IF('Weighting Factors'!J257=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S257+T257+Y257+AA257+AE257+AH257+AJ257++AO257+AP257+AQ257+AU257+AR257)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA257+'2018 Legal Max'!BB257","v":977063},{"$f":"SUM((AV257+AR257)*'Weighting Factors'!$Q$5)+BA257+'2018 Legal Max'!BB257","v":1099246},{"$f":"IF('Weighting Factors'!H257>0,'Weighting Factors'!H257,'Preliminary SO66'!AV256)","v":1140909},1099246,null,{"$f":"'Weighting Factors'!F257","v":0},{"$f":"'Weighting Factors'!E257","v":0},0,1099246,{"$f":"SUM((S257+T257+Y257+AA257+AE257+AH257+AJ257++AO257+AP257+AQ257+AR257)*'Weighting Factors'!Q$12)+(MAX(AS257,'Weighting Factors'!B257))","v":1258856},0.3,377657,379677,377657,0.3,0,true,33.792999999999999,1.0050539999999999,104,false,0,0,0,0,234.9,0.2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF257^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF257^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1228.79},{"$f":"ROUND(CG257/'Weighting Factors'!$Q$5,4)","v":0.30669999999999997},14.1,0,0,0,0,{"$f":"SUM((AV257*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA257)*CM257","v":0},0,0.30840000000000001,0,0,274.39999999999998,null,null,"D0474"]
[475,"Geary","Geary County Schools ",7218.8,352.4,7571.2,6816,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":395.5},7211.5,6766.2,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":267},7033.2,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":7220.6},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":418.5},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":7639.1},{"$f":"IF('Military Provision'!J259=\"YES\", MAX('2018 Legal Max'!L258,'2018 Legal Max'!I258,AVERAGE('2018 Legal Max'!F258,'2018 Legal Max'!I258,'2018 Legal Max'!L258)), MAX(L258, I258))","v":7272},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":30},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":872},8174,286.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM257,VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":1700.5},{"$f":"(U258/6)*'Weighting Factors'!$Q$7","v":111.9},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN257,VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":599},{"$f":"W258*'Weighting Factors'!$Q$8","v":110.8},111.9,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO257,VLOOKUP($CV258,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":883.6},{"$f":"Z258/6*'Weighting Factors'!$Q$6","v":73.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":7804},780,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":2940},{"$f":"IF(A258=207, AD258,MAX(AC258,AD258))*'Weighting Factors'!$Q$9","v":1423},54.9,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG257,VLOOKUP($CV258,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":122.6},122.6,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI258*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1762},278.39999999999998,{"$f":"AL258*'Weighting Factors'!$Q$5","v":1115270},1313532,{"$f":"MAX(AM258, AN258)/'Weighting Factors'!$Q$5","v":327.9},{"$f":"CJ258/'Weighting Factors'!$Q$5","v":0},{"$f":"CK258/'Weighting Factors'!$Q$5","v":0},{"$f":"CO258/'Weighting Factors'!$Q$5","v":0},7254990,{"$f":"AS258/'Weighting Factors'!$Q$5","v":1811},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},12330.4,10519.4,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB257,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":6.1},65,{"$f":"SUM(AX258*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY258*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ258*'Weighting Factors'!$T$12)","v":96455},0,{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H258>0,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H258),'Weighting Factors'!H258,VLOOKUP($CV258,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV258,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H258=\"\",\"\",IF('Weighting Factors'!J258=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S258+T258+Y258+AA258+AE258+AH258+AJ258++AO258+AP258+AQ258+AU258+AR258)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA258+'2018 Legal Max'!BB258","v":42237171},{"$f":"SUM((AV258+AR258)*'Weighting Factors'!$Q$5)+BA258+'2018 Legal Max'!BB258","v":49492037},{"$f":"IF('Weighting Factors'!H258>0,'Weighting Factors'!H258,'Preliminary SO66'!AV257)","v":51751456},49492037,null,{"$f":"'Weighting Factors'!F258","v":-922014},{"$f":"'Weighting Factors'!E258","v":0},-922014,48570023,{"$f":"SUM((S258+T258+Y258+AA258+AE258+AH258+AJ258++AO258+AP258+AQ258+AR258)*'Weighting Factors'!Q$12)+(MAX(AS258,'Weighting Factors'!B258))","v":54487096},0.3,16346129,17074667,16346129,0.3,0,false,0,0,0,false,0,0,0,286.39999999999998,262,6.73,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF258^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF258^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":632.92999999999995},{"$f":"ROUND(CG258/'Weighting Factors'!$Q$5,4)","v":0.158},278.39999999999998,0,0,0,0,{"$f":"SUM((AV258*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA258)*CM258","v":0},0,0.37669999999999998,0,54.9,12330.4,null,null,"D0475"]
[476,"Gray","Copeland ",98,0,98,84.5,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},84.5,76,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},76,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":91},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":91},{"$f":"IF('Military Provision'!J260=\"YES\", MAX('2018 Legal Max'!L259,'2018 Legal Max'!I259,AVERAGE('2018 Legal Max'!F259,'2018 Legal Max'!I259,'2018 Legal Max'!L259)), MAX(L259, I259))","v":84.5},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":9},97.5,98.9,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM258,VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":238.8},{"$f":"(U259/6)*'Weighting Factors'!$Q$7","v":15.7},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN258,VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":52},{"$f":"W259*'Weighting Factors'!$Q$8","v":9.6},15.7,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO258,VLOOKUP($CV259,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":25.3},{"$f":"Z259/6*'Weighting Factors'!$Q$6","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":99},10,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":27},{"$f":"IF(A259=207, AD259,MAX(AC259,AD259))*'Weighting Factors'!$Q$9","v":13.1},0,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG258,VLOOKUP($CV259,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI259*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":32},10.199999999999999,{"$f":"AL259*'Weighting Factors'!$Q$5","v":40861},73573,{"$f":"MAX(AM259, AN259)/'Weighting Factors'!$Q$5","v":18.399999999999999},{"$f":"CJ259/'Weighting Factors'!$Q$5","v":0},{"$f":"CK259/'Weighting Factors'!$Q$5","v":0},{"$f":"CO259/'Weighting Factors'!$Q$5","v":0},80764,{"$f":"AS259/'Weighting Factors'!$Q$5","v":20.2},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},265.89999999999998,245.7,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB258,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},3,{"$f":"SUM(AX259*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY259*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ259*'Weighting Factors'!$T$12)","v":22127},203725,{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H259>0,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H259),'Weighting Factors'!H259,VLOOKUP($CV259,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV259,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H259=\"\",\"\",IF('Weighting Factors'!J259=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S259+T259+Y259+AA259+AE259+AH259+AJ259++AO259+AP259+AQ259+AU259+AR259)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA259+'2018 Legal Max'!BB259","v":1210126},{"$f":"SUM((AV259+AR259)*'Weighting Factors'!$Q$5)+BA259+'2018 Legal Max'!BB259","v":1291047},{"$f":"IF('Weighting Factors'!H259>0,'Weighting Factors'!H259,'Preliminary SO66'!AV258)","v":1315046},1291047,null,{"$f":"'Weighting Factors'!F259","v":0},{"$f":"'Weighting Factors'!E259","v":0},0,1291047,{"$f":"SUM((S259+T259+Y259+AA259+AE259+AH259+AJ259++AO259+AP259+AQ259+AR259)*'Weighting Factors'!Q$12)+(MAX(AS259,'Weighting Factors'!B259))","v":1205343},0.3,361603,363354,361603,0.3,98.9,false,0,0,0,false,0,0,0,0,200,0.16,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF259^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF259^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1281.6300000000001},{"$f":"ROUND(CG259/'Weighting Factors'!$Q$5,4)","v":0.31990000000000002},10.199999999999999,0,0,0,0,{"$f":"SUM((AV259*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA259)*CM259","v":0},0,0.2727,0,0,265.89999999999998,null,null,"D0476"]
[477,"Gray","Ingalls ",215,0,{"$f":"D260+E260","v":215},220,{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G260+H260","v":220},193,{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J260+K260","v":193},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":234},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":234},{"$f":"IF('Military Provision'!J261=\"YES\", MAX('2018 Legal Max'!L260,'2018 Legal Max'!I260,AVERAGE('2018 Legal Max'!F260,'2018 Legal Max'!I260,'2018 Legal Max'!L260)), MAX(L260, I260))","v":220},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},{"$f":"P260+Q260+R260","v":241.5},{"$f":"MAX(BU260, BY260, CC260, CD260)","v":154.4},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM259,VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":95.2},{"$f":"(U260/6)*'Weighting Factors'!$Q$7","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN259,VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":19},{"$f":"W260*'Weighting Factors'!$Q$8","v":3.5},{"$f":"MAX(V260,X260)","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO259,VLOOKUP($CV260,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z260/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":243},{"$f":"AB260*0.1","v":24},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":65},{"$f":"IF(A260=207, AD260,MAX(AC260,AD260))*'Weighting Factors'!$Q$9","v":31.5},0,{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG259,VLOOKUP($CV260,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},{"$f":"MAX(AF260, AG260)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI260*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":51},{"$f":"CI260","v":15.8},{"$f":"AL260*'Weighting Factors'!$Q$5","v":63295},93989,{"$f":"MAX(AM260, AN260)/'Weighting Factors'!$Q$5","v":23.5},{"$f":"CJ260/'Weighting Factors'!$Q$5","v":0},{"$f":"CK260/'Weighting Factors'!$Q$5","v":0},{"$f":"CO260/'Weighting Factors'!$Q$5","v":0},169271,{"$f":"AS260/'Weighting Factors'!$Q$5","v":42.3},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S260+T260+Y260+AA260+AE260+AH260+AJ260++AO260+AP260+AQ260+AT260+AU260)","v":499.5},{"$f":"SUM(S260+T260+Y260+AA260+AE260+AH260+AJ260++AO260+AP260+AQ260+AR260+AU260)","v":457.2},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB259,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX260*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY260*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ260*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H260>0,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H260),'Weighting Factors'!H260,VLOOKUP($CV260,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV260,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H260=\"\",\"\",IF('Weighting Factors'!J260=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S260+T260+Y260+AA260+AE260+AH260+AJ260++AO260+AP260+AQ260+AU260+AR260)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA260+'2018 Legal Max'!BB260","v":1831543},{"$f":"SUM((AV260+AR260)*'Weighting Factors'!$Q$5)+BA260+'2018 Legal Max'!BB260","v":2000997},{"$f":"IF('Weighting Factors'!H260>0,'Weighting Factors'!H260,'Preliminary SO66'!AV259)","v":2031042},{"$f":"MIN(BG260,BH260)","v":2000997},null,{"$f":"'Weighting Factors'!F260","v":0},{"$f":"'Weighting Factors'!E260","v":0},{"$f":"SUM(BJ260:BL260)","v":0},{"$f":"BI260+BM260","v":2000997},{"$f":"SUM((S260+T260+Y260+AA260+AE260+AH260+AJ260++AO260+AP260+AQ260+AR260)*'Weighting Factors'!Q$12)+(MAX(AS260,'Weighting Factors'!B260))","v":2260787},0.33,{"$f":"BO260*BP260","v":746060},701500,{"$f":"MIN(BQ260,BR260)","v":701500},{"$f":"BS260/BO260","v":0.31030000000000002},{"$f":"ROUND(IF(S260<=99.9,(S260*1.014331),0),1)","v":0},{"$f":"AND(S260>99.9,S260<=299.9)","v":true},{"$f":"IF(BV260=TRUE,ROUND((S260-100)*9.655,3),0)","v":1366.183},{"$f":"IF(BV260=TRUE,ROUND(((7337-BW260)/3642.4)-1,6),0)","v":0.63925399999999999},{"$f":"ROUND(BX260*S260,1)","v":154.4},{"$f":"AND(S260>299.9,S260<=1621.9)","v":false},{"$f":"IF(BZ260=TRUE,ROUND((S260-300)*1.2375,4),0)","v":0},{"$f":"IF(BZ260=TRUE,ROUND(((5406-CA260)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(CB260*S260,1)","v":0},{"$f":"ROUND(IF(S260>=1622,(S260*0.03504),0),1)","v":0},267,{"$f":"AK260/CE260","v":0.19},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF260^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF260^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1240.74},{"$f":"ROUND(CG260/'Weighting Factors'!$Q$5,4)","v":0.30969999999999998},{"$f":"ROUND(IF(AK260>0,CH260*AK260,0),1)","v":15.8},0,0,0,0,{"$f":"SUM((AV260*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA260)*CM260","v":0},{"$f":"IF(CL260>CN260,CN260,CL260)","v":0},{"$f":"AD260/AB260","v":0.26750000000000002},{"$f":"IF(CP260>=50%,AD260*10.5%,0)","v":0},{"$f":"IF(AND(CP260>35%,CP260<50%),AD260*(CP260-35%)*0.7,0)","v":0},499.5,null,null,"D0477"]
[479,"Anderson","Crest ",186.5,0,{"$f":"D261+E261","v":186.5},182,{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},{"$f":"G261+H261","v":182},198,{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},{"$f":"J261+K261","v":198},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":219},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":219},{"$f":"IF('Military Provision'!J262=\"YES\", MAX('2018 Legal Max'!L261,'2018 Legal Max'!I261,AVERAGE('2018 Legal Max'!F261,'2018 Legal Max'!I261,'2018 Legal Max'!L261)), MAX(L261, I261))","v":198},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":19},{"$f":"P261+Q261+R261","v":217.5},{"$f":"MAX(BU261, BY261, CC261, CD261)","v":152.9},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM260,VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U261/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN260,VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W261*'Weighting Factors'!$Q$8","v":0},{"$f":"MAX(V261,X261)","v":0},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO260,VLOOKUP($CV261,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":78.900000000000006},{"$f":"Z261/6*'Weighting Factors'!$Q$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":221},{"$f":"AB261*0.1","v":22},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":80},{"$f":"IF(A261=207, AD261,MAX(AC261,AD261))*'Weighting Factors'!$Q$9","v":38.700000000000003},{"$f":"MAX(CQ261,CR261)","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG260,VLOOKUP($CV261,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1.4},{"$f":"MAX(AF261, AG261)","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI261*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":86},{"$f":"CI261","v":22.3},{"$f":"AL261*'Weighting Factors'!$Q$5","v":89334},107471,{"$f":"MAX(AM261, AN261)/'Weighting Factors'!$Q$5","v":26.8},{"$f":"CJ261/'Weighting Factors'!$Q$5","v":0},{"$f":"CK261/'Weighting Factors'!$Q$5","v":0},{"$f":"CO261/'Weighting Factors'!$Q$5","v":0},279029,{"$f":"AS261/'Weighting Factors'!$Q$5","v":69.7},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},{"$f":"SUM(S261+T261+Y261+AA261+AE261+AH261+AJ261++AO261+AP261+AQ261+AT261+AU261)","v":513.6},{"$f":"SUM(S261+T261+Y261+AA261+AE261+AH261+AJ261++AO261+AP261+AQ261+AR261+AU261)","v":443.9},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB260,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX261*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY261*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ261*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H261>0,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H261),'Weighting Factors'!H261,VLOOKUP($CV261,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV261,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H261=\"\",\"\",IF('Weighting Factors'!J261=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S261+T261+Y261+AA261+AE261+AH261+AJ261++AO261+AP261+AQ261+AU261+AR261)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA261+'2018 Legal Max'!BB261","v":1778263},{"$f":"SUM((AV261+AR261)*'Weighting Factors'!$Q$5)+BA261+'2018 Legal Max'!BB261","v":2057482},{"$f":"IF('Weighting Factors'!H261>0,'Weighting Factors'!H261,'Preliminary SO66'!AV260)","v":2249369},{"$f":"MIN(BG261,BH261)","v":2057482},null,{"$f":"'Weighting Factors'!F261","v":0},{"$f":"'Weighting Factors'!E261","v":0},{"$f":"SUM(BJ261:BL261)","v":0},{"$f":"BI261+BM261","v":2057482},{"$f":"SUM((S261+T261+Y261+AA261+AE261+AH261+AJ261++AO261+AP261+AQ261+AR261)*'Weighting Factors'!Q$12)+(MAX(AS261,'Weighting Factors'!B261))","v":2301748},0.3,{"$f":"BO261*BP261","v":690524},442000,{"$f":"MIN(BQ261,BR261)","v":442000},{"$f":"BS261/BO261","v":0.192},{"$f":"ROUND(IF(S261<=99.9,(S261*1.014331),0),1)","v":0},{"$f":"AND(S261>99.9,S261<=299.9)","v":true},{"$f":"IF(BV261=TRUE,ROUND((S261-100)*9.655,3),0)","v":1134.463},{"$f":"IF(BV261=TRUE,ROUND(((7337-BW261)/3642.4)-1,6),0)","v":0.70287100000000002},{"$f":"ROUND(BX261*S261,1)","v":152.9},{"$f":"AND(S261>299.9,S261<=1621.9)","v":false},{"$f":"IF(BZ261=TRUE,ROUND((S261-300)*1.2375,4),0)","v":0},{"$f":"IF(BZ261=TRUE,ROUND(((5406-CA261)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(CB261*S261,1)","v":0},{"$f":"ROUND(IF(S261>=1622,(S261*0.03504),0),1)","v":0},177,{"$f":"AK261/CE261","v":0.49},{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF261^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF261^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1037.6400000000001},{"$f":"ROUND(CG261/'Weighting Factors'!$Q$5,4)","v":0.25900000000000001},{"$f":"ROUND(IF(AK261>0,CH261*AK261,0),1)","v":22.3},0,0,0,0,{"$f":"SUM((AV261*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA261)*CM261","v":0},{"$f":"IF(CL261>CN261,CN261,CL261)","v":0},0.36199999999999999,{"$f":"IF(CP261>=50%,AD261*10.5%,0)","v":0},{"$f":"IF(AND(CP261>35%,CP261<50%),AD261*(CP261-35%)*0.7,0)","v":0.7},513.6,null,null,"D0479"]
[480,"Seward","Liberal ",4403,0,4403,4449.5,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},4449.5,4441.5,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},4441.5,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":4756},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":4756},{"$f":"IF('Military Provision'!J263=\"YES\", MAX('2018 Legal Max'!L262,'2018 Legal Max'!I262,AVERAGE('2018 Legal Max'!F262,'2018 Legal Max'!I262,'2018 Legal Max'!L262)), MAX(L262, I262))","v":4449.5},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":94},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":334},4877.5,170.9,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM261,VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":9132.9},{"$f":"(U262/6)*'Weighting Factors'!$Q$7","v":601.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN261,VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2743},{"$f":"W262*'Weighting Factors'!$Q$8","v":507.5},601.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO261,VLOOKUP($CV262,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":457.2},{"$f":"Z262/6*'Weighting Factors'!$Q$6","v":38.1},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":4963},496,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":3467},{"$f":"IF(A262=207, AD262,MAX(AC262,AD262))*'Weighting Factors'!$Q$9","v":1678},364,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG261,VLOOKUP($CV262,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":364.1},364.1,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":2468},{"$f":"AI262*'Weighting Factors'!$Q$10","v":617},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":164},38.700000000000003,{"$f":"AL262*'Weighting Factors'!$Q$5","v":155032},243832,{"$f":"MAX(AM262, AN262)/'Weighting Factors'!$Q$5","v":60.9},{"$f":"CJ262/'Weighting Factors'!$Q$5","v":0},{"$f":"CK262/'Weighting Factors'!$Q$5","v":0},{"$f":"CO262/'Weighting Factors'!$Q$5","v":0},2586974,{"$f":"AS262/'Weighting Factors'!$Q$5","v":645.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},9054.5,8408.7000000000007,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB261,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX262*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY262*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ262*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H262>0,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H262),'Weighting Factors'!H262,VLOOKUP($CV262,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV262,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H262=\"\",\"\",IF('Weighting Factors'!J262=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S262+T262+Y262+AA262+AE262+AH262+AJ262++AO262+AP262+AQ262+AU262+AR262)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA262+'2018 Legal Max'!BB262","v":33685252},{"$f":"SUM((AV262+AR262)*'Weighting Factors'!$Q$5)+BA262+'2018 Legal Max'!BB262","v":36272327},{"$f":"IF('Weighting Factors'!H262>0,'Weighting Factors'!H262,'Preliminary SO66'!AV261)","v":36561160},36272327,null,{"$f":"'Weighting Factors'!F262","v":0},{"$f":"'Weighting Factors'!E262","v":0},0,36272327,{"$f":"SUM((S262+T262+Y262+AA262+AE262+AH262+AJ262++AO262+AP262+AQ262+AR262)*'Weighting Factors'!Q$12)+(MAX(AS262,'Weighting Factors'!B262))","v":40337547},0.3,12101264,10150000,10150000,0.25159999999999999,0,false,0,0,0,false,0,0,0,170.9,205,0.8,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF262^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF262^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":945.97},{"$f":"ROUND(CG262/'Weighting Factors'!$Q$5,4)","v":0.2361},38.700000000000003,0,0,0,0,{"$f":"SUM((AV262*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA262)*CM262","v":0},0,0.6986,364,0,{"$f":"AW262+AT262","v":9054.5},null,null,"D0480"]
[481,"Dickinson","Rural Vista ",265,6,271,278,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},278,263,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},263,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":251},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":251},{"$f":"IF('Military Provision'!J264=\"YES\", MAX('2018 Legal Max'!L263,'2018 Legal Max'!I263,AVERAGE('2018 Legal Max'!F263,'2018 Legal Max'!I263,'2018 Legal Max'!L263)), MAX(L263, I263))","v":278},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":22},304.5,147,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM262,VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U263/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN262,VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":5},{"$f":"W263*'Weighting Factors'!$Q$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO262,VLOOKUP($CV263,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":74.8},{"$f":"Z263/6*'Weighting Factors'!$Q$6","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":260},26,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":102},{"$f":"IF(A263=207, AD263,MAX(AC263,AD263))*'Weighting Factors'!$Q$9","v":49.4},3,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG262,VLOOKUP($CV263,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.4},3.4,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI263*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":112},30.6,{"$f":"AL263*'Weighting Factors'!$Q$5","v":122584},164480,{"$f":"MAX(AM263, AN263)/'Weighting Factors'!$Q$5","v":41.1},{"$f":"CJ263/'Weighting Factors'!$Q$5","v":0},{"$f":"CK263/'Weighting Factors'!$Q$5","v":0},{"$f":"CO263/'Weighting Factors'!$Q$5","v":0},242294,{"$f":"AS263/'Weighting Factors'!$Q$5","v":60.5},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},613,552.5,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB262,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX263*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY263*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ263*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H263>0,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H263),'Weighting Factors'!H263,VLOOKUP($CV263,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV263,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H263=\"\",\"\",IF('Weighting Factors'!J263=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S263+T263+Y263+AA263+AE263+AH263+AJ263++AO263+AP263+AQ263+AU263+AR263)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA263+'2018 Legal Max'!BB263","v":2213315},{"$f":"SUM((AV263+AR263)*'Weighting Factors'!$Q$5)+BA263+'2018 Legal Max'!BB263","v":2455678},{"$f":"IF('Weighting Factors'!H263>0,'Weighting Factors'!H263,'Preliminary SO66'!AV262)","v":2530991},2455678,null,{"$f":"'Weighting Factors'!F263","v":0},{"$f":"'Weighting Factors'!E263","v":0},0,2455678,{"$f":"SUM((S263+T263+Y263+AA263+AE263+AH263+AJ263++AO263+AP263+AQ263+AR263)*'Weighting Factors'!Q$12)+(MAX(AS263,'Weighting Factors'!B263))","v":2881749},0.33,950977,962979,950977,0.33,0,false,0,0,0,true,5.5688000000000004,0.482657,147,0,303.8,0.37,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF263^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF263^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1094.1199999999999},{"$f":"ROUND(CG263/'Weighting Factors'!$Q$5,4)","v":0.27310000000000001},30.6,0,0,0,0,{"$f":"SUM((AV263*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA263)*CM263","v":0},0,0.39229999999999998,0,3,613,null,null,"D0481"]
[482,"Lane","Dighton ",218.5,0,218.5,204.5,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},204.5,201.6,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},201.6,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":236.5},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":236.5},{"$f":"IF('Military Provision'!J265=\"YES\", MAX('2018 Legal Max'!L264,'2018 Legal Max'!I264,AVERAGE('2018 Legal Max'!F264,'2018 Legal Max'!I264,'2018 Legal Max'!L264)), MAX(L264, I264))","v":204.5},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":20},226,153.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM263,VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.1},{"$f":"(U264/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN263,VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":7},{"$f":"W264*'Weighting Factors'!$Q$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO263,VLOOKUP($CV264,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":110.2},{"$f":"Z264/6*'Weighting Factors'!$Q$6","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":241},24,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":83},{"$f":"IF(A264=207, AD264,MAX(AC264,AD264))*'Weighting Factors'!$Q$9","v":40.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG263,VLOOKUP($CV264,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI264*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":47},17.100000000000001,{"$f":"AL264*'Weighting Factors'!$Q$5","v":68503},74344,{"$f":"MAX(AM264, AN264)/'Weighting Factors'!$Q$5","v":18.600000000000001},{"$f":"CJ264/'Weighting Factors'!$Q$5","v":0},{"$f":"CK264/'Weighting Factors'!$Q$5","v":0},{"$f":"CO264/'Weighting Factors'!$Q$5","v":0},161541,{"$f":"AS264/'Weighting Factors'!$Q$5","v":40.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},489.4,449.1,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB263,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX264*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY264*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ264*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H264>0,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H264),'Weighting Factors'!H264,VLOOKUP($CV264,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV264,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H264=\"\",\"\",IF('Weighting Factors'!J264=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S264+T264+Y264+AA264+AE264+AH264+AJ264++AO264+AP264+AQ264+AU264+AR264)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA264+'2018 Legal Max'!BB264","v":1799095},{"$f":"SUM((AV264+AR264)*'Weighting Factors'!$Q$5)+BA264+'2018 Legal Max'!BB264","v":1960536},{"$f":"IF('Weighting Factors'!H264>0,'Weighting Factors'!H264,'Preliminary SO66'!AV263)","v":2035849},1960536,null,{"$f":"'Weighting Factors'!F264","v":0},{"$f":"'Weighting Factors'!E264","v":0},0,1960536,{"$f":"SUM((S264+T264+Y264+AA264+AE264+AH264+AJ264++AO264+AP264+AQ264+AR264)*'Weighting Factors'!Q$12)+(MAX(AS264,'Weighting Factors'!B264))","v":2221737},0.3,666521,630000,630000,0.28360000000000002,0,true,1216.53,0.68033999999999994,153.80000000000001,false,0,0,0,0,619.5,0.08,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF264^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF264^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1460.71},{"$f":"ROUND(CG264/'Weighting Factors'!$Q$5,4)","v":0.36459999999999998},17.100000000000001,0,0,0,0,{"$f":"SUM((AV264*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA264)*CM264","v":0},0,0.34439999999999998,0,0,489.4,null,null,"D0482"]
[483,"Seward","Kismet-Plains ",648.5,0,648.5,637,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},637,631.5,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},631.5,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":618.5},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":618.5},{"$f":"IF('Military Provision'!J266=\"YES\", MAX('2018 Legal Max'!L265,'2018 Legal Max'!I265,AVERAGE('2018 Legal Max'!F265,'2018 Legal Max'!I265,'2018 Legal Max'!L265)), MAX(L265, I265))","v":637},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":43},694,243.1,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM264,VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2090.6},{"$f":"(U265/6)*'Weighting Factors'!$Q$7","v":137.6},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN264,VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":366},{"$f":"W265*'Weighting Factors'!$Q$8","v":67.7},137.6,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO264,VLOOKUP($CV265,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":41.2},{"$f":"Z265/6*'Weighting Factors'!$Q$6","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":650},65,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":411},{"$f":"IF(A265=207, AD265,MAX(AC265,AD265))*'Weighting Factors'!$Q$9","v":198.9},43.2,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG264,VLOOKUP($CV265,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":43.2},43.2,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI265*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":535},121.3,{"$f":"AL265*'Weighting Factors'!$Q$5","v":485928},621713,{"$f":"MAX(AM265, AN265)/'Weighting Factors'!$Q$5","v":155.19999999999999},{"$f":"CJ265/'Weighting Factors'!$Q$5","v":0},{"$f":"CK265/'Weighting Factors'!$Q$5","v":0},{"$f":"CO265/'Weighting Factors'!$Q$5","v":0},558531,{"$f":"AS265/'Weighting Factors'!$Q$5","v":139.4},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1614.8,1475.4,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB264,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX265*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY265*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ265*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H265>0,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H265),'Weighting Factors'!H265,VLOOKUP($CV265,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV265,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H265=\"\",\"\",IF('Weighting Factors'!J265=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S265+T265+Y265+AA265+AE265+AH265+AJ265++AO265+AP265+AQ265+AU265+AR265)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA265+'2018 Legal Max'!BB265","v":5910452},{"$f":"SUM((AV265+AR265)*'Weighting Factors'!$Q$5)+BA265+'2018 Legal Max'!BB265","v":6468889},{"$f":"IF('Weighting Factors'!H265>0,'Weighting Factors'!H265,'Preliminary SO66'!AV264)","v":6826224},6468889,null,{"$f":"'Weighting Factors'!F265","v":0},{"$f":"'Weighting Factors'!E265","v":0},0,6468889,{"$f":"SUM((S265+T265+Y265+AA265+AE265+AH265+AJ265++AO265+AP265+AQ265+AR265)*'Weighting Factors'!Q$12)+(MAX(AS265,'Weighting Factors'!B265))","v":7224391},0.3,2167317,1900000,1900000,0.26300000000000001,0,false,0,0,0,true,487.57499999999999,0.350325,243.1,0,541,0.99,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF265^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF265^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":908.69},{"$f":"ROUND(CG265/'Weighting Factors'!$Q$5,4)","v":0.2268},121.3,0,0,0,0,{"$f":"SUM((AV265*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA265)*CM265","v":0},0,0.63229999999999997,43.2,0,1614.8,null,null,"D0483"]
[484,"Wilson","Fredonia ",613,0,613,600.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},600.79999999999995,600.5,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},600.5,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":686.5},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":686.5},{"$f":"IF('Military Provision'!J267=\"YES\", MAX('2018 Legal Max'!L266,'2018 Legal Max'!I266,AVERAGE('2018 Legal Max'!F266,'2018 Legal Max'!I266,'2018 Legal Max'!L266)), MAX(L266, I266))","v":600.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":54},654.79999999999995,238.1,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM265,VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U266/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN265,VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W266*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO265,VLOOKUP($CV266,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":166.6},{"$f":"Z266/6*'Weighting Factors'!$Q$6","v":13.9},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":687},69,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":273},{"$f":"IF(A266=207, AD266,MAX(AC266,AD266))*'Weighting Factors'!$Q$9","v":132.1},9.1,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG265,VLOOKUP($CV266,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":15.2},15.2,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI266*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":212},54.1,{"$f":"AL266*'Weighting Factors'!$Q$5","v":216725},247684,{"$f":"MAX(AM266, AN266)/'Weighting Factors'!$Q$5","v":61.8},{"$f":"CJ266/'Weighting Factors'!$Q$5","v":0},{"$f":"CK266/'Weighting Factors'!$Q$5","v":0},{"$f":"CO266/'Weighting Factors'!$Q$5","v":0},453670,{"$f":"AS266/'Weighting Factors'!$Q$5","v":113.2},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1229.0999999999999,1115.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB265,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},7,{"$f":"SUM(AX266*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY266*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ266*'Weighting Factors'!$T$12)","v":9963},0,{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H266>0,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H266),'Weighting Factors'!H266,VLOOKUP($CV266,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV266,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H266=\"\",\"\",IF('Weighting Factors'!J266=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S266+T266+Y266+AA266+AE266+AH266+AJ266++AO266+AP266+AQ266+AU266+AR266)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA266+'2018 Legal Max'!BB266","v":4480258},{"$f":"SUM((AV266+AR266)*'Weighting Factors'!$Q$5)+BA266+'2018 Legal Max'!BB266","v":4933738},{"$f":"IF('Weighting Factors'!H266>0,'Weighting Factors'!H266,'Preliminary SO66'!AV265)","v":5068328},4933738,null,{"$f":"'Weighting Factors'!F266","v":0},{"$f":"'Weighting Factors'!E266","v":0},0,4933738,{"$f":"SUM((S266+T266+Y266+AA266+AE266+AH266+AJ266++AO266+AP266+AQ266+AR266)*'Weighting Factors'!Q$12)+(MAX(AS266,'Weighting Factors'!B266))","v":5669123},0.3,1700737,1721750,1700737,0.3,0,false,0,0,0,true,439.065,0.36364299999999999,238.1,0,402,0.53,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF266^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF266^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1022.39},{"$f":"ROUND(CG266/'Weighting Factors'!$Q$5,4)","v":0.25519999999999998},54.1,0,0,0,0,{"$f":"SUM((AV266*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA266)*CM266","v":0},0,{"$f":"AD266/AB266","v":0.39739999999999998},0,9.1,1229.0999999999999,null,null,"D0484"]
[487,"Dickinson","Herington ",413.5,6,419.5,401.5,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},401.5,410.1,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},410.1,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":463.5},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":463.5},{"$f":"IF('Military Provision'!J268=\"YES\", MAX('2018 Legal Max'!L267,'2018 Legal Max'!I267,AVERAGE('2018 Legal Max'!F267,'2018 Legal Max'!I267,'2018 Legal Max'!L267)), MAX(L267, I267))","v":410.1},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":35},450.6,195.1,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM266,VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U267/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN266,VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W267*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO266,VLOOKUP($CV267,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":141.30000000000001},{"$f":"Z267/6*'Weighting Factors'!$Q$6","v":11.8},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":476},48,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":267},{"$f":"IF(A267=207, AD267,MAX(AC267,AD267))*'Weighting Factors'!$Q$9","v":129.19999999999999},28,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG266,VLOOKUP($CV267,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":28},28,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI267*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":46},11.9,{"$f":"AL267*'Weighting Factors'!$Q$5","v":47671},61247,{"$f":"MAX(AM267, AN267)/'Weighting Factors'!$Q$5","v":15.3},{"$f":"CJ267/'Weighting Factors'!$Q$5","v":0},{"$f":"CK267/'Weighting Factors'!$Q$5","v":0},{"$f":"CO267/'Weighting Factors'!$Q$5","v":0},419788,{"$f":"AS267/'Weighting Factors'!$Q$5","v":104.8},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},934.8,830,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB266,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.4},1,{"$f":"SUM(AX267*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY267*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ267*'Weighting Factors'!$T$12)","v":38089},0,{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H267>0,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H267),'Weighting Factors'!H267,VLOOKUP($CV267,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV267,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H267=\"\",\"\",IF('Weighting Factors'!J267=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S267+T267+Y267+AA267+AE267+AH267+AJ267++AO267+AP267+AQ267+AU267+AR267)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA267+'2018 Legal Max'!BB267","v":3363069},{"$f":"SUM((AV267+AR267)*'Weighting Factors'!$Q$5)+BA267+'2018 Legal Max'!BB267","v":3782898},{"$f":"IF('Weighting Factors'!H267>0,'Weighting Factors'!H267,'Preliminary SO66'!AV266)","v":3918440},3782898,null,{"$f":"'Weighting Factors'!F267","v":0},{"$f":"'Weighting Factors'!E267","v":0},0,3782898,{"$f":"SUM((S267+T267+Y267+AA267+AE267+AH267+AJ267++AO267+AP267+AQ267+AR267)*'Weighting Factors'!Q$12)+(MAX(AS267,'Weighting Factors'!B267))","v":4190554},0.3,1257166,1287492,1257166,0.3,0,false,0,0,0,true,186.36750000000001,0.43302000000000002,195.1,0,93.7,0.49,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF267^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF267^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1037.6400000000001},{"$f":"ROUND(CG267/'Weighting Factors'!$Q$5,4)","v":0.25900000000000001},11.9,0,0,0,0,{"$f":"SUM((AV267*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA267)*CM267","v":0},0,0.56089999999999995,28,0,934.8,null,null,"D0487"]
[489,"Ellis","Hays ",2627.6,0,2627.6,2641.9,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},2641.9,2714.1,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},2714.1,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":2969.6},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":2969.6},{"$f":"IF('Military Provision'!J269=\"YES\", MAX('2018 Legal Max'!L268,'2018 Legal Max'!I268,AVERAGE('2018 Legal Max'!F268,'2018 Legal Max'!I268,'2018 Legal Max'!L268)), MAX(L268, I268))","v":2714.1},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":20},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":252},2986.1,104.6,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM267,VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":470.7},{"$f":"(U268/6)*'Weighting Factors'!$Q$7","v":31},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN267,VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":171},{"$f":"W268*'Weighting Factors'!$Q$8","v":31.6},31.6,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO267,VLOOKUP($CV268,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":552.79999999999995},{"$f":"Z268/6*'Weighting Factors'!$Q$6","v":46.1},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":3056},306,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":938},{"$f":"IF(A268=207, AD268,MAX(AC268,AD268))*'Weighting Factors'!$Q$9","v":454},0,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG267,VLOOKUP($CV268,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":15.2},15.2,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI268*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":648},132.69999999999999,{"$f":"AL268*'Weighting Factors'!$Q$5","v":531596},515012,{"$f":"MAX(AM268, AN268)/'Weighting Factors'!$Q$5","v":132.69999999999999},{"$f":"CJ268/'Weighting Factors'!$Q$5","v":0},{"$f":"CK268/'Weighting Factors'!$Q$5","v":60.3},{"$f":"CO268/'Weighting Factors'!$Q$5","v":0},2539678,{"$f":"AS268/'Weighting Factors'!$Q$5","v":634},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},4466.6000000000004,3832.6,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":41},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB267,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":1.7},26,{"$f":"SUM(AX268*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY268*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ268*'Weighting Factors'!$T$12)","v":226324},0,{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H268>0,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H268),'Weighting Factors'!H268,VLOOKUP($CV268,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV268,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H268=\"\",\"\",IF('Weighting Factors'!J268=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S268+T268+Y268+AA268+AE268+AH268+AJ268++AO268+AP268+AQ268+AU268+AR268)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA268+'2018 Legal Max'!BB268","v":15579720},{"$f":"SUM((AV268+AR268)*'Weighting Factors'!$Q$5)+BA268+'2018 Legal Max'!BB268","v":18119524},{"$f":"IF('Weighting Factors'!H268>0,'Weighting Factors'!H268,'Preliminary SO66'!AV267)","v":18511179},18119524,null,{"$f":"'Weighting Factors'!F268","v":0},{"$f":"'Weighting Factors'!E268","v":-15628},-15628,18103896,{"$f":"SUM((S268+T268+Y268+AA268+AE268+AH268+AJ268++AO268+AP268+AQ268+AR268)*'Weighting Factors'!Q$12)+(MAX(AS268,'Weighting Factors'!B268))","v":20337806},0.3,6101342,5995621,5995621,0.29480000000000001,0,false,0,0,0,false,0,0,0,104.6,380.5,1.7,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF268^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF268^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":820.56},{"$f":"ROUND(CG268/'Weighting Factors'!$Q$5,4)","v":0.20480000000000001},132.69999999999999,0,241727,0,5.8999999999999999E-3,{"$f":"SUM((AV268*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA268)*CM268","v":106905},0,0.30690000000000001,0,0,4466.6000000000004,null,null,"D0489"]
[490,"Butler","El Dorado ",1745,0,1745,1734.5,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1734.5,1760.3,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1760.3,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1859.4},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1859.4},{"$f":"IF('Military Provision'!J270=\"YES\", MAX('2018 Legal Max'!L269,'2018 Legal Max'!I269,AVERAGE('2018 Legal Max'!F269,'2018 Legal Max'!I269,'2018 Legal Max'!L269)), MAX(L269, I269))","v":1760.3},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":13.5},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":129},1902.8,66.7,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM268,VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":10.7},{"$f":"(U269/6)*'Weighting Factors'!$Q$7","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN268,VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":27},{"$f":"W269*'Weighting Factors'!$Q$8","v":5},5,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO268,VLOOKUP($CV269,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":368.6},{"$f":"Z269/6*'Weighting Factors'!$Q$6","v":30.7},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1909},191,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":888},{"$f":"IF(A269=207, AD269,MAX(AC269,AD269))*'Weighting Factors'!$Q$9","v":429.8},71.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG268,VLOOKUP($CV269,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":59.1},71.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI269*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":430},77.400000000000006,{"$f":"AL269*'Weighting Factors'!$Q$5","v":310064},463781,{"$f":"MAX(AM269, AN269)/'Weighting Factors'!$Q$5","v":115.8},{"$f":"CJ269/'Weighting Factors'!$Q$5","v":0},{"$f":"CK269/'Weighting Factors'!$Q$5","v":0},{"$f":"CO269/'Weighting Factors'!$Q$5","v":0},1528311,{"$f":"AS269/'Weighting Factors'!$Q$5","v":381.5},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},3003.9,2622.4,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB268,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":2.2000000000000002},10,{"$f":"SUM(AX269*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY269*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ269*'Weighting Factors'!$T$12)","v":45830},0,{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H269>0,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H269),'Weighting Factors'!H269,VLOOKUP($CV269,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV269,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H269=\"\",\"\",IF('Weighting Factors'!J269=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S269+T269+Y269+AA269+AE269+AH269+AJ269++AO269+AP269+AQ269+AU269+AR269)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA269+'2018 Legal Max'!BB269","v":10551164},{"$f":"SUM((AV269+AR269)*'Weighting Factors'!$Q$5)+BA269+'2018 Legal Max'!BB269","v":12079453},{"$f":"IF('Weighting Factors'!H269>0,'Weighting Factors'!H269,'Preliminary SO66'!AV268)","v":12250109},12079453,null,{"$f":"'Weighting Factors'!F269","v":0},{"$f":"'Weighting Factors'!E269","v":0},0,12079453,{"$f":"SUM((S269+T269+Y269+AA269+AE269+AH269+AJ269++AO269+AP269+AQ269+AR269)*'Weighting Factors'!Q$12)+(MAX(AS269,'Weighting Factors'!B269))","v":13657978},0.3,4097393,4082172,4082172,0.2989,0,false,0,0,0,false,0,0,0,66.7,128,3.36,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF269^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF269^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":721.57},{"$f":"ROUND(CG269/'Weighting Factors'!$Q$5,4)","v":0.18010000000000001},77.400000000000006,0,0,0,0,{"$f":"SUM((AV269*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA269)*CM269","v":0},0,0.4652,0,71.599999999999994,3003.9,null,null,"D0490"]
[491,"Douglas","Eudora ",1518.2,0,1518.2,1533.7,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1533.7,1562.1,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1562.1,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1697.4},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1697.4},{"$f":"IF('Military Provision'!J271=\"YES\", MAX('2018 Legal Max'!L270,'2018 Legal Max'!I270,AVERAGE('2018 Legal Max'!F270,'2018 Legal Max'!I270,'2018 Legal Max'!L270)), MAX(L270, I270))","v":1562.1},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":120},1687.6,59.1,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM269,VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":22.9},{"$f":"(U270/6)*'Weighting Factors'!$Q$7","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN269,VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":16},{"$f":"W270*'Weighting Factors'!$Q$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO269,VLOOKUP($CV270,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":452.4},{"$f":"Z270/6*'Weighting Factors'!$Q$6","v":37.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1732},173,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":453},{"$f":"IF(A270=207, AD270,MAX(AC270,AD270))*'Weighting Factors'!$Q$9","v":219.3},0,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG269,VLOOKUP($CV270,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI270*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":161},29.6,{"$f":"AL270*'Weighting Factors'!$Q$5","v":118578},132509,{"$f":"MAX(AM270, AN270)/'Weighting Factors'!$Q$5","v":33.1},{"$f":"CJ270/'Weighting Factors'!$Q$5","v":0},{"$f":"CK270/'Weighting Factors'!$Q$5","v":0},{"$f":"CO270/'Weighting Factors'!$Q$5","v":0},1771616,{"$f":"AS270/'Weighting Factors'!$Q$5","v":442.2},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2482,2039.8,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB269,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0.8},17,{"$f":"SUM(AX270*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY270*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ270*'Weighting Factors'!$T$12)","v":78413},0,{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H270>0,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H270),'Weighting Factors'!H270,VLOOKUP($CV270,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV270,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H270=\"\",\"\",IF('Weighting Factors'!J270=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S270+T270+Y270+AA270+AE270+AH270+AJ270++AO270+AP270+AQ270+AU270+AR270)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA270+'2018 Legal Max'!BB270","v":8249852},{"$f":"SUM((AV270+AR270)*'Weighting Factors'!$Q$5)+BA270+'2018 Legal Max'!BB270","v":10021305},{"$f":"IF('Weighting Factors'!H270>0,'Weighting Factors'!H270,'Preliminary SO66'!AV269)","v":10285962},10021305,null,{"$f":"'Weighting Factors'!F270","v":0},{"$f":"'Weighting Factors'!E270","v":-2799},-2799,10018506,{"$f":"SUM((S270+T270+Y270+AA270+AE270+AH270+AJ270++AO270+AP270+AQ270+AR270)*'Weighting Factors'!Q$12)+(MAX(AS270,'Weighting Factors'!B270))","v":10930318},0.3,3279095,3351496,3279095,0.3,0,false,0,0,0,false,0,0,0,59.1,53,3.04,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF270^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF270^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":735.32},{"$f":"ROUND(CG270/'Weighting Factors'!$Q$5,4)","v":0.18360000000000001},29.6,0,0,0,0,{"$f":"SUM((AV270*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA270)*CM270","v":0},0,0.26150000000000001,0,0,2482,null,null,"D0491"]
[492,"Butler","Flinthills ",247.3,0,247.3,240.9,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},240.9,255.7,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},255.7,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":265.2},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":265.2},{"$f":"IF('Military Provision'!J272=\"YES\", MAX('2018 Legal Max'!L271,'2018 Legal Max'!I271,AVERAGE('2018 Legal Max'!F271,'2018 Legal Max'!I271,'2018 Legal Max'!L271)), MAX(L271, I271))","v":255.7},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":14},269.7,152.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM270,VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U271/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN270,VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W271*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO270,VLOOKUP($CV271,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":84.8},{"$f":"Z271/6*'Weighting Factors'!$Q$6","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":266},27,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":88},{"$f":"IF(A271=207, AD271,MAX(AC271,AD271))*'Weighting Factors'!$Q$9","v":42.6},0,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG270,VLOOKUP($CV271,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI271*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":153},41.4,{"$f":"AL271*'Weighting Factors'!$Q$5","v":165848},187592,{"$f":"MAX(AM271, AN271)/'Weighting Factors'!$Q$5","v":46.8},{"$f":"CJ271/'Weighting Factors'!$Q$5","v":0},{"$f":"CK271/'Weighting Factors'!$Q$5","v":0},{"$f":"CO271/'Weighting Factors'!$Q$5","v":0},295144,{"$f":"AS271/'Weighting Factors'!$Q$5","v":73.7},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},592.5,518.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB270,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX271*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY271*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ271*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H271>0,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H271),'Weighting Factors'!H271,VLOOKUP($CV271,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV271,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H271=\"\",\"\",IF('Weighting Factors'!J271=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S271+T271+Y271+AA271+AE271+AH271+AJ271++AO271+AP271+AQ271+AU271+AR271)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA271+'2018 Legal Max'!BB271","v":2078313},{"$f":"SUM((AV271+AR271)*'Weighting Factors'!$Q$5)+BA271+'2018 Legal Max'!BB271","v":2373555},{"$f":"IF('Weighting Factors'!H271>0,'Weighting Factors'!H271,'Preliminary SO66'!AV270)","v":2440055},2373555,null,{"$f":"'Weighting Factors'!F271","v":0},{"$f":"'Weighting Factors'!E271","v":0},0,2373555,{"$f":"SUM((S271+T271+Y271+AA271+AE271+AH271+AJ271++AO271+AP271+AQ271+AR271)*'Weighting Factors'!Q$12)+(MAX(AS271,'Weighting Factors'!B271))","v":2624556},0.3,787367,808811,787367,0.3,0,true,1638.454,0.56450299999999998,152.19999999999999,false,0,0,0,0,389,0.39,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF271^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF271^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1083.31},{"$f":"ROUND(CG271/'Weighting Factors'!$Q$5,4)","v":0.27039999999999997},41.4,0,0,0,0,{"$f":"SUM((AV271*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA271)*CM271","v":0},0,0.33079999999999998,0,0,592.5,null,null,"D0492"]
[493,"Cherokee","Columbus ",908.4,0,908.4,875.5,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},875.5,881.5,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},881.5,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":926},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":926},{"$f":"IF('Military Provision'!J273=\"YES\", MAX('2018 Legal Max'!L272,'2018 Legal Max'!I272,AVERAGE('2018 Legal Max'!F272,'2018 Legal Max'!I272,'2018 Legal Max'!L272)), MAX(L272, I272))","v":881.5},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":10},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":70},961.5,249.5,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM271,VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2.7},{"$f":"(U272/6)*'Weighting Factors'!$Q$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN271,VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W272*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO271,VLOOKUP($CV272,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":348.3},{"$f":"Z272/6*'Weighting Factors'!$Q$6","v":29},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":951},95,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":428},{"$f":"IF(A272=207, AD272,MAX(AC272,AD272))*'Weighting Factors'!$Q$9","v":207.2},30,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG271,VLOOKUP($CV272,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":29.6},30,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI272*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":330},75.7,{"$f":"AL272*'Weighting Factors'!$Q$5","v":303254},359392,{"$f":"MAX(AM272, AN272)/'Weighting Factors'!$Q$5","v":89.7},{"$f":"CJ272/'Weighting Factors'!$Q$5","v":0},{"$f":"CK272/'Weighting Factors'!$Q$5","v":0},{"$f":"CO272/'Weighting Factors'!$Q$5","v":0},986863,{"$f":"AS272/'Weighting Factors'!$Q$5","v":246.3},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1813.4,1567.1,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB271,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX272*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY272*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ272*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H272>0,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H272),'Weighting Factors'!H272,VLOOKUP($CV272,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV272,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H272=\"\",\"\",IF('Weighting Factors'!J272=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S272+T272+Y272+AA272+AE272+AH272+AJ272++AO272+AP272+AQ272+AU272+AR272)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA272+'2018 Legal Max'!BB272","v":6277803},{"$f":"SUM((AV272+AR272)*'Weighting Factors'!$Q$5)+BA272+'2018 Legal Max'!BB272","v":7264480},{"$f":"IF('Weighting Factors'!H272>0,'Weighting Factors'!H272,'Preliminary SO66'!AV271)","v":7421115},7264480,null,{"$f":"'Weighting Factors'!F272","v":0},{"$f":"'Weighting Factors'!E272","v":0},0,7264480,{"$f":"SUM((S272+T272+Y272+AA272+AE272+AH272+AJ272++AO272+AP272+AQ272+AR272)*'Weighting Factors'!Q$12)+(MAX(AS272,'Weighting Factors'!B272))","v":8083454},0.3,2425036,2458038,2425036,0.3,0,false,0,0,0,true,818.60630000000003,0.25944299999999998,249.5,0,354,0.93,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF272^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF272^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":919.47},{"$f":"ROUND(CG272/'Weighting Factors'!$Q$5,4)","v":0.22950000000000001},75.7,0,0,0,0,{"$f":"SUM((AV272*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA272)*CM272","v":0},0,0.4501,0,30,1813.4,null,null,"D0493"]
[494,"Hamilton","Syracuse ",460.5,0,460.5,460,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},460,461,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},461,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":549.5},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":549.5},{"$f":"IF('Military Provision'!J274=\"YES\", MAX('2018 Legal Max'!L273,'2018 Legal Max'!I273,AVERAGE('2018 Legal Max'!F273,'2018 Legal Max'!I273,'2018 Legal Max'!L273)), MAX(L273, I273))","v":461},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":50},519,212.7,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM272,VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":689.5},{"$f":"(U273/6)*'Weighting Factors'!$Q$7","v":45.4},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN272,VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":211},{"$f":"W273*'Weighting Factors'!$Q$8","v":39},45.4,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO272,VLOOKUP($CV273,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":160.69999999999999},{"$f":"Z273/6*'Weighting Factors'!$Q$6","v":13.4},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":571},57,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":290},{"$f":"IF(A273=207, AD273,MAX(AC273,AD273))*'Weighting Factors'!$Q$9","v":140.4},30.5,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG272,VLOOKUP($CV273,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":27.8},30.5,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":20.9},{"$f":"AI273*'Weighting Factors'!$Q$10","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":53},21.1,{"$f":"AL273*'Weighting Factors'!$Q$5","v":84527},169488,{"$f":"MAX(AM273, AN273)/'Weighting Factors'!$Q$5","v":42.3},{"$f":"CJ273/'Weighting Factors'!$Q$5","v":0},{"$f":"CK273/'Weighting Factors'!$Q$5","v":0},{"$f":"CO273/'Weighting Factors'!$Q$5","v":0},293772,{"$f":"AS273/'Weighting Factors'!$Q$5","v":73.3},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1082.2,1008.9,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB272,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX273*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY273*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ273*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H273>0,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H273),'Weighting Factors'!H273,VLOOKUP($CV273,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV273,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H273=\"\",\"\",IF('Weighting Factors'!J273=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S273+T273+Y273+AA273+AE273+AH273+AJ273++AO273+AP273+AQ273+AU273+AR273)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA273+'2018 Legal Max'!BB273","v":4041653},{"$f":"SUM((AV273+AR273)*'Weighting Factors'!$Q$5)+BA273+'2018 Legal Max'!BB273","v":4335293},{"$f":"IF('Weighting Factors'!H273>0,'Weighting Factors'!H273,'Preliminary SO66'!AV272)","v":4450666},4335293,null,{"$f":"'Weighting Factors'!F273","v":0},{"$f":"'Weighting Factors'!E273","v":0},0,4335293,{"$f":"SUM((S273+T273+Y273+AA273+AE273+AH273+AJ273++AO273+AP273+AQ273+AR273)*'Weighting Factors'!Q$12)+(MAX(AS273,'Weighting Factors'!B273))","v":4827805},0.3,1448342,1484660,1448342,0.3,0,false,0,0,0,true,271.01249999999999,0.40978100000000001,212.7,0,992,0.05,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF273^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF273^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1596.17},{"$f":"ROUND(CG273/'Weighting Factors'!$Q$5,4)","v":0.39839999999999998},21.1,0,0,0,0,{"$f":"SUM((AV273*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA273)*CM273","v":0},0,0.50790000000000002,30.5,0,1082.2,null,null,"D0494"]
[495,"Pawnee","Ft Larned ",827.8,0,827.8,803.5,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},803.5,831.1,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},831.1,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":858},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":858},{"$f":"IF('Military Provision'!J275=\"YES\", MAX('2018 Legal Max'!L274,'2018 Legal Max'!I274,AVERAGE('2018 Legal Max'!F274,'2018 Legal Max'!I274,'2018 Legal Max'!L274)), MAX(L274, I274))","v":831.1},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":71},911.1,252,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM273,VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":42.4},{"$f":"(U274/6)*'Weighting Factors'!$Q$7","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN273,VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":18},{"$f":"W274*'Weighting Factors'!$Q$8","v":3.3},3.3,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO273,VLOOKUP($CV274,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":330.5},{"$f":"Z274/6*'Weighting Factors'!$Q$6","v":27.5},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":890},89,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":360},{"$f":"IF(A274=207, AD274,MAX(AC274,AD274))*'Weighting Factors'!$Q$9","v":174.2},13.7,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG273,VLOOKUP($CV274,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":13.8},13.8,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":432.8},{"$f":"AI274*'Weighting Factors'!$Q$10","v":108.2},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":185.5},50.9,{"$f":"AL274*'Weighting Factors'!$Q$5","v":203905},258084,{"$f":"MAX(AM274, AN274)/'Weighting Factors'!$Q$5","v":64.400000000000006},{"$f":"CJ274/'Weighting Factors'!$Q$5","v":0},{"$f":"CK274/'Weighting Factors'!$Q$5","v":0},{"$f":"CO274/'Weighting Factors'!$Q$5","v":0},964990,{"$f":"AS274/'Weighting Factors'!$Q$5","v":240.9},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1795.4,1554.5,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB273,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX274*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY274*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ274*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H274>0,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H274),'Weighting Factors'!H274,VLOOKUP($CV274,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV274,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H274=\"\",\"\",IF('Weighting Factors'!J274=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S274+T274+Y274+AA274+AE274+AH274+AJ274++AO274+AP274+AQ274+AU274+AR274)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA274+'2018 Legal Max'!BB274","v":6227327},{"$f":"SUM((AV274+AR274)*'Weighting Factors'!$Q$5)+BA274+'2018 Legal Max'!BB274","v":7192372},{"$f":"IF('Weighting Factors'!H274>0,'Weighting Factors'!H274,'Preliminary SO66'!AV273)","v":7717960},7192372,null,{"$f":"'Weighting Factors'!F274","v":0},{"$f":"'Weighting Factors'!E274","v":0},0,7192372,{"$f":"SUM((S274+T274+Y274+AA274+AE274+AH274+AJ274++AO274+AP274+AQ274+AR274)*'Weighting Factors'!Q$12)+(MAX(AS274,'Weighting Factors'!B274))","v":8049296},0.3,2414789,2548292,2414789,0.3,0,false,0,0,0,true,756.23630000000003,0.27656599999999998,252,0,518,0.36,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF274^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF274^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1099.79},{"$f":"ROUND(CG274/'Weighting Factors'!$Q$5,4)","v":0.27450000000000002},50.9,0,0,0,0,{"$f":"SUM((AV274*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA274)*CM274","v":0},0,0.40450000000000003,0,13.7,1795.4,null,null,"D0495"]
[496,"Pawnee","Pawnee Heights ",107,0,107,126,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},126,132.5,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},132.5,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":136},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":136},{"$f":"IF('Military Provision'!J276=\"YES\", MAX('2018 Legal Max'!L275,'2018 Legal Max'!I275,AVERAGE('2018 Legal Max'!F275,'2018 Legal Max'!I275,'2018 Legal Max'!L275)), MAX(L275, I275))","v":132.5},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":11},143.5,129,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM274,VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U275/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN274,VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":6},{"$f":"W275*'Weighting Factors'!$Q$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO274,VLOOKUP($CV275,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z275/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":136},14,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":48},{"$f":"IF(A275=207, AD275,MAX(AC275,AD275))*'Weighting Factors'!$Q$9","v":23.2},0.1,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG274,VLOOKUP($CV275,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI275*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":63},19,{"$f":"AL275*'Weighting Factors'!$Q$5","v":76114},78581,{"$f":"MAX(AM275, AN275)/'Weighting Factors'!$Q$5","v":19.600000000000001},{"$f":"CJ275/'Weighting Factors'!$Q$5","v":0},{"$f":"CK275/'Weighting Factors'!$Q$5","v":0},{"$f":"CO275/'Weighting Factors'!$Q$5","v":0},136714,{"$f":"AS275/'Weighting Factors'!$Q$5","v":34.1},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},350.6,316.5,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB274,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},20,{"$f":"SUM(AX275*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY275*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ275*'Weighting Factors'!$T$12)","v":19180},0,{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H275>0,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H275),'Weighting Factors'!H275,VLOOKUP($CV275,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV275,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H275=\"\",\"\",IF('Weighting Factors'!J275=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S275+T275+Y275+AA275+AE275+AH275+AJ275++AO275+AP275+AQ275+AU275+AR275)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA275+'2018 Legal Max'!BB275","v":1287079},{"$f":"SUM((AV275+AR275)*'Weighting Factors'!$Q$5)+BA275+'2018 Legal Max'!BB275","v":1423684},{"$f":"IF('Weighting Factors'!H275>0,'Weighting Factors'!H275,'Preliminary SO66'!AV274)","v":1472897},1423684,null,{"$f":"'Weighting Factors'!F275","v":0},{"$f":"'Weighting Factors'!E275","v":-467},-467,1423217,{"$f":"SUM((S275+T275+Y275+AA275+AE275+AH275+AJ275++AO275+AP275+AQ275+AR275)*'Weighting Factors'!Q$12)+(MAX(AS275,'Weighting Factors'!B275))","v":1587574},0.33,523899,528664,523899,0.33,0,true,419.99299999999999,0.89902499999999996,129,false,0,0,0,0,283,0.22,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF275^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF275^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1206.8900000000001},{"$f":"ROUND(CG275/'Weighting Factors'!$Q$5,4)","v":0.30130000000000001},19,0,0,0,0,{"$f":"SUM((AV275*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA275)*CM275","v":0},0,0.35289999999999999,0,0.1,350.6,null,null,"D0496"]
[497,"Douglas","Lawrence ",9636.2000000000007,0,9636.2000000000007,9737.9,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},9737.9,9885.7999999999993,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},9885.7999999999993,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":10657},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":10657},{"$f":"IF('Military Provision'!J277=\"YES\", MAX('2018 Legal Max'!L276,'2018 Legal Max'!I276,AVERAGE('2018 Legal Max'!F276,'2018 Legal Max'!I276,'2018 Legal Max'!L276)), MAX(L276, I276))","v":9885.7999999999993},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":33},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":819},10737.8,376.3,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM275,VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2208.1999999999998},{"$f":"(U276/6)*'Weighting Factors'!$Q$7","v":145.4},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN275,VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":759},{"$f":"W276*'Weighting Factors'!$Q$8","v":140.4},145.4,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO275,VLOOKUP($CV276,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":2135.1},{"$f":"Z276/6*'Weighting Factors'!$Q$6","v":177.9},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":10806},1081,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":3295},{"$f":"IF(A276=207, AD276,MAX(AC276,AD276))*'Weighting Factors'!$Q$9","v":1594.8},0,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG275,VLOOKUP($CV276,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":119.8},119.8,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":625.20000000000005},{"$f":"AI276*'Weighting Factors'!$Q$10","v":156.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":2259},315.8,{"$f":"AL276*'Weighting Factors'!$Q$5","v":1265095},1418306,{"$f":"MAX(AM276, AN276)/'Weighting Factors'!$Q$5","v":354},{"$f":"CJ276/'Weighting Factors'!$Q$5","v":0},{"$f":"CK276/'Weighting Factors'!$Q$5","v":0},{"$f":"CO276/'Weighting Factors'!$Q$5","v":295},12450262,{"$f":"AS276/'Weighting Factors'!$Q$5","v":3107.9},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":1},16771.2,13958.3,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1039},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB275,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":52.1},36,{"$f":"SUM(AX276*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY276*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ276*'Weighting Factors'!$T$12)","v":5309094},0,{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H276>0,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H276),'Weighting Factors'!H276,VLOOKUP($CV276,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV276,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H276=\"\",\"\",IF('Weighting Factors'!J276=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S276+T276+Y276+AA276+AE276+AH276+AJ276++AO276+AP276+AQ276+AU276+AR276)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA276+'2018 Legal Max'!BB276","v":61226044},{"$f":"SUM((AV276+AR276)*'Weighting Factors'!$Q$5)+BA276+'2018 Legal Max'!BB276","v":73676291},{"$f":"IF('Weighting Factors'!H276>0,'Weighting Factors'!H276,'Preliminary SO66'!AV275)","v":75967077},73676291,null,{"$f":"'Weighting Factors'!F276","v":0},{"$f":"'Weighting Factors'!E276","v":-933},-933,73675358,{"$f":"SUM((S276+T276+Y276+AA276+AE276+AH276+AJ276++AO276+AP276+AQ276+AR276)*'Weighting Factors'!Q$12)+(MAX(AS276,'Weighting Factors'!B276))","v":75118539},0.33,24789118,25318297,24789118,0.33,0,false,0,0,0,false,0,0,0,376.3,175.2,12.89,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF276^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF276^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":559.89},{"$f":"ROUND(CG276/'Weighting Factors'!$Q$5,4)","v":0.13980000000000001},315.8,0,0,1218406,1.6299999999999999E-2,{"$f":"SUM((AV276*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA276)*CM276","v":1181661},1181661,0.3049,0,0,17066.2,null,null,"D0497"]
[498,"Marshall","Valley Heights ",385,0,385,361,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},361,358.5,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},358.5,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":396.5},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":396.5},{"$f":"IF('Military Provision'!J278=\"YES\", MAX('2018 Legal Max'!L277,'2018 Legal Max'!I277,AVERAGE('2018 Legal Max'!F277,'2018 Legal Max'!I277,'2018 Legal Max'!L277)), MAX(L277, I277))","v":361},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":33},397.5,179.3,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM276,VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U277/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN276,VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W277*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO276,VLOOKUP($CV277,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":113.5},{"$f":"Z277/6*'Weighting Factors'!$Q$6","v":9.5},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":406},41,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":138},{"$f":"IF(A277=207, AD277,MAX(AC277,AD277))*'Weighting Factors'!$Q$9","v":66.8},0,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG276,VLOOKUP($CV277,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0.5},0.5,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI277*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":240.3},52.8,{"$f":"AL277*'Weighting Factors'!$Q$5","v":211517},249995,{"$f":"MAX(AM277, AN277)/'Weighting Factors'!$Q$5","v":62.4},{"$f":"CJ277/'Weighting Factors'!$Q$5","v":0},{"$f":"CK277/'Weighting Factors'!$Q$5","v":0},{"$f":"CO277/'Weighting Factors'!$Q$5","v":0},346370,{"$f":"AS277/'Weighting Factors'!$Q$5","v":86.5},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},802.5,716,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB276,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX277*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY277*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ277*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H277>0,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H277),'Weighting Factors'!H277,VLOOKUP($CV277,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV277,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H277=\"\",\"\",IF('Weighting Factors'!J277=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S277+T277+Y277+AA277+AE277+AH277+AJ277++AO277+AP277+AQ277+AU277+AR277)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA277+'2018 Legal Max'!BB277","v":2868296},{"$f":"SUM((AV277+AR277)*'Weighting Factors'!$Q$5)+BA277+'2018 Legal Max'!BB277","v":3214815},{"$f":"IF('Weighting Factors'!H277>0,'Weighting Factors'!H277,'Preliminary SO66'!AV276)","v":3273703},3214815,null,{"$f":"'Weighting Factors'!F277","v":0},{"$f":"'Weighting Factors'!E277","v":0},0,3214815,{"$f":"SUM((S277+T277+Y277+AA277+AE277+AH277+AJ277++AO277+AP277+AQ277+AR277)*'Weighting Factors'!Q$12)+(MAX(AS277,'Weighting Factors'!B277))","v":3723994},0.33,1228918,1245809,1228918,0.33,0,false,0,0,0,true,120.6563,0.45106099999999999,179.3,0,205,1.17,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF277^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF277^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":880.49},{"$f":"ROUND(CG277/'Weighting Factors'!$Q$5,4)","v":0.2198},52.8,0,0,0,0,{"$f":"SUM((AV277*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA277)*CM277","v":0},0,0.33989999999999998,0,0,802.5,null,null,"D0498"]
[499,"Cherokee","Galena ",746.2,0,746.2,737.7,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},737.7,760.5,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},760.5,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":825},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":825},{"$f":"IF('Military Provision'!J279=\"YES\", MAX('2018 Legal Max'!L278,'2018 Legal Max'!I278,AVERAGE('2018 Legal Max'!F278,'2018 Legal Max'!I278,'2018 Legal Max'!L278)), MAX(L278, I278))","v":760.5},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":43},810,251.8,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM277,VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U278/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN277,VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1},{"$f":"W278*'Weighting Factors'!$Q$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO277,VLOOKUP($CV278,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":278.60000000000002},{"$f":"Z278/6*'Weighting Factors'!$Q$6","v":23.2},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":842},84,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":424},{"$f":"IF(A278=207, AD278,MAX(AC278,AD278))*'Weighting Factors'!$Q$9","v":205.2},44.5,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG277,VLOOKUP($CV278,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":38.5},44.5,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI278*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":27},5.4,{"$f":"AL278*'Weighting Factors'!$Q$5","v":21632},18875,{"$f":"MAX(AM278, AN278)/'Weighting Factors'!$Q$5","v":5.4},{"$f":"CJ278/'Weighting Factors'!$Q$5","v":0},{"$f":"CK278/'Weighting Factors'!$Q$5","v":0},{"$f":"CO278/'Weighting Factors'!$Q$5","v":0},764162,{"$f":"AS278/'Weighting Factors'!$Q$5","v":190.8},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1531.1,1340.3,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB277,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},4.5,{"$f":"SUM(AX278*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY278*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ278*'Weighting Factors'!$T$12)","v":18191},0,{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H278>0,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H278),'Weighting Factors'!H278,VLOOKUP($CV278,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV278,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H278=\"\",\"\",IF('Weighting Factors'!J278=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S278+T278+Y278+AA278+AE278+AH278+AJ278++AO278+AP278+AQ278+AU278+AR278)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA278+'2018 Legal Max'!BB278","v":5387433},{"$f":"SUM((AV278+AR278)*'Weighting Factors'!$Q$5)+BA278+'2018 Legal Max'!BB278","v":6151778},{"$f":"IF('Weighting Factors'!H278>0,'Weighting Factors'!H278,'Preliminary SO66'!AV277)","v":6303403},6151778,null,{"$f":"'Weighting Factors'!F278","v":0},{"$f":"'Weighting Factors'!E278","v":0},0,6151778,{"$f":"SUM((S278+T278+Y278+AA278+AE278+AH278+AJ278++AO278+AP278+AQ278+AR278)*'Weighting Factors'!Q$12)+(MAX(AS278,'Weighting Factors'!B278))","v":6782109},0.3,2034633,2070733,2034633,0.3,0,false,0,0,0,true,631.125,0.310915,251.8,0,13.5,2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF278^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF278^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":795.77},{"$f":"ROUND(CG278/'Weighting Factors'!$Q$5,4)","v":0.1986},5.4,0,0,0,0,{"$f":"SUM((AV278*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA278)*CM278","v":0},0,0.50360000000000005,44.5,0,1531.1,null,null,"D0499"]
[500,"Wyandotte","Kansas City ",19217.5,0,19217.5,19059.5,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},19059.5,19202,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},19202,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":21249.7},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":21249.7},{"$f":"IF('Military Provision'!J280=\"YES\", MAX('2018 Legal Max'!L279,'2018 Legal Max'!I279,AVERAGE('2018 Legal Max'!F279,'2018 Legal Max'!I279,'2018 Legal Max'!L279)), MAX(L279, I279))","v":19202},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":282},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":1675},21159,741.4,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM278,VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":23431.7},{"$f":"(U279/6)*'Weighting Factors'!$Q$7","v":1542.6},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN278,VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":8317},{"$f":"W279*'Weighting Factors'!$Q$8","v":1538.6},1542.6,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO278,VLOOKUP($CV279,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":5049.1000000000004},{"$f":"Z279/6*'Weighting Factors'!$Q$6","v":420.8},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":22147},2215,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":16760},{"$f":"IF(A279=207, AD279,MAX(AC279,AD279))*'Weighting Factors'!$Q$9","v":8111.8},1759.8,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG278,VLOOKUP($CV279,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":1758.4},1759.8,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI279*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":4591},577.5,{"$f":"AL279*'Weighting Factors'!$Q$5","v":2313465},1731089,{"$f":"MAX(AM279, AN279)/'Weighting Factors'!$Q$5","v":577.5},{"$f":"CJ279/'Weighting Factors'!$Q$5","v":0},{"$f":"CK279/'Weighting Factors'!$Q$5","v":0},{"$f":"CO279/'Weighting Factors'!$Q$5","v":0},14631445,{"$f":"AS279/'Weighting Factors'!$Q$5","v":3652.4},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},37965.300000000003,34312.9,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":96},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB278,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":18.8},252,{"$f":"SUM(AX279*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY279*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ279*'Weighting Factors'!$T$12)","v":690628},0,{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H279>0,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H279),'Weighting Factors'!H279,VLOOKUP($CV279,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV279,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H279=\"\",\"\",IF('Weighting Factors'!J279=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S279+T279+Y279+AA279+AE279+AH279+AJ279++AO279+AP279+AQ279+AU279+AR279)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA279+'2018 Legal Max'!BB279","v":138148105},{"$f":"SUM((AV279+AR279)*'Weighting Factors'!$Q$5)+BA279+'2018 Legal Max'!BB279","v":152779620},{"$f":"IF('Weighting Factors'!H279>0,'Weighting Factors'!H279,'Preliminary SO66'!AV278)","v":157584846},152779620,null,{"$f":"'Weighting Factors'!F279","v":0},{"$f":"'Weighting Factors'!E279","v":-64844},-64844,152714776,{"$f":"SUM((S279+T279+Y279+AA279+AE279+AH279+AJ279++AO279+AP279+AQ279+AR279)*'Weighting Factors'!Q$12)+(MAX(AS279,'Weighting Factors'!B279))","v":168756666},0.3,50627000,52120112,50627000,0.3,0,false,0,0,0,false,0,0,0,741.4,59,77.81,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF279^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF279^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG279/'Weighting Factors'!$Q$5,4)","v":0.1258},577.5,0,0,0,0,{"$f":"SUM((AV279*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA279)*CM279","v":0},0,0.75680000000000003,1759.8,0,37965.300000000003,null,null,"D0500"]
[501,"Shawnee","Topeka Public Schools ",12318.6,0,12318.6,12224.9,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},12224.9,12122,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},12122,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":12976.9},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":12976.9},{"$f":"IF('Military Provision'!J281=\"YES\", MAX('2018 Legal Max'!L280,'2018 Legal Max'!I280,AVERAGE('2018 Legal Max'!F280,'2018 Legal Max'!I280,'2018 Legal Max'!L280)), MAX(L280, I280))","v":12224.9},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":102},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":1130},13456.9,471.5,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM279,VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":2860},{"$f":"(U280/6)*'Weighting Factors'!$Q$7","v":188.3},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN279,VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":1768},{"$f":"W280*'Weighting Factors'!$Q$8","v":327.10000000000002},327.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO279,VLOOKUP($CV280,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":2337.8000000000002},{"$f":"Z280/6*'Weighting Factors'!$Q$6","v":194.8},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":13366},1337,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":9123},{"$f":"IF(A280=207, AD280,MAX(AC280,AD280))*'Weighting Factors'!$Q$9","v":4415.5},957.9,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG279,VLOOKUP($CV280,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":943.8},957.9,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":935.8},{"$f":"AI280*'Weighting Factors'!$Q$10","v":234},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":1092},137.4,{"$f":"AL280*'Weighting Factors'!$Q$5","v":550424},860537,{"$f":"MAX(AM280, AN280)/'Weighting Factors'!$Q$5","v":214.8},{"$f":"CJ280/'Weighting Factors'!$Q$5","v":0},{"$f":"CK280/'Weighting Factors'!$Q$5","v":0},{"$f":"CO280/'Weighting Factors'!$Q$5","v":0},15365739,{"$f":"AS280/'Weighting Factors'!$Q$5","v":3835.7},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},24110.2,20274.5,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB279,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},230.25,{"$f":"SUM(AX280*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY280*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ280*'Weighting Factors'!$T$12)","v":228247},0,{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H280>0,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H280),'Weighting Factors'!H280,VLOOKUP($CV280,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV280,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H280=\"\",\"\",IF('Weighting Factors'!J280=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S280+T280+Y280+AA280+AE280+AH280+AJ280++AO280+AP280+AQ280+AU280+AR280)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA280+'2018 Legal Max'!BB280","v":81447894},{"$f":"SUM((AV280+AR280)*'Weighting Factors'!$Q$5)+BA280+'2018 Legal Max'!BB280","v":96813708},{"$f":"IF('Weighting Factors'!H280>0,'Weighting Factors'!H280,'Preliminary SO66'!AV279)","v":98747418},96813708,null,{"$f":"'Weighting Factors'!F280","v":0},{"$f":"'Weighting Factors'!E280","v":-19127},-19127,96794581,{"$f":"SUM((S280+T280+Y280+AA280+AE280+AH280+AJ280++AO280+AP280+AQ280+AR280)*'Weighting Factors'!Q$12)+(MAX(AS280,'Weighting Factors'!B280))","v":106389264},0.33,35108457,33600000,33600000,0.31580000000000003,0,false,0,0,0,false,0,0,0,471.5,35,31.2,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF280^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF280^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG280/'Weighting Factors'!$Q$5,4)","v":0.1258},137.4,0,0,0,0,{"$f":"SUM((AV280*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA280)*CM280","v":0},0,0.68259999999999998,957.9,0,24110.2,null,null,"D0501"]
[502,"Edwards","Lewis ",102,0,102,103,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},103,101,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},101,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":124.5},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":124.5},{"$f":"IF('Military Provision'!J282=\"YES\", MAX('2018 Legal Max'!L281,'2018 Legal Max'!I281,AVERAGE('2018 Legal Max'!F281,'2018 Legal Max'!I281,'2018 Legal Max'!L281)), MAX(L281, I281))","v":103},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":12},116,112.7,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM280,VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":72.8},{"$f":"(U281/6)*'Weighting Factors'!$Q$7","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN280,VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":41},{"$f":"W281*'Weighting Factors'!$Q$8","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO280,VLOOKUP($CV281,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":5.3},{"$f":"Z281/6*'Weighting Factors'!$Q$6","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":128},13,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":47},{"$f":"IF(A281=207, AD281,MAX(AC281,AD281))*'Weighting Factors'!$Q$9","v":22.7},0.6,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG280,VLOOKUP($CV281,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":3.7},3.7,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI281*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":61},17.7,{"$f":"AL281*'Weighting Factors'!$Q$5","v":70906},75114,{"$f":"MAX(AM281, AN281)/'Weighting Factors'!$Q$5","v":18.8},{"$f":"CJ281/'Weighting Factors'!$Q$5","v":0},{"$f":"CK281/'Weighting Factors'!$Q$5","v":0},{"$f":"CO281/'Weighting Factors'!$Q$5","v":0},134233,{"$f":"AS281/'Weighting Factors'!$Q$5","v":33.5},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},315.39999999999998,281.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB280,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX281*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY281*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ281*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H281>0,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H281),'Weighting Factors'!H281,VLOOKUP($CV281,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV281,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H281=\"\",\"\",IF('Weighting Factors'!J281=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S281+T281+Y281+AA281+AE281+AH281+AJ281++AO281+AP281+AQ281+AU281+AR281)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA281+'2018 Legal Max'!BB281","v":1129291},{"$f":"SUM((AV281+AR281)*'Weighting Factors'!$Q$5)+BA281+'2018 Legal Max'!BB281","v":1263492},{"$f":"IF('Weighting Factors'!H281>0,'Weighting Factors'!H281,'Preliminary SO66'!AV280)","v":1332396},1263492,null,{"$f":"'Weighting Factors'!F281","v":0},{"$f":"'Weighting Factors'!E281","v":0},0,1263492,{"$f":"SUM((S281+T281+Y281+AA281+AE281+AH281+AJ281++AO281+AP281+AQ281+AR281)*'Weighting Factors'!Q$12)+(MAX(AS281,'Weighting Factors'!B281))","v":1399964},0.3,419989,366000,366000,0.26140000000000002,0,true,154.47999999999999,0.97192000000000001,112.7,false,0,0,0,0,223.8,0.27,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF281^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF281^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1161.1400000000001},{"$f":"ROUND(CG281/'Weighting Factors'!$Q$5,4)","v":0.28989999999999999},17.7,0,0,0,0,{"$f":"SUM((AV281*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA281)*CM281","v":0},0,0.36720000000000003,0,0.6,315.39999999999998,null,null,"D0502"]
[503,"Labette","Parsons ",1152.8,0,1152.8,1135.2,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1135.2,1150.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1150.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1207},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1207},{"$f":"IF('Military Provision'!J283=\"YES\", MAX('2018 Legal Max'!L282,'2018 Legal Max'!I282,AVERAGE('2018 Legal Max'!F282,'2018 Legal Max'!I282,'2018 Legal Max'!L282)), MAX(L282, I282))","v":1150.9000000000001},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":20.5},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":108},1279.4000000000001,193.7,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM281,VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":36.799999999999997},{"$f":"(U282/6)*'Weighting Factors'!$Q$7","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN281,VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":19},{"$f":"W282*'Weighting Factors'!$Q$8","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO281,VLOOKUP($CV282,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":285.5},{"$f":"Z282/6*'Weighting Factors'!$Q$6","v":23.8},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1286},129,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":802},{"$f":"IF(A282=207, AD282,MAX(AC282,AD282))*'Weighting Factors'!$Q$9","v":388.2},84.2,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG281,VLOOKUP($CV282,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":83.9},84.2,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI282*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":58},12.8,{"$f":"AL282*'Weighting Factors'!$Q$5","v":51277},12712,{"$f":"MAX(AM282, AN282)/'Weighting Factors'!$Q$5","v":12.8},{"$f":"CJ282/'Weighting Factors'!$Q$5","v":0},{"$f":"CK282/'Weighting Factors'!$Q$5","v":0},{"$f":"CO282/'Weighting Factors'!$Q$5","v":0},1149039,{"$f":"AS282/'Weighting Factors'!$Q$5","v":286.8},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2272.4,1985.6,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB281,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX282*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY282*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ282*'Weighting Factors'!$T$12)","v":5000},0,{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H282>0,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H282),'Weighting Factors'!H282,VLOOKUP($CV282,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV282,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H282=\"\",\"\",IF('Weighting Factors'!J282=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S282+T282+Y282+AA282+AE282+AH282+AJ282++AO282+AP282+AQ282+AU282+AR282)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA282+'2018 Legal Max'!BB282","v":7959314},{"$f":"SUM((AV282+AR282)*'Weighting Factors'!$Q$5)+BA282+'2018 Legal Max'!BB282","v":9108234},{"$f":"IF('Weighting Factors'!H282>0,'Weighting Factors'!H282,'Preliminary SO66'!AV281)","v":9148234},9108234,null,{"$f":"'Weighting Factors'!F282","v":0},{"$f":"'Weighting Factors'!E282","v":0},0,9108234,{"$f":"SUM((S282+T282+Y282+AA282+AE282+AH282+AJ282++AO282+AP282+AQ282+AR282)*'Weighting Factors'!Q$12)+(MAX(AS282,'Weighting Factors'!B282))","v":10193052},0.3,3057916,3009558,3009558,0.29530000000000001,0,false,0,0,0,true,1212.0074999999999,0.15143699999999999,193.7,0,51,1.1399999999999999,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF282^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF282^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":884.82},{"$f":"ROUND(CG282/'Weighting Factors'!$Q$5,4)","v":0.22090000000000001},12.8,0,0,0,0,{"$f":"SUM((AV282*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA282)*CM282","v":0},0,0.62360000000000004,84.2,0,2272.4,null,null,"D0503"]
[504,"Labette","Oswego ",438.5,0,438.5,413,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},413,413,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},413,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":473},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":473},{"$f":"IF('Military Provision'!J284=\"YES\", MAX('2018 Legal Max'!L283,'2018 Legal Max'!I283,AVERAGE('2018 Legal Max'!F283,'2018 Legal Max'!I283,'2018 Legal Max'!L283)), MAX(L283, I283))","v":413},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":32},451,195.2,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM282,VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U283/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN282,VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W283*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO282,VLOOKUP($CV283,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":55.7},{"$f":"Z283/6*'Weighting Factors'!$Q$6","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":491},49,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":243},{"$f":"IF(A283=207, AD283,MAX(AC283,AD283))*'Weighting Factors'!$Q$9","v":117.6},24.6,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG282,VLOOKUP($CV283,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":20.3},24.6,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI283*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":22},5.7,{"$f":"AL283*'Weighting Factors'!$Q$5","v":22834},26579,{"$f":"MAX(AM283, AN283)/'Weighting Factors'!$Q$5","v":6.6},{"$f":"CJ283/'Weighting Factors'!$Q$5","v":0},{"$f":"CK283/'Weighting Factors'!$Q$5","v":0},{"$f":"CO283/'Weighting Factors'!$Q$5","v":0},434249,{"$f":"AS283/'Weighting Factors'!$Q$5","v":108.4},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},908,799.6,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB282,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX283*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY283*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ283*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H283>0,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H283),'Weighting Factors'!H283,VLOOKUP($CV283,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV283,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H283=\"\",\"\",IF('Weighting Factors'!J283=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S283+T283+Y283+AA283+AE283+AH283+AJ283++AO283+AP283+AQ283+AU283+AR283)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA283+'2018 Legal Max'!BB283","v":3203198},{"$f":"SUM((AV283+AR283)*'Weighting Factors'!$Q$5)+BA283+'2018 Legal Max'!BB283","v":3637448},{"$f":"IF('Weighting Factors'!H283>0,'Weighting Factors'!H283,'Preliminary SO66'!AV282)","v":3699942},3637448,null,{"$f":"'Weighting Factors'!F283","v":0},{"$f":"'Weighting Factors'!E283","v":0},0,3637448,{"$f":"SUM((S283+T283+Y283+AA283+AE283+AH283+AJ283++AO283+AP283+AQ283+AR283)*'Weighting Factors'!Q$12)+(MAX(AS283,'Weighting Factors'!B283))","v":4024453},0.3,1207336,1216316,1207336,0.3,0,false,0,0,0,true,186.86250000000001,0.43288399999999999,195.2,0,45,0.49,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF283^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF283^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1037.6400000000001},{"$f":"ROUND(CG283/'Weighting Factors'!$Q$5,4)","v":0.25900000000000001},5.7,0,0,0,0,{"$f":"SUM((AV283*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA283)*CM283","v":0},0,0.49490000000000001,0,24.6,908,null,null,"D0504"]
[505,"Labette","Chetopa-St. Paul ",418,0,418,405,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},405,387.5,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},387.5,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":410},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":410},{"$f":"IF('Military Provision'!J285=\"YES\", MAX('2018 Legal Max'!L284,'2018 Legal Max'!I284,AVERAGE('2018 Legal Max'!F284,'2018 Legal Max'!I284,'2018 Legal Max'!L284)), MAX(L284, I284))","v":405},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":28},437.5,191.4,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM283,VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U284/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN283,VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W284*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO283,VLOOKUP($CV284,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":124.8},{"$f":"Z284/6*'Weighting Factors'!$Q$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":422},42,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":197},{"$f":"IF(A284=207, AD284,MAX(AC284,AD284))*'Weighting Factors'!$Q$9","v":95.3},16.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG283,VLOOKUP($CV284,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":12.7},16.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI284*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":38},10.8,{"$f":"AL284*'Weighting Factors'!$Q$5","v":43265},52002,{"$f":"MAX(AM284, AN284)/'Weighting Factors'!$Q$5","v":13},{"$f":"CJ284/'Weighting Factors'!$Q$5","v":0},{"$f":"CK284/'Weighting Factors'!$Q$5","v":0},{"$f":"CO284/'Weighting Factors'!$Q$5","v":0},450083,{"$f":"AS284/'Weighting Factors'!$Q$5","v":112.4},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},876.1,763.7,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB283,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},2,{"$f":"SUM(AX284*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY284*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ284*'Weighting Factors'!$T$12)","v":1418},0,{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H284>0,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H284),'Weighting Factors'!H284,VLOOKUP($CV284,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV284,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H284=\"\",\"\",IF('Weighting Factors'!J284=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S284+T284+Y284+AA284+AE284+AH284+AJ284++AO284+AP284+AQ284+AU284+AR284)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA284+'2018 Legal Max'!BB284","v":3060800},{"$f":"SUM((AV284+AR284)*'Weighting Factors'!$Q$5)+BA284+'2018 Legal Max'!BB284","v":3511075},{"$f":"IF('Weighting Factors'!H284>0,'Weighting Factors'!H284,'Preliminary SO66'!AV283)","v":3706110},3511075,null,{"$f":"'Weighting Factors'!F284","v":0},{"$f":"'Weighting Factors'!E284","v":0},0,3511075,{"$f":"SUM((S284+T284+Y284+AA284+AE284+AH284+AJ284++AO284+AP284+AQ284+AR284)*'Weighting Factors'!Q$12)+(MAX(AS284,'Weighting Factors'!B284))","v":3966690},0.33,1309008,1349458,1309008,0.33,0,false,0,0,0,true,170.15629999999999,0.437471,191.4,0,126,0.3,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF284^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF284^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1138.28},{"$f":"ROUND(CG284/'Weighting Factors'!$Q$5,4)","v":0.28410000000000002},10.8,0,0,0,0,{"$f":"SUM((AV284*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA284)*CM284","v":0},0,0.46679999999999999,0,16.100000000000001,876.1,null,null,"D0505"]
[506,"Labette","Labette County ",1411.8,0,1411.8,1422.2,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},1422.2,1438.5,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},1438.5,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":1546.6},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":1546.6},{"$f":"IF('Military Provision'!J286=\"YES\", MAX('2018 Legal Max'!L285,'2018 Legal Max'!I285,AVERAGE('2018 Legal Max'!F285,'2018 Legal Max'!I285,'2018 Legal Max'!L285)), MAX(L285, I285))","v":1438.5},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":88},1539,97.3,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM284,VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U285/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN284,VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W285*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO284,VLOOKUP($CV285,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":650.79999999999995},{"$f":"Z285/6*'Weighting Factors'!$Q$6","v":54.2},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":1583},158,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":740},{"$f":"IF(A285=207, AD285,MAX(AC285,AD285))*'Weighting Factors'!$Q$9","v":358.2},60.9,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG284,VLOOKUP($CV285,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":58.7},60.9,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI285*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":637.5},137.80000000000001,{"$f":"AL285*'Weighting Factors'!$Q$5","v":552027},670248,{"$f":"MAX(AM285, AN285)/'Weighting Factors'!$Q$5","v":167.3},{"$f":"CJ285/'Weighting Factors'!$Q$5","v":0},{"$f":"CK285/'Weighting Factors'!$Q$5","v":0},{"$f":"CO285/'Weighting Factors'!$Q$5","v":0},1529744,{"$f":"AS285/'Weighting Factors'!$Q$5","v":381.9},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},2658.8,2276.9,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB284,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX285*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY285*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ285*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H285>0,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H285),'Weighting Factors'!H285,VLOOKUP($CV285,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV285,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H285=\"\",\"\",IF('Weighting Factors'!J285=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((S285+T285+Y285+AA285+AE285+AH285+AJ285++AO285+AP285+AQ285+AU285+AR285)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA285+'2018 Legal Max'!BB285","v":9121261},{"$f":"SUM((AV285+AR285)*'Weighting Factors'!$Q$5)+BA285+'2018 Legal Max'!BB285","v":10651153},{"$f":"IF('Weighting Factors'!H285>0,'Weighting Factors'!H285,'Preliminary SO66'!AV284)","v":10839435},10651153,null,{"$f":"'Weighting Factors'!F285","v":0},{"$f":"'Weighting Factors'!E285","v":0},0,10651153,{"$f":"SUM((S285+T285+Y285+AA285+AE285+AH285+AJ285++AO285+AP285+AQ285+AR285)*'Weighting Factors'!Q$12)+(MAX(AS285,'Weighting Factors'!B285))","v":11753025},0.3,3525908,3540112,3525908,0.3,0,false,0,0,0,true,1533.2625,6.3238000000000003E-2,97.3,0,500,1.28,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF285^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF285^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":865.69},{"$f":"ROUND(CG285/'Weighting Factors'!$Q$5,4)","v":0.21609999999999999},137.80000000000001,0,0,0,0,{"$f":"SUM((AV285*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA285)*CM285","v":0},0,0.46750000000000003,0,60.9,2658.8,null,null,"D0506"]
[507,"Haskell","Satanta ",277.5,0,277.5,277,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},277,273,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},273,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":271.5},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":271.5},{"$f":"IF('Military Provision'!J287=\"YES\", MAX('2018 Legal Max'!L286,'2018 Legal Max'!I286,AVERAGE('2018 Legal Max'!F286,'2018 Legal Max'!I286,'2018 Legal Max'!L286)), MAX(L286, I286))","v":277},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":21},304,146.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM285,VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":608.70000000000005},{"$f":"(U286/6)*'Weighting Factors'!$Q$7","v":40.1},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN285,VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":123},{"$f":"W286*'Weighting Factors'!$Q$8","v":22.8},40.1,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO285,VLOOKUP($CV286,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":104.7},{"$f":"Z286/6*'Weighting Factors'!$Q$6","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":284},28,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":175},{"$f":"IF(A286=207, AD286,MAX(AC286,AD286))*'Weighting Factors'!$Q$9","v":84.7},18.399999999999999,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG285,VLOOKUP($CV286,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":18.3},18.399999999999999,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI286*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":47},14.6,{"$f":"AL286*'Weighting Factors'!$Q$5","v":58488},83974,{"$f":"MAX(AM286, AN286)/'Weighting Factors'!$Q$5","v":21},{"$f":"CJ286/'Weighting Factors'!$Q$5","v":0},{"$f":"CK286/'Weighting Factors'!$Q$5","v":0},{"$f":"CO286/'Weighting Factors'!$Q$5","v":0},183736,{"$f":"AS286/'Weighting Factors'!$Q$5","v":45.9},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},669.6,623.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB285,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX286*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY286*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ286*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H286>0,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H286),'Weighting Factors'!H286,VLOOKUP($CV286,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV286,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H286=\"\",\"\",IF('Weighting Factors'!J286=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S286+T286+Y286+AA286+AE286+AH286+AJ286++AO286+AP286+AQ286+AU286+AR286)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA286+'2018 Legal Max'!BB286","v":2498542},{"$f":"SUM((AV286+AR286)*'Weighting Factors'!$Q$5)+BA286+'2018 Legal Max'!BB286","v":2682418},{"$f":"IF('Weighting Factors'!H286>0,'Weighting Factors'!H286,'Preliminary SO66'!AV285)","v":2818622},2682418,null,{"$f":"'Weighting Factors'!F286","v":0},{"$f":"'Weighting Factors'!E286","v":0},0,2682418,{"$f":"SUM((S286+T286+Y286+AA286+AE286+AH286+AJ286++AO286+AP286+AQ286+AR286)*'Weighting Factors'!Q$12)+(MAX(AS286,'Weighting Factors'!B286))","v":3026521},0.3,907956,948501,907956,0.3,0,false,0,0,0,true,4.95,0.48282700000000001,146.80000000000001,0,250,0.19,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF286^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF286^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1240.74},{"$f":"ROUND(CG286/'Weighting Factors'!$Q$5,4)","v":0.30969999999999998},14.6,0,0,0,0,{"$f":"SUM((AV286*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA286)*CM286","v":0},0,0.61619999999999997,18.399999999999999,0,669.6,null,null,"D0507"]
[508,"Cherokee","Baxter Springs ",899,0,899,932.5,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},932.5,897,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},897,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":918.5},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":918.5},{"$f":"IF('Military Provision'!J288=\"YES\", MAX('2018 Legal Max'!L287,'2018 Legal Max'!I287,AVERAGE('2018 Legal Max'!F287,'2018 Legal Max'!I287,'2018 Legal Max'!L287)), MAX(L287, I287))","v":932.5},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":11.5},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":64},1008,245.6,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM286,VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":3.8},{"$f":"(U287/6)*'Weighting Factors'!$Q$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN286,VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":29},{"$f":"W287*'Weighting Factors'!$Q$8","v":5.4},5.4,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO286,VLOOKUP($CV287,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":278.2},{"$f":"Z287/6*'Weighting Factors'!$Q$6","v":23.2},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":951},95,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":484},{"$f":"IF(A287=207, AD287,MAX(AC287,AD287))*'Weighting Factors'!$Q$9","v":234.3},50.8,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG286,VLOOKUP($CV287,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":44.1},50.8,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI287*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":98},17.3,{"$f":"AL287*'Weighting Factors'!$Q$5","v":69304},86670,{"$f":"MAX(AM287, AN287)/'Weighting Factors'!$Q$5","v":21.6},{"$f":"CJ287/'Weighting Factors'!$Q$5","v":0},{"$f":"CK287/'Weighting Factors'!$Q$5","v":0},{"$f":"CO287/'Weighting Factors'!$Q$5","v":0},1000814,{"$f":"AS287/'Weighting Factors'!$Q$5","v":249.8},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},1838.7,1588.9,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":21},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB286,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":2.9},15,{"$f":"SUM(AX287*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY287*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ287*'Weighting Factors'!$T$12)","v":120565},0,{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H287>0,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H287),'Weighting Factors'!H287,VLOOKUP($CV287,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV287,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H287=\"\",\"\",IF('Weighting Factors'!J287=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S287+T287+Y287+AA287+AE287+AH287+AJ287++AO287+AP287+AQ287+AU287+AR287)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA287+'2018 Legal Max'!BB287","v":6485698},{"$f":"SUM((AV287+AR287)*'Weighting Factors'!$Q$5)+BA287+'2018 Legal Max'!BB287","v":7486397},{"$f":"IF('Weighting Factors'!H287>0,'Weighting Factors'!H287,'Preliminary SO66'!AV286)","v":7695996},7486397,null,{"$f":"'Weighting Factors'!F287","v":0},{"$f":"'Weighting Factors'!E287","v":0},0,7486397,{"$f":"SUM((S287+T287+Y287+AA287+AE287+AH287+AJ287++AO287+AP287+AQ287+AR287)*'Weighting Factors'!Q$12)+(MAX(AS287,'Weighting Factors'!B287))","v":8134975},0.3,2440493,2512242,2440493,0.3,0,false,0,0,0,true,876.15,0.243644,245.6,0,26,3.77,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF287^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF287^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":706.06},{"$f":"ROUND(CG287/'Weighting Factors'!$Q$5,4)","v":0.17630000000000001},17.3,0,0,0,0,{"$f":"SUM((AV287*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA287)*CM287","v":0},0,0.50890000000000002,50.8,0,1838.7,null,null,"D0508"]
[509,"Sumner","South Haven ",169.5,0,169.5,175.7,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},175.7,183,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},183,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":186.9},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":186.9},{"$f":"IF('Military Provision'!J289=\"YES\", MAX('2018 Legal Max'!L288,'2018 Legal Max'!I288,AVERAGE('2018 Legal Max'!F288,'2018 Legal Max'!I288,'2018 Legal Max'!L288)), MAX(L288, I288))","v":183},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":17},200.5,150,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM287,VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U288/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN287,VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W288*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO287,VLOOKUP($CV288,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":78.599999999999994},{"$f":"Z288/6*'Weighting Factors'!$Q$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":188},19,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":54},{"$f":"IF(A288=207, AD288,MAX(AC288,AD288))*'Weighting Factors'!$Q$9","v":26.1},0,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG287,VLOOKUP($CV288,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI288*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":58},15.7,{"$f":"AL288*'Weighting Factors'!$Q$5","v":62894},107471,{"$f":"MAX(AM288, AN288)/'Weighting Factors'!$Q$5","v":26.8},{"$f":"CJ288/'Weighting Factors'!$Q$5","v":0},{"$f":"CK288/'Weighting Factors'!$Q$5","v":0},{"$f":"CO288/'Weighting Factors'!$Q$5","v":0},269354,{"$f":"AS288/'Weighting Factors'!$Q$5","v":67.2},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},477.2,410,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB287,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX288*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY288*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ288*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H288>0,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H288),'Weighting Factors'!H288,VLOOKUP($CV288,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV288,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H288=\"\",\"\",IF('Weighting Factors'!J288=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S288+T288+Y288+AA288+AE288+AH288+AJ288++AO288+AP288+AQ288+AU288+AR288)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA288+'2018 Legal Max'!BB288","v":1642460},{"$f":"SUM((AV288+AR288)*'Weighting Factors'!$Q$5)+BA288+'2018 Legal Max'!BB288","v":1911663},{"$f":"IF('Weighting Factors'!H288>0,'Weighting Factors'!H288,'Preliminary SO66'!AV287)","v":2045434},1911663,null,{"$f":"'Weighting Factors'!F288","v":0},{"$f":"'Weighting Factors'!E288","v":0},0,1911663,{"$f":"SUM((S288+T288+Y288+AA288+AE288+AH288+AJ288++AO288+AP288+AQ288+AR288)*'Weighting Factors'!Q$12)+(MAX(AS288,'Weighting Factors'!B288))","v":2155786},0.33,711409,738376,711409,0.33,0,true,970.32799999999997,0.74793299999999996,150,false,0,0,0,0,150,0.39,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF288^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF288^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1083.31},{"$f":"ROUND(CG288/'Weighting Factors'!$Q$5,4)","v":0.27039999999999997},15.7,0,0,0,0,{"$f":"SUM((AV288*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA288)*CM288","v":0},0,0.28720000000000001,0,0,477.2,null,null,"D0509"]
[511,"Harper","Attica ",150.1,0,150.1,143,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},143,158.5,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},158.5,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":161},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":161},{"$f":"IF('Military Provision'!J290=\"YES\", MAX('2018 Legal Max'!L289,'2018 Legal Max'!I289,AVERAGE('2018 Legal Max'!F289,'2018 Legal Max'!I289,'2018 Legal Max'!L289)), MAX(L289, I289))","v":158.5},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":9},168.5,140.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM288,VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":0},{"$f":"(U289/6)*'Weighting Factors'!$Q$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN288,VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":0},{"$f":"W289*'Weighting Factors'!$Q$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO288,VLOOKUP($CV289,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":0},{"$f":"Z289/6*'Weighting Factors'!$Q$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":166},17,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":49},{"$f":"IF(A289=207, AD289,MAX(AC289,AD289))*'Weighting Factors'!$Q$9","v":23.7},0,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG288,VLOOKUP($CV289,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":0},{"$f":"AI289*'Weighting Factors'!$Q$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":19},6.2,{"$f":"AL289*'Weighting Factors'!$Q$5","v":24837},25038,{"$f":"MAX(AM289, AN289)/'Weighting Factors'!$Q$5","v":6.3},{"$f":"CJ289/'Weighting Factors'!$Q$5","v":0},{"$f":"CK289/'Weighting Factors'!$Q$5","v":0},{"$f":"CO289/'Weighting Factors'!$Q$5","v":0},196777,{"$f":"AS289/'Weighting Factors'!$Q$5","v":49.1},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":0},387.9,338.8,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB288,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX289*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY289*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ289*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H289>0,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H289),'Weighting Factors'!H289,VLOOKUP($CV289,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV289,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H289=\"\",\"\",IF('Weighting Factors'!J289=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S289+T289+Y289+AA289+AE289+AH289+AJ289++AO289+AP289+AQ289+AU289+AR289)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA289+'2018 Legal Max'!BB289","v":1357233},{"$f":"SUM((AV289+AR289)*'Weighting Factors'!$Q$5)+BA289+'2018 Legal Max'!BB289","v":1553927},{"$f":"IF('Weighting Factors'!H289>0,'Weighting Factors'!H289,'Preliminary SO66'!AV288)","v":1646065},1553927,null,{"$f":"'Weighting Factors'!F289","v":0},{"$f":"'Weighting Factors'!E289","v":0},0,1553927,{"$f":"SUM((S289+T289+Y289+AA289+AE289+AH289+AJ289++AO289+AP289+AQ289+AR289)*'Weighting Factors'!Q$12)+(MAX(AS289,'Weighting Factors'!B289))","v":1717989},0.3,515397,545648,515397,0.3,0,true,661.36800000000005,0.83275600000000005,140.30000000000001,false,0,0,0,0,126,0.15,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF289^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF289^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":1297.33},{"$f":"ROUND(CG289/'Weighting Factors'!$Q$5,4)","v":0.32379999999999998},6.2,0,0,0,0,{"$f":"SUM((AV289*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA289)*CM289","v":0},0,0.29520000000000002,0,0,{"$f":"AW289+AT289","v":387.9},null,null,"D0511"]
[512,"Johnson","Shawnee Mission Pub Sch",25086.6,0,25086.6,25274.6,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AI289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE))","v":0},25274.6,24897.8,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AJ289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,3,FALSE))","v":0},24897.8,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!C289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,73,FALSE))","v":26970},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!F289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,4,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AK289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,57,FALSE))","v":26970},{"$f":"IF('Military Provision'!J291=\"YES\", MAX('2018 Legal Max'!L290,'2018 Legal Max'!I290,AVERAGE('2018 Legal Max'!F290,'2018 Legal Max'!I290,'2018 Legal Max'!L290)), MAX(L290, I290))","v":25274.6},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AL289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,58,FALSE))","v":54.5},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AT289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,59,FALSE))","v":2117},27446.1,961.7,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AM289,VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,62,FALSE))","v":6397.5},{"$f":"(U290/6)*'Weighting Factors'!$Q$7","v":421.2},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AN289,VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,61,FALSE))","v":2831},{"$f":"W290*'Weighting Factors'!$Q$8","v":523.70000000000005},523.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,2,FALSE)),'Preliminary SO66'!AO289,VLOOKUP($CV290,'Audit Values'!$A$2:$BW$294,60,FALSE))","v":5206.5},{"$f":"Z290/6*'Weighting Factors'!$Q$6","v":433.9},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AS289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,63,FALSE))","v":27258},2726,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$370,2,FALSE)),'Preliminary SO66'!AP289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$370,64,FALSE))","v":7270},{"$f":"IF(A290=207, AD290,MAX(AC290,AD290))*'Weighting Factors'!$Q$9","v":3518.7},0,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BW$326,2,FALSE)),'Preliminary SO66'!AG289,VLOOKUP($CV290,'Audit Values'!$A$2:$BW$326,70,FALSE))","v":215.4},215.4,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AQ289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,65,FALSE))","v":1916.5},{"$f":"AI290*'Weighting Factors'!$Q$10","v":479.1},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AR289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,66,FALSE))","v":5097},641.20000000000005,{"$f":"AL290*'Weighting Factors'!$Q$5","v":2568647},3002249,{"$f":"MAX(AM290, AN290)/'Weighting Factors'!$Q$5","v":749.4},{"$f":"CJ290/'Weighting Factors'!$Q$5","v":0},{"$f":"CK290/'Weighting Factors'!$Q$5","v":397.8},{"$f":"CO290/'Weighting Factors'!$Q$5","v":1571.9},19495585,{"$f":"AS290/'Weighting Factors'!$Q$5","v":4866.6000000000004},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!X289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,47,FALSE))","v":2},39594.400000000001,36299.699999999997,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AA289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),'Preliminary SO66'!AB289,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,42,FALSE))","v":0},0,{"$f":"SUM(AX290*'Weighting Factors'!$T$10)+('2018 Legal Max'!AY290*'Weighting Factors'!$T$11)+('2018 Legal Max'!AZ290*'Weighting Factors'!$T$12)","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,2,FALSE)),\"\",IF(AND('Weighting Factors'!H290>0,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,51,FALSE)<'Weighting Factors'!H290),'Weighting Factors'!H290,VLOOKUP($CV290,'Audit Values'!$A$2:$BU$326,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$2:$BV$326,2,FALSE)),\"\",VLOOKUP($CV290,'Audit Values'!$A$2:$BV$326,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!H290=\"\",\"\",IF('Weighting Factors'!J290=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((S290+T290+Y290+AA290+AE290+AH290+AJ290++AO290+AP290+AQ290+AU290+AR290)*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA290+'2018 Legal Max'!BB290","v":145416598},{"$f":"SUM((AV290+AR290)*'Weighting Factors'!$Q$5)+BA290+'2018 Legal Max'!BB290","v":164912198},{"$f":"IF('Weighting Factors'!H290>0,'Weighting Factors'!H290,'Preliminary SO66'!AV289)","v":167331021},164912198,null,{"$f":"'Weighting Factors'!F290","v":0},{"$f":"'Weighting Factors'!E290","v":0},0,164912198,{"$f":"SUM((S290+T290+Y290+AA290+AE290+AH290+AJ290++AO290+AP290+AQ290+AR290)*'Weighting Factors'!Q$12)+(MAX(AS290,'Weighting Factors'!B290))","v":189079979},0.33,62396393,63097534,62396393,0.33,0,false,0,0,0,false,0,0,0,961.7,72,70.790000000000006,{"$f":"IF(ROUND(('Weighting Factors'!$T$5*CF290^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2)<'Weighting Factors'!$T$7,'Weighting Factors'!$T$7,ROUND(('Weighting Factors'!$T$5*CF290^'Weighting Factors'!$T$6*'Weighting Factors'!$T$8 ),2))","v":504},{"$f":"ROUND(CG290/'Weighting Factors'!$Q$5,4)","v":0.1258},641.20000000000005,0,1593610,6389376,3.9699999999999999E-2,{"$f":"SUM((AV290*'Weighting Factors'!$Q$5)+'2018 Legal Max'!BA290)*CM290","v":6297022},6297022,0.26669999999999999,0,0,{"$f":"AW290+AT290","v":41166.300000000003},null,null,"D0512"]
[]
[]
[null,"Color Key:","Exceptions District"]
[null,null,"Potential Military District"]
[null,null,"Adopted Under Authority"]
[null,null,"Missing Republication Docs"]

{"sheet":"Exceptions","index":1,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":true,"merged":[[40,0,40,2],[40,3,40,5],[79,0,79,2],[79,3,79,5],[53,0,53,2],[53,3,53,5],[66,0,66,2],[66,3,66,5],[14,0,14,2],[14,3,14,5],[1,0,1,2],[1,3,1,5],[27,0,27,2],[27,3,27,5],[66,6,66,8],[79,6,79,8],[1,6,1,8],[14,6,14,8],[27,6,27,8],[40,6,40,8],[53,6,53,8]]}
["Exceptions allowed per 72-6434b & 72-8814b"]
["USD 280 will close and transfer territory into USD 281 effective FY03.  USD 281 will use combined budget and higher state aid rates locked in for 2002-03, 2003-04,2004-05, and 2005-06 school years.",null,null,"USD 317 and USD 318 will close and create USD 105 effective FY04.  USD 105 will use combined budget and higher state aid rates locked in for 2003-04, 2004-05,2005-06 and 2006-07 school years.",null,null,"USD 302 and USD 304 will close and create USD 106 effective FY05.  USD 106 will use combined budget and higher state aid rates locked in for 2004-05, 2005-06, 2006-07 and 2007-08 school years."]
[null,"FY 02",null,null,"FY 03",null,null,"FY 04"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(inc Spec Ed)",null,null,"(inc Spec Ed)",null,null,"(inc Spec Ed)"]
[280,554184,null,317,883854,null,302,1136495]
[281,2993832,null,318,2440257,null,304,820888]
["combined",{"$f":"SUM(B6:B7)","v":3548016},null,"combined",{"$f":"SUM(E6:E7)","v":3324111},null,"combined",{"$f":"SUM(H6:H7)","v":1957383}]
["280 Spec Ed",-154,null,"317 Spec Ed",86615,null,"302 Spec Ed",77952]
["281 Spec Ed",-143386,null,"318 Spec Ed",133936,null,"304 Spec Ed",56643]
["combined (ex SE)",{"$f":"SUM(B8:B10)","v":3404476},null,"combined (ex SE)",{"$f":"E8-E9-E10","v":3103560},null,"combined (ex SE)",{"$f":"H8-H9-H10","v":1822788}]
["spec ed dollars",{"$f":"'2018 Legal Max'!#REF!*4257","v":{"$error":"#REF!"}},null,"CY spec ed dollars",{"$f":"'2018 Legal Max'!#REF!*4316","v":{"$error":"#REF!"}},null,"CY spec ed dollars",{"$f":"'2018 Legal Max'!#REF!*4374","v":{"$error":"#REF!"}}]
["FY06 GF Budget",{"$f":"SUM(B11:B12)","v":{"$error":"#REF!"}},null,"FY05 GF Budget",{"$f":"SUM(E11:E12)","v":{"$error":"#REF!"}},null,"FY05 GF Budget",{"$f":"SUM(H11:H12)","v":{"$error":"#REF!"}}]
[]
["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",{"$f":"'2018 Legal Max'!#REF!*4400","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*4400","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*4400","v":{"$error":"#REF!"}}]
["FY07 GF Budget",{"$f":"B24+B25","v":{"$error":"#REF!"}},null,"FY07 GF Budget",{"$f":"E24+E25","v":{"$error":"#REF!"}},null,"FY07 GF Budget",{"$f":"H24+H25","v":{"$error":"#REF!"}}]
[]
["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",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}}]
["FY09 GF Budget",{"$f":"B37+B38","v":{"$error":"#REF!"}},null,"FY10 GF Budget",{"$f":"E37+E38","v":{"$error":"#REF!"}},null,"FY10 GF Budget",{"$f":"H37+H38","v":{"$error":"#REF!"}}]
[]
["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",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}}]
["FY10 GF Budget",{"$f":"B50+B51","v":{"$error":"#REF!"}},null,"FY11 GF Budget",{"$f":"E50+E51","v":{"$error":"#REF!"}},null,"FY11 GF Budget",{"$f":"H50+H51","v":{"$error":"#REF!"}}]
[]
["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",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}}]
["FY11 GF Budget",{"$f":"B63+B64","v":{"$error":"#REF!"}},null,"FY11 GF Budget",{"$f":"E63+E64","v":{"$error":"#REF!"}},null,"FY12 GF Budget",{"$f":"H63+H64","v":{"$error":"#REF!"}}]
[]
["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",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2018 Legal Max'!#REF!*'Weighting Factors'!Q5","v":{"$error":"#REF!"}},null,"CY sped dollars"]
["FY12 GF Budget",{"$f":"B76+B77","v":{"$error":"#REF!"}},null,"FY12 GF Budget",{"$f":"E76+E77","v":{"$error":"#REF!"}},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":"Weighting Factors","index":2,"n_rows":373,"n_cols":20,"rows_kept":373,"cut":false,"hidden":true,"merged":[[2,0,2,1],[2,15,2,19]]}
[null,null,null,null,"Prior Year","Prior Year","Prior Year"]
[null,null,null,null,"Budget ","Budget ","Budget "]
["Sped for LOB",null,null,null,"Reduction","Reduction","Reduction",null,null,null,2.5000000000000001E-2,"Adj. Enr.",null,null,null,"Weighting Factors"]
["USD #","FY09 Sped",null,"D0#","Virt Amts","Trans Adj","PY Bdgt Red","Repub","Series No","Pending","Repub Check","2017-09-20","2018-02-20"]
[101,731167,null,"D0101",{"$f":"IF(ISNA(VLOOKUP($D5,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D5,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null," ",4601692,null,null,{"$f":"IF(AND(H5<>\"\",(OR(H5<'2018 Legal Max'!BG5, ('Weighting Factors'!H5-'2018 Legal Max'!BG5)/'2018 Legal Max'!BG5>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV5,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B4,VLOOKUP($CV5,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"BASE GF",4006,null,"Transp A",891.36590000000001]
[102,538383,null,"D0102",{"$f":"IF(ISNA(VLOOKUP($D6,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D6,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H6<>\"\",(OR(H6<'2018 Legal Max'!BG6, ('Weighting Factors'!H6-'2018 Legal Max'!BG6)/'2018 Legal Max'!BG6>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV6,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B5,VLOOKUP($CV6,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"Career/Tech Ed Factor",0.5,null,"Transp B",-0.18868699999999999]
[103,190255,null,"D0103",{"$f":"IF(ISNA(VLOOKUP($D7,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D7,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H7<>\"\",(OR(H7<'2018 Legal Max'!BG7, ('Weighting Factors'!H7-'2018 Legal Max'!BG7)/'2018 Legal Max'!BG7>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV7,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B6,VLOOKUP($CV7,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"Biling Hrs Factor",0.39500000000000002,null,"Min Cost",504]
[105,333603,null,"D0105",{"$f":"IF(ISNA(VLOOKUP($D8,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D8,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H8<>\"\",(OR(H8<'2018 Legal Max'!BG8, ('Weighting Factors'!H8-'2018 Legal Max'!BG8)/'2018 Legal Max'!BG8>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV8,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B7,VLOOKUP($CV8,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"Biling Hdct Factor",0.185,null,"Transp %",1.0175000000000001]
[106,151342,null,"D0106",{"$f":"IF(ISNA(VLOOKUP($D9,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D9,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H9<>\"\",(OR(H9<'2018 Legal Max'!BG9, ('Weighting Factors'!H9-'2018 Legal Max'!BG9)/'2018 Legal Max'!BG9>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV9,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B8,VLOOKUP($CV9,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"Free Lunch Factor",0.48399999999999999]
[107,{"$f":"267171+56043","v":323214},null,"D0107",{"$f":"IF(ISNA(VLOOKUP($D10,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D10,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H10<>\"\",(OR(H10<'2018 Legal Max'!BG10, ('Weighting Factors'!H10-'2018 Legal Max'!BG10)/'2018 Legal Max'!BG10>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV10,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B9,VLOOKUP($CV10,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"New Facilities Factor",0.25,null,"Virt FT",5000]
[108,548331,null,"D0108",{"$f":"IF(ISNA(VLOOKUP($D11,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D11,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H11<>\"\",(OR(H11<'2018 Legal Max'!BG11, ('Weighting Factors'!H11-'2018 Legal Max'!BG11)/'2018 Legal Max'!BG11>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV11,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B10,VLOOKUP($CV11,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,null,null,null,"Virt PT",1700]
[109,615260,null,"D0109",{"$f":"IF(ISNA(VLOOKUP($D12,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D12,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H12<>\"\",(OR(H12<'2018 Legal Max'!BG12, ('Weighting Factors'!H12-'2018 Legal Max'!BG12)/'2018 Legal Max'!BG12>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV12,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B11,VLOOKUP($CV12,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1},null,null,null,"BASE LOB",4490,null,"Virt Credits",709]
[110,333931,null,"D0110",{"$f":"IF(ISNA(VLOOKUP($D13,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D13,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H13<>\"\",(OR(H13<'2018 Legal Max'!BG13, ('Weighting Factors'!H13-'2018 Legal Max'!BG13)/'2018 Legal Max'!BG13>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV13,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B12,VLOOKUP($CV13,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[111,555221,null,"D0111",{"$f":"IF(ISNA(VLOOKUP($D14,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D14,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H14<>\"\",(OR(H14<'2018 Legal Max'!BG14, ('Weighting Factors'!H14-'2018 Legal Max'!BG14)/'2018 Legal Max'!BG14>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV14,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B13,VLOOKUP($CV14,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[112,685976,null,"D0112",{"$f":"IF(ISNA(VLOOKUP($D15,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D15,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-20993},null,null,null,null,null,{"$f":"IF(AND(H15<>\"\",(OR(H15<'2018 Legal Max'!BG15, ('Weighting Factors'!H15-'2018 Legal Max'!BG15)/'2018 Legal Max'!BG15>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV15,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B14,VLOOKUP($CV15,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[113,1100793,null,"D0113",{"$f":"IF(ISNA(VLOOKUP($D16,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D16,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H16<>\"\",(OR(H16<'2018 Legal Max'!BG16, ('Weighting Factors'!H16-'2018 Legal Max'!BG16)/'2018 Legal Max'!BG16>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV16,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B15,VLOOKUP($CV16,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[114,631555,null,"D0114",{"$f":"IF(ISNA(VLOOKUP($D17,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D17,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H17<>\"\",(OR(H17<'2018 Legal Max'!BG17, ('Weighting Factors'!H17-'2018 Legal Max'!BG17)/'2018 Legal Max'!BG17>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV17,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B16,VLOOKUP($CV17,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[115,577233,null,"D0115",{"$f":"IF(ISNA(VLOOKUP($D18,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D18,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H18<>\"\",(OR(H18<'2018 Legal Max'!BG18, ('Weighting Factors'!H18-'2018 Legal Max'!BG18)/'2018 Legal Max'!BG18>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV18,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B17,VLOOKUP($CV18,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[200,165851,null,"D0200",{"$f":"IF(ISNA(VLOOKUP($D19,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D19,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H19<>\"\",(OR(H19<'2018 Legal Max'!BG19, ('Weighting Factors'!H19-'2018 Legal Max'!BG19)/'2018 Legal Max'!BG19>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV19,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B18,VLOOKUP($CV19,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[202,3234002,null,"D0202",{"$f":"IF(ISNA(VLOOKUP($D20,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D20,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-6531},null,null,null,null,null,{"$f":"IF(AND(H20<>\"\",(OR(H20<'2018 Legal Max'!BG20, ('Weighting Factors'!H20-'2018 Legal Max'!BG20)/'2018 Legal Max'!BG20>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV20,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B19,VLOOKUP($CV20,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[203,1285790,null,"D0203",{"$f":"IF(ISNA(VLOOKUP($D21,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D21,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,13397368,17,null,{"$f":"IF(AND(H21<>\"\",(OR(H21<'2018 Legal Max'!BG21, ('Weighting Factors'!H21-'2018 Legal Max'!BG21)/'2018 Legal Max'!BG21>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($CV21,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B20,VLOOKUP($CV21,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[204,2016420,null,"D0204",{"$f":"IF(ISNA(VLOOKUP($D22,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D22,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H22<>\"\",(OR(H22<'2018 Legal Max'!BG22, ('Weighting Factors'!H22-'2018 Legal Max'!BG22)/'2018 Legal Max'!BG22>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV22,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B21,VLOOKUP($CV22,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[205,606474,null,"D0205",{"$f":"IF(ISNA(VLOOKUP($D23,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D23,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H23<>\"\",(OR(H23<'2018 Legal Max'!BG23, ('Weighting Factors'!H23-'2018 Legal Max'!BG23)/'2018 Legal Max'!BG23>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV23,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B22,VLOOKUP($CV23,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[206,531708,null,"D0206",{"$f":"IF(ISNA(VLOOKUP($D24,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D24,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H24<>\"\",(OR(H24<'2018 Legal Max'!BG24, ('Weighting Factors'!H24-'2018 Legal Max'!BG24)/'2018 Legal Max'!BG24>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV24,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B23,VLOOKUP($CV24,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[207,1239600,null,"D0207",{"$f":"IF(ISNA(VLOOKUP($D25,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D25,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H25<>\"\",(OR(H25<'2018 Legal Max'!BG25, ('Weighting Factors'!H25-'2018 Legal Max'!BG25)/'2018 Legal Max'!BG25>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV25,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B24,VLOOKUP($CV25,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[208,509998,null,"D0208",{"$f":"IF(ISNA(VLOOKUP($D26,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D26,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,3110258,null,null,{"$f":"IF(AND(H26<>\"\",(OR(H26<'2018 Legal Max'!BG26, ('Weighting Factors'!H26-'2018 Legal Max'!BG26)/'2018 Legal Max'!BG26>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV26,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B25,VLOOKUP($CV26,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[209,138161,null,"D0209",{"$f":"IF(ISNA(VLOOKUP($D27,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D27,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H27<>\"\",(OR(H27<'2018 Legal Max'!BG27, ('Weighting Factors'!H27-'2018 Legal Max'!BG27)/'2018 Legal Max'!BG27>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV27,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B26,VLOOKUP($CV27,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[210,622779,null,"D0210",{"$f":"IF(ISNA(VLOOKUP($D28,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D28,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H28<>\"\",(OR(H28<'2018 Legal Max'!BG28, ('Weighting Factors'!H28-'2018 Legal Max'!BG28)/'2018 Legal Max'!BG28>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV28,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B27,VLOOKUP($CV28,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[211,866534,null,"D0211",{"$f":"IF(ISNA(VLOOKUP($D29,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D29,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H29<>\"\",(OR(H29<'2018 Legal Max'!BG29, ('Weighting Factors'!H29-'2018 Legal Max'!BG29)/'2018 Legal Max'!BG29>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV29,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B28,VLOOKUP($CV29,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[212,247100,null,"D0212",{"$f":"IF(ISNA(VLOOKUP($D30,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D30,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,1775059,null,null,{"$f":"IF(AND(H30<>\"\",(OR(H30<'2018 Legal Max'!BG30, ('Weighting Factors'!H30-'2018 Legal Max'!BG30)/'2018 Legal Max'!BG30>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV30,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B29,VLOOKUP($CV30,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[214,994230,null,"D0214",{"$f":"IF(ISNA(VLOOKUP($D31,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D31,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-13529},null,null,null,null,null,{"$f":"IF(AND(H31<>\"\",(OR(H31<'2018 Legal Max'!BG31, ('Weighting Factors'!H31-'2018 Legal Max'!BG31)/'2018 Legal Max'!BG31>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV31,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B30,VLOOKUP($CV31,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[215,396551,null,"D0215",{"$f":"IF(ISNA(VLOOKUP($D32,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D32,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-5598},null,null,null,null,null,{"$f":"IF(AND(H32<>\"\",(OR(H32<'2018 Legal Max'!BG32, ('Weighting Factors'!H32-'2018 Legal Max'!BG32)/'2018 Legal Max'!BG32>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV32,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B31,VLOOKUP($CV32,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[216,205889,null,"D0216",{"$f":"IF(ISNA(VLOOKUP($D33,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D33,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H33<>\"\",(OR(H33<'2018 Legal Max'!BG33, ('Weighting Factors'!H33-'2018 Legal Max'!BG33)/'2018 Legal Max'!BG33>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV33,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B32,VLOOKUP($CV33,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[217,146340,null,"D0217",{"$f":"IF(ISNA(VLOOKUP($D34,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D34,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H34<>\"\",(OR(H34<'2018 Legal Max'!BG34, ('Weighting Factors'!H34-'2018 Legal Max'!BG34)/'2018 Legal Max'!BG34>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV34,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B33,VLOOKUP($CV34,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[218,390789,null,"D0218",{"$f":"IF(ISNA(VLOOKUP($D35,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D35,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,7564429,14,null,{"$f":"IF(AND(H35<>\"\",(OR(H35<'2018 Legal Max'!BG35, ('Weighting Factors'!H35-'2018 Legal Max'!BG35)/'2018 Legal Max'!BG35>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV35,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B34,VLOOKUP($CV35,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[219,247823,null,"D0219",{"$f":"IF(ISNA(VLOOKUP($D36,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D36,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H36<>\"\",(OR(H36<'2018 Legal Max'!BG36, ('Weighting Factors'!H36-'2018 Legal Max'!BG36)/'2018 Legal Max'!BG36>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV36,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B35,VLOOKUP($CV36,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[220,198681,null,"D0220",{"$f":"IF(ISNA(VLOOKUP($D37,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D37,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H37<>\"\",(OR(H37<'2018 Legal Max'!BG37, ('Weighting Factors'!H37-'2018 Legal Max'!BG37)/'2018 Legal Max'!BG37>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV37,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B36,VLOOKUP($CV37,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[223,427159,null,"D0223",{"$f":"IF(ISNA(VLOOKUP($D38,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D38,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H38<>\"\",(OR(H38<'2018 Legal Max'!BG38, ('Weighting Factors'!H38-'2018 Legal Max'!BG38)/'2018 Legal Max'!BG38>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV38,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B37,VLOOKUP($CV38,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[224,347858,null,"D0224",{"$f":"IF(ISNA(VLOOKUP($D39,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D39,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H39<>\"\",(OR(H39<'2018 Legal Max'!BG39, ('Weighting Factors'!H39-'2018 Legal Max'!BG39)/'2018 Legal Max'!BG39>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV39,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B38,VLOOKUP($CV39,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[225,152787,null,"D0225",{"$f":"IF(ISNA(VLOOKUP($D40,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D40,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H40<>\"\",(OR(H40<'2018 Legal Max'!BG40, ('Weighting Factors'!H40-'2018 Legal Max'!BG40)/'2018 Legal Max'!BG40>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV40,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B39,VLOOKUP($CV40,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[226,393594,null,"D0226",{"$f":"IF(ISNA(VLOOKUP($D41,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D41,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,3095036,23,null,{"$f":"IF(AND(H41<>\"\",(OR(H41<'2018 Legal Max'!BG41, ('Weighting Factors'!H41-'2018 Legal Max'!BG41)/'2018 Legal Max'!BG41>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV41,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B40,VLOOKUP($CV41,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[227,320652,null,"D0227",{"$f":"IF(ISNA(VLOOKUP($D42,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D42,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H42<>\"\",(OR(H42<'2018 Legal Max'!BG42, ('Weighting Factors'!H42-'2018 Legal Max'!BG42)/'2018 Legal Max'!BG42>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV42,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B41,VLOOKUP($CV42,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[229,19935033,null,"D0229",{"$f":"IF(ISNA(VLOOKUP($D43,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D43,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H43<>\"\",(OR(H43<'2018 Legal Max'!BG43, ('Weighting Factors'!H43-'2018 Legal Max'!BG43)/'2018 Legal Max'!BG43>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV43,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B42,VLOOKUP($CV43,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[230,1621297,null,"D0230",{"$f":"IF(ISNA(VLOOKUP($D44,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D44,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-1866},null,null,null,null,null,{"$f":"IF(AND(H44<>\"\",(OR(H44<'2018 Legal Max'!BG44, ('Weighting Factors'!H44-'2018 Legal Max'!BG44)/'2018 Legal Max'!BG44>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV44,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B43,VLOOKUP($CV44,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[231,4523118,null,"D0231",{"$f":"IF(ISNA(VLOOKUP($D45,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D45,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H45<>\"\",(OR(H45<'2018 Legal Max'!BG45, ('Weighting Factors'!H45-'2018 Legal Max'!BG45)/'2018 Legal Max'!BG45>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV45,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B44,VLOOKUP($CV45,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[232,4437654,null,"D0232",{"$f":"IF(ISNA(VLOOKUP($D46,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D46,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,40560858,14,null,{"$f":"IF(AND(H46<>\"\",(OR(H46<'2018 Legal Max'!BG46, ('Weighting Factors'!H46-'2018 Legal Max'!BG46)/'2018 Legal Max'!BG46>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV46,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B45,VLOOKUP($CV46,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[233,27522172,null,"D0233",{"$f":"IF(ISNA(VLOOKUP($D47,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D47,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H47<>\"\",(OR(H47<'2018 Legal Max'!BG47, ('Weighting Factors'!H47-'2018 Legal Max'!BG47)/'2018 Legal Max'!BG47>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV47,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B46,VLOOKUP($CV47,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[234,1149929,null,"D0234",{"$f":"IF(ISNA(VLOOKUP($D48,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D48,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H48<>\"\",(OR(H48<'2018 Legal Max'!BG48, ('Weighting Factors'!H48-'2018 Legal Max'!BG48)/'2018 Legal Max'!BG48>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV48,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B47,VLOOKUP($CV48,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[235,371669,null,"D0235",{"$f":"IF(ISNA(VLOOKUP($D49,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D49,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H49<>\"\",(OR(H49<'2018 Legal Max'!BG49, ('Weighting Factors'!H49-'2018 Legal Max'!BG49)/'2018 Legal Max'!BG49>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV49,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B48,VLOOKUP($CV49,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[237,586035,null,"D0237",{"$f":"IF(ISNA(VLOOKUP($D50,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D50,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H50<>\"\",(OR(H50<'2018 Legal Max'!BG50, ('Weighting Factors'!H50-'2018 Legal Max'!BG50)/'2018 Legal Max'!BG50>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV50,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B49,VLOOKUP($CV50,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[239,614442,null,"D0239",{"$f":"IF(ISNA(VLOOKUP($D51,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D51,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H51<>\"\",(OR(H51<'2018 Legal Max'!BG51, ('Weighting Factors'!H51-'2018 Legal Max'!BG51)/'2018 Legal Max'!BG51>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV51,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B50,VLOOKUP($CV51,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[240,594084,null,"D0240",{"$f":"IF(ISNA(VLOOKUP($D52,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D52,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,4573650,null,null,{"$f":"IF(AND(H52<>\"\",(OR(H52<'2018 Legal Max'!BG52, ('Weighting Factors'!H52-'2018 Legal Max'!BG52)/'2018 Legal Max'!BG52>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV52,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B51,VLOOKUP($CV52,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[241,156774,null,"D0241",{"$f":"IF(ISNA(VLOOKUP($D53,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D53,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,1797492,null,null,{"$f":"IF(AND(H53<>\"\",(OR(H53<'2018 Legal Max'!BG53, ('Weighting Factors'!H53-'2018 Legal Max'!BG53)/'2018 Legal Max'!BG53>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV53,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B52,VLOOKUP($CV53,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[242,98257,null,"D0242",{"$f":"IF(ISNA(VLOOKUP($D54,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D54,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H54<>\"\",(OR(H54<'2018 Legal Max'!BG54, ('Weighting Factors'!H54-'2018 Legal Max'!BG54)/'2018 Legal Max'!BG54>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV54,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B53,VLOOKUP($CV54,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[243,440826,null,"D0243",{"$f":"IF(ISNA(VLOOKUP($D55,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D55,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H55<>\"\",(OR(H55<'2018 Legal Max'!BG55, ('Weighting Factors'!H55-'2018 Legal Max'!BG55)/'2018 Legal Max'!BG55>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV55,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B54,VLOOKUP($CV55,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[244,1300350,null,"D0244",{"$f":"IF(ISNA(VLOOKUP($D56,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D56,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H56<>\"\",(OR(H56<'2018 Legal Max'!BG56, ('Weighting Factors'!H56-'2018 Legal Max'!BG56)/'2018 Legal Max'!BG56>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV56,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B55,VLOOKUP($CV56,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[245,300551,null,"D0245",{"$f":"IF(ISNA(VLOOKUP($D57,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D57,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H57<>\"\",(OR(H57<'2018 Legal Max'!BG57, ('Weighting Factors'!H57-'2018 Legal Max'!BG57)/'2018 Legal Max'!BG57>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV57,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B56,VLOOKUP($CV57,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[246,520996,null,"D0246",{"$f":"IF(ISNA(VLOOKUP($D58,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D58,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H58<>\"\",(OR(H58<'2018 Legal Max'!BG58, ('Weighting Factors'!H58-'2018 Legal Max'!BG58)/'2018 Legal Max'!BG58>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV58,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B57,VLOOKUP($CV58,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[247,656640,null,"D0247",{"$f":"IF(ISNA(VLOOKUP($D59,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D59,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,4976946,17,null,{"$f":"IF(AND(H59<>\"\",(OR(H59<'2018 Legal Max'!BG59, ('Weighting Factors'!H59-'2018 Legal Max'!BG59)/'2018 Legal Max'!BG59>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV59,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B58,VLOOKUP($CV59,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[248,846550,null,"D0248",{"$f":"IF(ISNA(VLOOKUP($D60,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D60,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H60<>\"\",(OR(H60<'2018 Legal Max'!BG60, ('Weighting Factors'!H60-'2018 Legal Max'!BG60)/'2018 Legal Max'!BG60>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV60,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B59,VLOOKUP($CV60,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[249,643130,null,"D0249",{"$f":"IF(ISNA(VLOOKUP($D61,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D61,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H61<>\"\",(OR(H61<'2018 Legal Max'!BG61, ('Weighting Factors'!H61-'2018 Legal Max'!BG61)/'2018 Legal Max'!BG61>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV61,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B60,VLOOKUP($CV61,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[250,2265391,null,"D0250",{"$f":"IF(ISNA(VLOOKUP($D62,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D62,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-2799},null,null,null,null,null,{"$f":"IF(AND(H62<>\"\",(OR(H62<'2018 Legal Max'!BG62, ('Weighting Factors'!H62-'2018 Legal Max'!BG62)/'2018 Legal Max'!BG62>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV62,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B61,VLOOKUP($CV62,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[251,442086,null,"D0251",{"$f":"IF(ISNA(VLOOKUP($D63,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D63,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H63<>\"\",(OR(H63<'2018 Legal Max'!BG63, ('Weighting Factors'!H63-'2018 Legal Max'!BG63)/'2018 Legal Max'!BG63>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV63,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B62,VLOOKUP($CV63,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[252,481383,null,"D0252",{"$f":"IF(ISNA(VLOOKUP($D64,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D64,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H64<>\"\",(OR(H64<'2018 Legal Max'!BG64, ('Weighting Factors'!H64-'2018 Legal Max'!BG64)/'2018 Legal Max'!BG64>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV64,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B63,VLOOKUP($CV64,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[253,3107792,null,"D0253",{"$f":"IF(ISNA(VLOOKUP($D65,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D65,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H65<>\"\",(OR(H65<'2018 Legal Max'!BG65, ('Weighting Factors'!H65-'2018 Legal Max'!BG65)/'2018 Legal Max'!BG65>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV65,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B64,VLOOKUP($CV65,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[254,586690,null,"D0254",{"$f":"IF(ISNA(VLOOKUP($D66,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D66,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H66<>\"\",(OR(H66<'2018 Legal Max'!BG66, ('Weighting Factors'!H66-'2018 Legal Max'!BG66)/'2018 Legal Max'!BG66>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV66,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B65,VLOOKUP($CV66,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[255,254322,null,"D0255",{"$f":"IF(ISNA(VLOOKUP($D67,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D67,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H67<>\"\",(OR(H67<'2018 Legal Max'!BG67, ('Weighting Factors'!H67-'2018 Legal Max'!BG67)/'2018 Legal Max'!BG67>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV67,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B66,VLOOKUP($CV67,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[256,442688,null,"D0256",{"$f":"IF(ISNA(VLOOKUP($D68,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D68,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H68<>\"\",(OR(H68<'2018 Legal Max'!BG68, ('Weighting Factors'!H68-'2018 Legal Max'!BG68)/'2018 Legal Max'!BG68>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV68,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B67,VLOOKUP($CV68,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[257,1748337,null,"D0257",{"$f":"IF(ISNA(VLOOKUP($D69,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D69,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H69<>\"\",(OR(H69<'2018 Legal Max'!BG69, ('Weighting Factors'!H69-'2018 Legal Max'!BG69)/'2018 Legal Max'!BG69>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV69,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B68,VLOOKUP($CV69,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[258,610724,null,"D0258",{"$f":"IF(ISNA(VLOOKUP($D70,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D70,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-112893},null,null,5581395,null,null,{"$f":"IF(AND(H70<>\"\",(OR(H70<'2018 Legal Max'!BG70, ('Weighting Factors'!H70-'2018 Legal Max'!BG70)/'2018 Legal Max'!BG70>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($CV70,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B69,VLOOKUP($CV70,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[259,39142041,null,"D0259",{"$f":"IF(ISNA(VLOOKUP($D71,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D71,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-36854},null,null,null,null,null,{"$f":"IF(AND(H71<>\"\",(OR(H71<'2018 Legal Max'!BG71, ('Weighting Factors'!H71-'2018 Legal Max'!BG71)/'2018 Legal Max'!BG71>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV71,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B70,VLOOKUP($CV71,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[260,5092269,null,"D0260",{"$f":"IF(ISNA(VLOOKUP($D72,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D72,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H72<>\"\",(OR(H72<'2018 Legal Max'!BG72, ('Weighting Factors'!H72-'2018 Legal Max'!BG72)/'2018 Legal Max'!BG72>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV72,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B71,VLOOKUP($CV72,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[261,4441727,null,"D0261",{"$f":"IF(ISNA(VLOOKUP($D73,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D73,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H73<>\"\",(OR(H73<'2018 Legal Max'!BG73, ('Weighting Factors'!H73-'2018 Legal Max'!BG73)/'2018 Legal Max'!BG73>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV73,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B72,VLOOKUP($CV73,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[262,2337803,null,"D0262",{"$f":"IF(ISNA(VLOOKUP($D74,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D74,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H74<>\"\",(OR(H74<'2018 Legal Max'!BG74, ('Weighting Factors'!H74-'2018 Legal Max'!BG74)/'2018 Legal Max'!BG74>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV74,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B73,VLOOKUP($CV74,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[263,1238221,null,"D0263",{"$f":"IF(ISNA(VLOOKUP($D75,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D75,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H75<>\"\",(OR(H75<'2018 Legal Max'!BG75, ('Weighting Factors'!H75-'2018 Legal Max'!BG75)/'2018 Legal Max'!BG75>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV75,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B74,VLOOKUP($CV75,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[264,1100218,null,"D0264",{"$f":"IF(ISNA(VLOOKUP($D76,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D76,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H76<>\"\",(OR(H76<'2018 Legal Max'!BG76, ('Weighting Factors'!H76-'2018 Legal Max'!BG76)/'2018 Legal Max'!BG76>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV76,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B75,VLOOKUP($CV76,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[265,3914158,null,"D0265",{"$f":"IF(ISNA(VLOOKUP($D77,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D77,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-4665},null,null,null,null,null,{"$f":"IF(AND(H77<>\"\",(OR(H77<'2018 Legal Max'!BG77, ('Weighting Factors'!H77-'2018 Legal Max'!BG77)/'2018 Legal Max'!BG77>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV77,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B76,VLOOKUP($CV77,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[266,5269645,null,"D0266",{"$f":"IF(ISNA(VLOOKUP($D78,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D78,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H78<>\"\",(OR(H78<'2018 Legal Max'!BG78, ('Weighting Factors'!H78-'2018 Legal Max'!BG78)/'2018 Legal Max'!BG78>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV78,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B77,VLOOKUP($CV78,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[267,1668975,null,"D0267",{"$f":"IF(ISNA(VLOOKUP($D79,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D79,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H79<>\"\",(OR(H79<'2018 Legal Max'!BG79, ('Weighting Factors'!H79-'2018 Legal Max'!BG79)/'2018 Legal Max'!BG79>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV79,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B78,VLOOKUP($CV79,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[268,640416,null,"D0268",{"$f":"IF(ISNA(VLOOKUP($D80,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D80,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H80<>\"\",(OR(H80<'2018 Legal Max'!BG80, ('Weighting Factors'!H80-'2018 Legal Max'!BG80)/'2018 Legal Max'!BG80>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV80,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B79,VLOOKUP($CV80,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[269,218610,null,"D0269",{"$f":"IF(ISNA(VLOOKUP($D81,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D81,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H81<>\"\",(OR(H81<'2018 Legal Max'!BG81, ('Weighting Factors'!H81-'2018 Legal Max'!BG81)/'2018 Legal Max'!BG81>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV81,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B80,VLOOKUP($CV81,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[270,444500,null,"D0270",{"$f":"IF(ISNA(VLOOKUP($D82,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D82,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H82<>\"\",(OR(H82<'2018 Legal Max'!BG82, ('Weighting Factors'!H82-'2018 Legal Max'!BG82)/'2018 Legal Max'!BG82>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV82,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B81,VLOOKUP($CV82,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[271,372425,null,"D0271",{"$f":"IF(ISNA(VLOOKUP($D83,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D83,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H83<>\"\",(OR(H83<'2018 Legal Max'!BG83, ('Weighting Factors'!H83-'2018 Legal Max'!BG83)/'2018 Legal Max'!BG83>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV83,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B82,VLOOKUP($CV83,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[272,373480,null,"D0272",{"$f":"IF(ISNA(VLOOKUP($D84,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D84,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H84<>\"\",(OR(H84<'2018 Legal Max'!BG84, ('Weighting Factors'!H84-'2018 Legal Max'!BG84)/'2018 Legal Max'!BG84>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV84,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B83,VLOOKUP($CV84,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[273,{"$f":"764106+60713","v":824819},null,"D0273",{"$f":"IF(ISNA(VLOOKUP($D85,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D85,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H85<>\"\",(OR(H85<'2018 Legal Max'!BG85, ('Weighting Factors'!H85-'2018 Legal Max'!BG85)/'2018 Legal Max'!BG85>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV85,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B84,VLOOKUP($CV85,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[274,508174,null,"D0274",{"$f":"IF(ISNA(VLOOKUP($D86,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D86,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H86<>\"\",(OR(H86<'2018 Legal Max'!BG86, ('Weighting Factors'!H86-'2018 Legal Max'!BG86)/'2018 Legal Max'!BG86>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV86,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B85,VLOOKUP($CV86,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[275,121926,null,"D0275",{"$f":"IF(ISNA(VLOOKUP($D87,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D87,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H87<>\"\",(OR(H87<'2018 Legal Max'!BG87, ('Weighting Factors'!H87-'2018 Legal Max'!BG87)/'2018 Legal Max'!BG87>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV87,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B86,VLOOKUP($CV87,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[281,452779,null,"D0281",{"$f":"IF(ISNA(VLOOKUP($D88,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D88,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H88<>\"\",(OR(H88<'2018 Legal Max'!BG88, ('Weighting Factors'!H88-'2018 Legal Max'!BG88)/'2018 Legal Max'!BG88>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV88,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B87,VLOOKUP($CV88,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[282,544334,null,"D0282",{"$f":"IF(ISNA(VLOOKUP($D89,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D89,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,0,null,null,{"$f":"IF(AND(H89<>\"\",(OR(H89<'2018 Legal Max'!BG89, ('Weighting Factors'!H89-'2018 Legal Max'!BG89)/'2018 Legal Max'!BG89>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($CV89,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B88,VLOOKUP($CV89,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[283,299912,null,"D0283",{"$f":"IF(ISNA(VLOOKUP($D90,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D90,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H90<>\"\",(OR(H90<'2018 Legal Max'!BG90, ('Weighting Factors'!H90-'2018 Legal Max'!BG90)/'2018 Legal Max'!BG90>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV90,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B89,VLOOKUP($CV90,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[284,443057,null,"D0284",{"$f":"IF(ISNA(VLOOKUP($D91,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D91,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H91<>\"\",(OR(H91<'2018 Legal Max'!BG91, ('Weighting Factors'!H91-'2018 Legal Max'!BG91)/'2018 Legal Max'!BG91>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV91,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B90,VLOOKUP($CV91,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[285,122186,null,"D0285",{"$f":"IF(ISNA(VLOOKUP($D92,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D92,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H92<>\"\",(OR(H92<'2018 Legal Max'!BG92, ('Weighting Factors'!H92-'2018 Legal Max'!BG92)/'2018 Legal Max'!BG92>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV92,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B91,VLOOKUP($CV92,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[286,503240,null,"D0286",{"$f":"IF(ISNA(VLOOKUP($D93,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D93,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,3248065,23,null,{"$f":"IF(AND(H93<>\"\",(OR(H93<'2018 Legal Max'!BG93, ('Weighting Factors'!H93-'2018 Legal Max'!BG93)/'2018 Legal Max'!BG93>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV93,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B92,VLOOKUP($CV93,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[287,928124,null,"D0287",{"$f":"IF(ISNA(VLOOKUP($D94,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D94,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H94<>\"\",(OR(H94<'2018 Legal Max'!BG94, ('Weighting Factors'!H94-'2018 Legal Max'!BG94)/'2018 Legal Max'!BG94>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV94,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B93,VLOOKUP($CV94,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[288,479646,null,"D0288",{"$f":"IF(ISNA(VLOOKUP($D95,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D95,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H95<>\"\",(OR(H95<'2018 Legal Max'!BG95, ('Weighting Factors'!H95-'2018 Legal Max'!BG95)/'2018 Legal Max'!BG95>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV95,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B94,VLOOKUP($CV95,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[289,787622,null,"D0289",{"$f":"IF(ISNA(VLOOKUP($D96,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D96,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H96<>\"\",(OR(H96<'2018 Legal Max'!BG96, ('Weighting Factors'!H96-'2018 Legal Max'!BG96)/'2018 Legal Max'!BG96>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV96,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B95,VLOOKUP($CV96,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[290,1820815,null,"D0290",{"$f":"IF(ISNA(VLOOKUP($D97,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D97,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H97<>\"\",(OR(H97<'2018 Legal Max'!BG97, ('Weighting Factors'!H97-'2018 Legal Max'!BG97)/'2018 Legal Max'!BG97>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV97,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B96,VLOOKUP($CV97,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[291,85263,null,"D0291",{"$f":"IF(ISNA(VLOOKUP($D98,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D98,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H98<>\"\",(OR(H98<'2018 Legal Max'!BG98, ('Weighting Factors'!H98-'2018 Legal Max'!BG98)/'2018 Legal Max'!BG98>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV98,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B97,VLOOKUP($CV98,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[292,197465,null,"D0292",{"$f":"IF(ISNA(VLOOKUP($D99,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D99,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H99<>\"\",(OR(H99<'2018 Legal Max'!BG99, ('Weighting Factors'!H99-'2018 Legal Max'!BG99)/'2018 Legal Max'!BG99>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV99,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B98,VLOOKUP($CV99,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[293,368645,null,"D0293",{"$f":"IF(ISNA(VLOOKUP($D100,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D100,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H100<>\"\",(OR(H100<'2018 Legal Max'!BG100, ('Weighting Factors'!H100-'2018 Legal Max'!BG100)/'2018 Legal Max'!BG100>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV100,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B99,VLOOKUP($CV100,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[294,336024,null,"D0294",{"$f":"IF(ISNA(VLOOKUP($D101,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D101,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H101<>\"\",(OR(H101<'2018 Legal Max'!BG101, ('Weighting Factors'!H101-'2018 Legal Max'!BG101)/'2018 Legal Max'!BG101>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV101,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B100,VLOOKUP($CV101,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[297,211022,null,"D0297",{"$f":"IF(ISNA(VLOOKUP($D102,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D102,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H102<>\"\",(OR(H102<'2018 Legal Max'!BG102, ('Weighting Factors'!H102-'2018 Legal Max'!BG102)/'2018 Legal Max'!BG102>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV102,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B101,VLOOKUP($CV102,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[298,375477,null,"D0298",{"$f":"IF(ISNA(VLOOKUP($D103,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D103,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H103<>\"\",(OR(H103<'2018 Legal Max'!BG103, ('Weighting Factors'!H103-'2018 Legal Max'!BG103)/'2018 Legal Max'!BG103>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV103,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B102,VLOOKUP($CV103,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[299,152613,null,"D0299",{"$f":"IF(ISNA(VLOOKUP($D104,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D104,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H104<>\"\",(OR(H104<'2018 Legal Max'!BG104, ('Weighting Factors'!H104-'2018 Legal Max'!BG104)/'2018 Legal Max'!BG104>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV104,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B103,VLOOKUP($CV104,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":0}]
[300,356029,null,"D0300",{"$f":"IF(ISNA(VLOOKUP($D105,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D105,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H105<>\"\",(OR(H105<'2018 Legal Max'!BG105, ('Weighting Factors'!H105-'2018 Legal Max'!BG105)/'2018 Legal Max'!BG105>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV105,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B104,VLOOKUP($CV105,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[303,229741,null,"D0303",{"$f":"IF(ISNA(VLOOKUP($D106,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D106,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H106<>\"\",(OR(H106<'2018 Legal Max'!BG106, ('Weighting Factors'!H106-'2018 Legal Max'!BG106)/'2018 Legal Max'!BG106>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV106,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B105,VLOOKUP($CV106,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[305,6968955,null,"D0305",{"$f":"IF(ISNA(VLOOKUP($D107,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D107,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-11196},null,null,null,null,null,{"$f":"IF(AND(H107<>\"\",(OR(H107<'2018 Legal Max'!BG107, ('Weighting Factors'!H107-'2018 Legal Max'!BG107)/'2018 Legal Max'!BG107>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV107,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B106,VLOOKUP($CV107,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[306,603783,null,"D0306",{"$f":"IF(ISNA(VLOOKUP($D108,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D108,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H108<>\"\",(OR(H108<'2018 Legal Max'!BG108, ('Weighting Factors'!H108-'2018 Legal Max'!BG108)/'2018 Legal Max'!BG108>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV108,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B107,VLOOKUP($CV108,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[307,410156,null,"D0307",{"$f":"IF(ISNA(VLOOKUP($D109,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D109,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H109<>\"\",(OR(H109<'2018 Legal Max'!BG109, ('Weighting Factors'!H109-'2018 Legal Max'!BG109)/'2018 Legal Max'!BG109>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV109,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B108,VLOOKUP($CV109,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[308,3778404,null,"D0308",{"$f":"IF(ISNA(VLOOKUP($D110,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D110,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H110<>\"\",(OR(H110<'2018 Legal Max'!BG110, ('Weighting Factors'!H110-'2018 Legal Max'!BG110)/'2018 Legal Max'!BG110>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV110,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B109,VLOOKUP($CV110,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[309,1185157,null,"D0309",{"$f":"IF(ISNA(VLOOKUP($D111,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D111,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-2333},null,null,null,null,null,{"$f":"IF(AND(H111<>\"\",(OR(H111<'2018 Legal Max'!BG111, ('Weighting Factors'!H111-'2018 Legal Max'!BG111)/'2018 Legal Max'!BG111>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV111,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B110,VLOOKUP($CV111,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[310,385012,null,"D0310",{"$f":"IF(ISNA(VLOOKUP($D112,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D112,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H112<>\"\",(OR(H112<'2018 Legal Max'!BG112, ('Weighting Factors'!H112-'2018 Legal Max'!BG112)/'2018 Legal Max'!BG112>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV112,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B111,VLOOKUP($CV112,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[311,255358,null,"D0311",{"$f":"IF(ISNA(VLOOKUP($D113,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D113,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H113<>\"\",(OR(H113<'2018 Legal Max'!BG113, ('Weighting Factors'!H113-'2018 Legal Max'!BG113)/'2018 Legal Max'!BG113>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV113,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B112,VLOOKUP($CV113,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[312,984291,null,"D0312",{"$f":"IF(ISNA(VLOOKUP($D114,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D114,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,6870989,null,null,{"$f":"IF(AND(H114<>\"\",(OR(H114<'2018 Legal Max'!BG114, ('Weighting Factors'!H114-'2018 Legal Max'!BG114)/'2018 Legal Max'!BG114>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV114,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B113,VLOOKUP($CV114,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[313,2427444,null,"D0313",{"$f":"IF(ISNA(VLOOKUP($D115,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D115,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H115<>\"\",(OR(H115<'2018 Legal Max'!BG115, ('Weighting Factors'!H115-'2018 Legal Max'!BG115)/'2018 Legal Max'!BG115>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV115,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B114,VLOOKUP($CV115,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[314,117129,null,"D0314",{"$f":"IF(ISNA(VLOOKUP($D116,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D116,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,1500000,null,null,{"$f":"IF(AND(H116<>\"\",(OR(H116<'2018 Legal Max'!BG116, ('Weighting Factors'!H116-'2018 Legal Max'!BG116)/'2018 Legal Max'!BG116>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($CV116,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B115,VLOOKUP($CV116,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":0}]
[315,1046262,null,"D0315",{"$f":"IF(ISNA(VLOOKUP($D117,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D117,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-5365},null,null,null,null,null,{"$f":"IF(AND(H117<>\"\",(OR(H117<'2018 Legal Max'!BG117, ('Weighting Factors'!H117-'2018 Legal Max'!BG117)/'2018 Legal Max'!BG117>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV117,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B116,VLOOKUP($CV117,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[316,341861,null,"D0316",{"$f":"IF(ISNA(VLOOKUP($D118,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D118,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H118<>\"\",(OR(H118<'2018 Legal Max'!BG118, ('Weighting Factors'!H118-'2018 Legal Max'!BG118)/'2018 Legal Max'!BG118>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV118,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B117,VLOOKUP($CV118,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[320,1364892,null,"D0320",{"$f":"IF(ISNA(VLOOKUP($D119,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D119,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H119<>\"\",(OR(H119<'2018 Legal Max'!BG119, ('Weighting Factors'!H119-'2018 Legal Max'!BG119)/'2018 Legal Max'!BG119>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV119,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B118,VLOOKUP($CV119,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[321,1389894,null,"D0321",{"$f":"IF(ISNA(VLOOKUP($D120,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D120,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H120<>\"\",(OR(H120<'2018 Legal Max'!BG120, ('Weighting Factors'!H120-'2018 Legal Max'!BG120)/'2018 Legal Max'!BG120>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV120,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B119,VLOOKUP($CV120,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[322,278544,null,"D0322",{"$f":"IF(ISNA(VLOOKUP($D121,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D121,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H121<>\"\",(OR(H121<'2018 Legal Max'!BG121, ('Weighting Factors'!H121-'2018 Legal Max'!BG121)/'2018 Legal Max'!BG121>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV121,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B120,VLOOKUP($CV121,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[323,889996,null,"D0323",{"$f":"IF(ISNA(VLOOKUP($D122,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D122,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H122<>\"\",(OR(H122<'2018 Legal Max'!BG122, ('Weighting Factors'!H122-'2018 Legal Max'!BG122)/'2018 Legal Max'!BG122>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV122,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B121,VLOOKUP($CV122,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[325,757039,null,"D0325",{"$f":"IF(ISNA(VLOOKUP($D123,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D123,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H123<>\"\",(OR(H123<'2018 Legal Max'!BG123, ('Weighting Factors'!H123-'2018 Legal Max'!BG123)/'2018 Legal Max'!BG123>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV123,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B122,VLOOKUP($CV123,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[326,216525,null,"D0326",{"$f":"IF(ISNA(VLOOKUP($D124,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D124,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H124<>\"\",(OR(H124<'2018 Legal Max'!BG124, ('Weighting Factors'!H124-'2018 Legal Max'!BG124)/'2018 Legal Max'!BG124>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV124,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B123,VLOOKUP($CV124,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[327,519523,null,"D0327",{"$f":"IF(ISNA(VLOOKUP($D125,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D125,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H125<>\"\",(OR(H125<'2018 Legal Max'!BG125, ('Weighting Factors'!H125-'2018 Legal Max'!BG125)/'2018 Legal Max'!BG125>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV125,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B124,VLOOKUP($CV125,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[329,536962,null,"D0329",{"$f":"IF(ISNA(VLOOKUP($D126,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D126,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H126<>\"\",(OR(H126<'2018 Legal Max'!BG126, ('Weighting Factors'!H126-'2018 Legal Max'!BG126)/'2018 Legal Max'!BG126>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV126,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B125,VLOOKUP($CV126,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[330,659639,null,"D0330",{"$f":"IF(ISNA(VLOOKUP($D127,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D127,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H127<>\"\",(OR(H127<'2018 Legal Max'!BG127, ('Weighting Factors'!H127-'2018 Legal Max'!BG127)/'2018 Legal Max'!BG127>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV127,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B126,VLOOKUP($CV127,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[331,1192582,null,"D0331",{"$f":"IF(ISNA(VLOOKUP($D128,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D128,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H128<>\"\",(OR(H128<'2018 Legal Max'!BG128, ('Weighting Factors'!H128-'2018 Legal Max'!BG128)/'2018 Legal Max'!BG128>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV128,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B127,VLOOKUP($CV128,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[332,242816,null,"D0332",{"$f":"IF(ISNA(VLOOKUP($D129,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D129,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H129<>\"\",(OR(H129<'2018 Legal Max'!BG129, ('Weighting Factors'!H129-'2018 Legal Max'!BG129)/'2018 Legal Max'!BG129>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV129,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B128,VLOOKUP($CV129,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[333,1174790,null,"D0333",{"$f":"IF(ISNA(VLOOKUP($D130,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D130,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H130<>\"\",(OR(H130<'2018 Legal Max'!BG130, ('Weighting Factors'!H130-'2018 Legal Max'!BG130)/'2018 Legal Max'!BG130>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV130,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B129,VLOOKUP($CV130,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[334,322301,null,"D0334",{"$f":"IF(ISNA(VLOOKUP($D131,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D131,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H131<>\"\",(OR(H131<'2018 Legal Max'!BG131, ('Weighting Factors'!H131-'2018 Legal Max'!BG131)/'2018 Legal Max'!BG131>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV131,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B130,VLOOKUP($CV131,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[335,300689,null,"D0335",{"$f":"IF(ISNA(VLOOKUP($D132,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D132,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H132<>\"\",(OR(H132<'2018 Legal Max'!BG132, ('Weighting Factors'!H132-'2018 Legal Max'!BG132)/'2018 Legal Max'!BG132>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV132,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B131,VLOOKUP($CV132,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[336,991198,null,"D0336",{"$f":"IF(ISNA(VLOOKUP($D133,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D133,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,7909127,null,null,{"$f":"IF(AND(H133<>\"\",(OR(H133<'2018 Legal Max'!BG133, ('Weighting Factors'!H133-'2018 Legal Max'!BG133)/'2018 Legal Max'!BG133>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV133,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B132,VLOOKUP($CV133,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[337,943887,null,"D0337",{"$f":"IF(ISNA(VLOOKUP($D134,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D134,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H134<>\"\",(OR(H134<'2018 Legal Max'!BG134, ('Weighting Factors'!H134-'2018 Legal Max'!BG134)/'2018 Legal Max'!BG134>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV134,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B133,VLOOKUP($CV134,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[338,430778,null,"D0338",{"$f":"IF(ISNA(VLOOKUP($D135,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D135,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H135<>\"\",(OR(H135<'2018 Legal Max'!BG135, ('Weighting Factors'!H135-'2018 Legal Max'!BG135)/'2018 Legal Max'!BG135>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV135,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B134,VLOOKUP($CV135,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[339,513194,null,"D0339",{"$f":"IF(ISNA(VLOOKUP($D136,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D136,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H136<>\"\",(OR(H136<'2018 Legal Max'!BG136, ('Weighting Factors'!H136-'2018 Legal Max'!BG136)/'2018 Legal Max'!BG136>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV136,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B135,VLOOKUP($CV136,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[340,949082,null,"D0340",{"$f":"IF(ISNA(VLOOKUP($D137,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D137,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H137<>\"\",(OR(H137<'2018 Legal Max'!BG137, ('Weighting Factors'!H137-'2018 Legal Max'!BG137)/'2018 Legal Max'!BG137>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV137,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B136,VLOOKUP($CV137,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[341,778649,null,"D0341",{"$f":"IF(ISNA(VLOOKUP($D138,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D138,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H138<>\"\",(OR(H138<'2018 Legal Max'!BG138, ('Weighting Factors'!H138-'2018 Legal Max'!BG138)/'2018 Legal Max'!BG138>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV138,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B137,VLOOKUP($CV138,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[342,653028,null,"D0342",{"$f":"IF(ISNA(VLOOKUP($D139,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D139,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H139<>\"\",(OR(H139<'2018 Legal Max'!BG139, ('Weighting Factors'!H139-'2018 Legal Max'!BG139)/'2018 Legal Max'!BG139>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV139,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B138,VLOOKUP($CV139,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[343,979752,null,"D0343",{"$f":"IF(ISNA(VLOOKUP($D140,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D140,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H140<>\"\",(OR(H140<'2018 Legal Max'!BG140, ('Weighting Factors'!H140-'2018 Legal Max'!BG140)/'2018 Legal Max'!BG140>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV140,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B139,VLOOKUP($CV140,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[344,215399,null,"D0344",{"$f":"IF(ISNA(VLOOKUP($D141,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D141,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H141<>\"\",(OR(H141<'2018 Legal Max'!BG141, ('Weighting Factors'!H141-'2018 Legal Max'!BG141)/'2018 Legal Max'!BG141>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV141,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B140,VLOOKUP($CV141,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[345,3447701,null,"D0345",{"$f":"IF(ISNA(VLOOKUP($D142,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D142,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-8397},null,null,null,null,null,{"$f":"IF(AND(H142<>\"\",(OR(H142<'2018 Legal Max'!BG142, ('Weighting Factors'!H142-'2018 Legal Max'!BG142)/'2018 Legal Max'!BG142>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV142,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B141,VLOOKUP($CV142,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[346,487029,null,"D0346",{"$f":"IF(ISNA(VLOOKUP($D143,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D143,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,4851256,17,null,{"$f":"IF(AND(H143<>\"\",(OR(H143<'2018 Legal Max'!BG143, ('Weighting Factors'!H143-'2018 Legal Max'!BG143)/'2018 Legal Max'!BG143>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV143,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B142,VLOOKUP($CV143,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[347,388779,null,"D0347",{"$f":"IF(ISNA(VLOOKUP($D144,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D144,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H144<>\"\",(OR(H144<'2018 Legal Max'!BG144, ('Weighting Factors'!H144-'2018 Legal Max'!BG144)/'2018 Legal Max'!BG144>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV144,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B143,VLOOKUP($CV144,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[348,1163351,null,"D0348",{"$f":"IF(ISNA(VLOOKUP($D145,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D145,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H145<>\"\",(OR(H145<'2018 Legal Max'!BG145, ('Weighting Factors'!H145-'2018 Legal Max'!BG145)/'2018 Legal Max'!BG145>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV145,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B144,VLOOKUP($CV145,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[349,271072,null,"D0349",{"$f":"IF(ISNA(VLOOKUP($D146,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D146,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H146<>\"\",(OR(H146<'2018 Legal Max'!BG146, ('Weighting Factors'!H146-'2018 Legal Max'!BG146)/'2018 Legal Max'!BG146>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV146,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B145,VLOOKUP($CV146,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[350,393541,null,"D0350",{"$f":"IF(ISNA(VLOOKUP($D147,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D147,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,2851471,17,null,{"$f":"IF(AND(H147<>\"\",(OR(H147<'2018 Legal Max'!BG147, ('Weighting Factors'!H147-'2018 Legal Max'!BG147)/'2018 Legal Max'!BG147>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV147,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B146,VLOOKUP($CV147,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[351,308335,null,"D0351",{"$f":"IF(ISNA(VLOOKUP($D148,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D148,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H148<>\"\",(OR(H148<'2018 Legal Max'!BG148, ('Weighting Factors'!H148-'2018 Legal Max'!BG148)/'2018 Legal Max'!BG148>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV148,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B147,VLOOKUP($CV148,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[352,840606,null,"D0352",{"$f":"IF(ISNA(VLOOKUP($D149,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D149,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H149<>\"\",(OR(H149<'2018 Legal Max'!BG149, ('Weighting Factors'!H149-'2018 Legal Max'!BG149)/'2018 Legal Max'!BG149>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV149,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B148,VLOOKUP($CV149,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[353,1855849,null,"D0353",{"$f":"IF(ISNA(VLOOKUP($D150,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D150,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H150<>\"\",(OR(H150<'2018 Legal Max'!BG150, ('Weighting Factors'!H150-'2018 Legal Max'!BG150)/'2018 Legal Max'!BG150>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV150,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B149,VLOOKUP($CV150,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[355,443078,null,"D0355",{"$f":"IF(ISNA(VLOOKUP($D151,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D151,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H151<>\"\",(OR(H151<'2018 Legal Max'!BG151, ('Weighting Factors'!H151-'2018 Legal Max'!BG151)/'2018 Legal Max'!BG151>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV151,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B150,VLOOKUP($CV151,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[356,511282,null,"D0356",{"$f":"IF(ISNA(VLOOKUP($D152,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D152,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H152<>\"\",(OR(H152<'2018 Legal Max'!BG152, ('Weighting Factors'!H152-'2018 Legal Max'!BG152)/'2018 Legal Max'!BG152>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV152,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B151,VLOOKUP($CV152,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[357,945653,null,"D0357",{"$f":"IF(ISNA(VLOOKUP($D153,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D153,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H153<>\"\",(OR(H153<'2018 Legal Max'!BG153, ('Weighting Factors'!H153-'2018 Legal Max'!BG153)/'2018 Legal Max'!BG153>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV153,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B152,VLOOKUP($CV153,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[358,489876,null,"D0358",{"$f":"IF(ISNA(VLOOKUP($D154,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D154,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H154<>\"\",(OR(H154<'2018 Legal Max'!BG154, ('Weighting Factors'!H154-'2018 Legal Max'!BG154)/'2018 Legal Max'!BG154>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV154,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B153,VLOOKUP($CV154,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[359,242767,null,"D0359",{"$f":"IF(ISNA(VLOOKUP($D155,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D155,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H155<>\"\",(OR(H155<'2018 Legal Max'!BG155, ('Weighting Factors'!H155-'2018 Legal Max'!BG155)/'2018 Legal Max'!BG155>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV155,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B154,VLOOKUP($CV155,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[360,317974,null,"D0360",{"$f":"IF(ISNA(VLOOKUP($D156,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D156,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H156<>\"\",(OR(H156<'2018 Legal Max'!BG156, ('Weighting Factors'!H156-'2018 Legal Max'!BG156)/'2018 Legal Max'!BG156>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV156,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B155,VLOOKUP($CV156,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[361,953494,null,"D0361",{"$f":"IF(ISNA(VLOOKUP($D157,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D157,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H157<>\"\",(OR(H157<'2018 Legal Max'!BG157, ('Weighting Factors'!H157-'2018 Legal Max'!BG157)/'2018 Legal Max'!BG157>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV157,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B156,VLOOKUP($CV157,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[362,1412645,null,"D0362",{"$f":"IF(ISNA(VLOOKUP($D158,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D158,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H158<>\"\",(OR(H158<'2018 Legal Max'!BG158, ('Weighting Factors'!H158-'2018 Legal Max'!BG158)/'2018 Legal Max'!BG158>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV158,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B157,VLOOKUP($CV158,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[363,529925,null,"D0363",{"$f":"IF(ISNA(VLOOKUP($D159,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D159,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H159<>\"\",(OR(H159<'2018 Legal Max'!BG159, ('Weighting Factors'!H159-'2018 Legal Max'!BG159)/'2018 Legal Max'!BG159>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV159,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B158,VLOOKUP($CV159,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[364,863551,null,"D0364",{"$f":"IF(ISNA(VLOOKUP($D160,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D160,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H160<>\"\",(OR(H160<'2018 Legal Max'!BG160, ('Weighting Factors'!H160-'2018 Legal Max'!BG160)/'2018 Legal Max'!BG160>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV160,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B159,VLOOKUP($CV160,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[365,918984,null,"D0365",{"$f":"IF(ISNA(VLOOKUP($D161,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D161,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H161<>\"\",(OR(H161<'2018 Legal Max'!BG161, ('Weighting Factors'!H161-'2018 Legal Max'!BG161)/'2018 Legal Max'!BG161>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV161,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B160,VLOOKUP($CV161,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[366,550054,null,"D0366",{"$f":"IF(ISNA(VLOOKUP($D162,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D162,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,4060867,null,null,{"$f":"IF(AND(H162<>\"\",(OR(H162<'2018 Legal Max'!BG162, ('Weighting Factors'!H162-'2018 Legal Max'!BG162)/'2018 Legal Max'!BG162>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV162,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B161,VLOOKUP($CV162,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[367,1467129,null,"D0367",{"$f":"IF(ISNA(VLOOKUP($D163,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D163,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H163<>\"\",(OR(H163<'2018 Legal Max'!BG163, ('Weighting Factors'!H163-'2018 Legal Max'!BG163)/'2018 Legal Max'!BG163>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV163,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B162,VLOOKUP($CV163,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[368,1671914,null,"D0368",{"$f":"IF(ISNA(VLOOKUP($D164,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D164,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},-89896,null,null,null,null,{"$f":"IF(AND(H164<>\"\",(OR(H164<'2018 Legal Max'!BG164, ('Weighting Factors'!H164-'2018 Legal Max'!BG164)/'2018 Legal Max'!BG164>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV164,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B163,VLOOKUP($CV164,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[369,209309,null,"D0369",{"$f":"IF(ISNA(VLOOKUP($D165,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D165,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H165<>\"\",(OR(H165<'2018 Legal Max'!BG165, ('Weighting Factors'!H165-'2018 Legal Max'!BG165)/'2018 Legal Max'!BG165>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV165,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B164,VLOOKUP($CV165,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[371,157284,null,"D0371",{"$f":"IF(ISNA(VLOOKUP($D166,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D166,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H166<>\"\",(OR(H166<'2018 Legal Max'!BG166, ('Weighting Factors'!H166-'2018 Legal Max'!BG166)/'2018 Legal Max'!BG166>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV166,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B165,VLOOKUP($CV166,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[372,620221,null,"D0372",{"$f":"IF(ISNA(VLOOKUP($D167,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D167,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H167<>\"\",(OR(H167<'2018 Legal Max'!BG167, ('Weighting Factors'!H167-'2018 Legal Max'!BG167)/'2018 Legal Max'!BG167>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV167,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B166,VLOOKUP($CV167,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[373,3030773,null,"D0373",{"$f":"IF(ISNA(VLOOKUP($D168,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D168,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H168<>\"\",(OR(H168<'2018 Legal Max'!BG168, ('Weighting Factors'!H168-'2018 Legal Max'!BG168)/'2018 Legal Max'!BG168>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV168,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B167,VLOOKUP($CV168,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[374,311042,null,"D0374",{"$f":"IF(ISNA(VLOOKUP($D169,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D169,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-2799},null,null,null,null,null,{"$f":"IF(AND(H169<>\"\",(OR(H169<'2018 Legal Max'!BG169, ('Weighting Factors'!H169-'2018 Legal Max'!BG169)/'2018 Legal Max'!BG169>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV169,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B168,VLOOKUP($CV169,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[375,1237181,null,"D0375",{"$f":"IF(ISNA(VLOOKUP($D170,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D170,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H170<>\"\",(OR(H170<'2018 Legal Max'!BG170, ('Weighting Factors'!H170-'2018 Legal Max'!BG170)/'2018 Legal Max'!BG170>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV170,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B169,VLOOKUP($CV170,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[376,610570,null,"D0376",{"$f":"IF(ISNA(VLOOKUP($D171,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D171,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H171<>\"\",(OR(H171<'2018 Legal Max'!BG171, ('Weighting Factors'!H171-'2018 Legal Max'!BG171)/'2018 Legal Max'!BG171>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV171,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B170,VLOOKUP($CV171,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[377,870652,null,"D0377",{"$f":"IF(ISNA(VLOOKUP($D172,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D172,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H172<>\"\",(OR(H172<'2018 Legal Max'!BG172, ('Weighting Factors'!H172-'2018 Legal Max'!BG172)/'2018 Legal Max'!BG172>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV172,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B171,VLOOKUP($CV172,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[378,682551,null,"D0378",{"$f":"IF(ISNA(VLOOKUP($D173,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D173,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H173<>\"\",(OR(H173<'2018 Legal Max'!BG173, ('Weighting Factors'!H173-'2018 Legal Max'!BG173)/'2018 Legal Max'!BG173>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV173,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B172,VLOOKUP($CV173,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[379,1199396,null,"D0379",{"$f":"IF(ISNA(VLOOKUP($D174,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D174,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H174<>\"\",(OR(H174<'2018 Legal Max'!BG174, ('Weighting Factors'!H174-'2018 Legal Max'!BG174)/'2018 Legal Max'!BG174>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV174,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B173,VLOOKUP($CV174,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[380,381367,null,"D0380",{"$f":"IF(ISNA(VLOOKUP($D175,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D175,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H175<>\"\",(OR(H175<'2018 Legal Max'!BG175, ('Weighting Factors'!H175-'2018 Legal Max'!BG175)/'2018 Legal Max'!BG175>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV175,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B174,VLOOKUP($CV175,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[381,294126,null,"D0381",{"$f":"IF(ISNA(VLOOKUP($D176,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D176,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H176<>\"\",(OR(H176<'2018 Legal Max'!BG176, ('Weighting Factors'!H176-'2018 Legal Max'!BG176)/'2018 Legal Max'!BG176>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV176,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B175,VLOOKUP($CV176,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[382,1113369,null,"D0382",{"$f":"IF(ISNA(VLOOKUP($D177,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D177,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H177<>\"\",(OR(H177<'2018 Legal Max'!BG177, ('Weighting Factors'!H177-'2018 Legal Max'!BG177)/'2018 Legal Max'!BG177>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV177,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B176,VLOOKUP($CV177,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[383,5959414,null,"D0383",{"$f":"IF(ISNA(VLOOKUP($D178,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D178,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-4199},null,null,39800936,null,null,{"$f":"IF(AND(H178<>\"\",(OR(H178<'2018 Legal Max'!BG178, ('Weighting Factors'!H178-'2018 Legal Max'!BG178)/'2018 Legal Max'!BG178>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV178,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B177,VLOOKUP($CV178,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[384,285953,null,"D0384",{"$f":"IF(ISNA(VLOOKUP($D179,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D179,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H179<>\"\",(OR(H179<'2018 Legal Max'!BG179, ('Weighting Factors'!H179-'2018 Legal Max'!BG179)/'2018 Legal Max'!BG179>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV179,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B178,VLOOKUP($CV179,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[385,3115951,null,"D0385",{"$f":"IF(ISNA(VLOOKUP($D180,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D180,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H180<>\"\",(OR(H180<'2018 Legal Max'!BG180, ('Weighting Factors'!H180-'2018 Legal Max'!BG180)/'2018 Legal Max'!BG180>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV180,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B179,VLOOKUP($CV180,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[386,254392,null,"D0386",{"$f":"IF(ISNA(VLOOKUP($D181,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D181,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H181<>\"\",(OR(H181<'2018 Legal Max'!BG181, ('Weighting Factors'!H181-'2018 Legal Max'!BG181)/'2018 Legal Max'!BG181>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV181,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B180,VLOOKUP($CV181,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[387,266166,null,"D0387",{"$f":"IF(ISNA(VLOOKUP($D182,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D182,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H182<>\"\",(OR(H182<'2018 Legal Max'!BG182, ('Weighting Factors'!H182-'2018 Legal Max'!BG182)/'2018 Legal Max'!BG182>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV182,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B181,VLOOKUP($CV182,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[388,382482,null,"D0388",{"$f":"IF(ISNA(VLOOKUP($D183,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D183,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H183<>\"\",(OR(H183<'2018 Legal Max'!BG183, ('Weighting Factors'!H183-'2018 Legal Max'!BG183)/'2018 Legal Max'!BG183>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV183,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B182,VLOOKUP($CV183,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[389,562510,null,"D0389",{"$f":"IF(ISNA(VLOOKUP($D184,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D184,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H184<>\"\",(OR(H184<'2018 Legal Max'!BG184, ('Weighting Factors'!H184-'2018 Legal Max'!BG184)/'2018 Legal Max'!BG184>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV184,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B183,VLOOKUP($CV184,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[390,135051,null,"D0390",{"$f":"IF(ISNA(VLOOKUP($D185,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D185,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H185<>\"\",(OR(H185<'2018 Legal Max'!BG185, ('Weighting Factors'!H185-'2018 Legal Max'!BG185)/'2018 Legal Max'!BG185>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV185,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B184,VLOOKUP($CV185,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[392,395888,null,"D0392",{"$f":"IF(ISNA(VLOOKUP($D186,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D186,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H186<>\"\",(OR(H186<'2018 Legal Max'!BG186, ('Weighting Factors'!H186-'2018 Legal Max'!BG186)/'2018 Legal Max'!BG186>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV186,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B185,VLOOKUP($CV186,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[393,363948,null,"D0393",{"$f":"IF(ISNA(VLOOKUP($D187,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D187,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H187<>\"\",(OR(H187<'2018 Legal Max'!BG187, ('Weighting Factors'!H187-'2018 Legal Max'!BG187)/'2018 Legal Max'!BG187>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV187,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B186,VLOOKUP($CV187,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[394,1297380,null,"D0394",{"$f":"IF(ISNA(VLOOKUP($D188,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D188,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-4665},null,null,9379360,null,null,{"$f":"IF(AND(H188<>\"\",(OR(H188<'2018 Legal Max'!BG188, ('Weighting Factors'!H188-'2018 Legal Max'!BG188)/'2018 Legal Max'!BG188>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV188,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B187,VLOOKUP($CV188,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[395,365920,null,"D0395",{"$f":"IF(ISNA(VLOOKUP($D189,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D189,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H189<>\"\",(OR(H189<'2018 Legal Max'!BG189, ('Weighting Factors'!H189-'2018 Legal Max'!BG189)/'2018 Legal Max'!BG189>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV189,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B188,VLOOKUP($CV189,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[396,745599,null,"D0396",{"$f":"IF(ISNA(VLOOKUP($D190,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D190,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-2799},null,null,null,null,null,{"$f":"IF(AND(H190<>\"\",(OR(H190<'2018 Legal Max'!BG190, ('Weighting Factors'!H190-'2018 Legal Max'!BG190)/'2018 Legal Max'!BG190>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV190,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B189,VLOOKUP($CV190,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[397,311503,null,"D0397",{"$f":"IF(ISNA(VLOOKUP($D191,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D191,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,3137740,null,null,{"$f":"IF(AND(H191<>\"\",(OR(H191<'2018 Legal Max'!BG191, ('Weighting Factors'!H191-'2018 Legal Max'!BG191)/'2018 Legal Max'!BG191>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV191,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B190,VLOOKUP($CV191,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[398,429491,null,"D0398",{"$f":"IF(ISNA(VLOOKUP($D192,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D192,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H192<>\"\",(OR(H192<'2018 Legal Max'!BG192, ('Weighting Factors'!H192-'2018 Legal Max'!BG192)/'2018 Legal Max'!BG192>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV192,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B191,VLOOKUP($CV192,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[399,173570,null,"D0399",{"$f":"IF(ISNA(VLOOKUP($D193,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D193,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H193<>\"\",(OR(H193<'2018 Legal Max'!BG193, ('Weighting Factors'!H193-'2018 Legal Max'!BG193)/'2018 Legal Max'!BG193>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV193,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B192,VLOOKUP($CV193,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[400,934526,null,"D0400",{"$f":"IF(ISNA(VLOOKUP($D194,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D194,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-1400},null,null,null,null,null,{"$f":"IF(AND(H194<>\"\",(OR(H194<'2018 Legal Max'!BG194, ('Weighting Factors'!H194-'2018 Legal Max'!BG194)/'2018 Legal Max'!BG194>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV194,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B193,VLOOKUP($CV194,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[401,145015,null,"D0401",{"$f":"IF(ISNA(VLOOKUP($D195,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D195,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H195<>\"\",(OR(H195<'2018 Legal Max'!BG195, ('Weighting Factors'!H195-'2018 Legal Max'!BG195)/'2018 Legal Max'!BG195>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV195,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B194,VLOOKUP($CV195,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[402,1657128,null,"D0402",{"$f":"IF(ISNA(VLOOKUP($D196,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D196,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H196<>\"\",(OR(H196<'2018 Legal Max'!BG196, ('Weighting Factors'!H196-'2018 Legal Max'!BG196)/'2018 Legal Max'!BG196>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV196,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B195,VLOOKUP($CV196,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[403,252027,null,"D0403",{"$f":"IF(ISNA(VLOOKUP($D197,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D197,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,2350000,21,null,{"$f":"IF(AND(H197<>\"\",(OR(H197<'2018 Legal Max'!BG197, ('Weighting Factors'!H197-'2018 Legal Max'!BG197)/'2018 Legal Max'!BG197>0.025))), \"Confirm!\", \"\")","v":"Confirm!"},{"$f":"IF(ISNA(VLOOKUP($CV197,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B196,VLOOKUP($CV197,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[404,675003,null,"D0404",{"$f":"IF(ISNA(VLOOKUP($D198,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D198,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H198<>\"\",(OR(H198<'2018 Legal Max'!BG198, ('Weighting Factors'!H198-'2018 Legal Max'!BG198)/'2018 Legal Max'!BG198>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV198,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B197,VLOOKUP($CV198,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[405,845087,null,"D0405",{"$f":"IF(ISNA(VLOOKUP($D199,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D199,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H199<>\"\",(OR(H199<'2018 Legal Max'!BG199, ('Weighting Factors'!H199-'2018 Legal Max'!BG199)/'2018 Legal Max'!BG199>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV199,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B198,VLOOKUP($CV199,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[407,833131,null,"D0407",{"$f":"IF(ISNA(VLOOKUP($D200,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D200,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H200<>\"\",(OR(H200<'2018 Legal Max'!BG200, ('Weighting Factors'!H200-'2018 Legal Max'!BG200)/'2018 Legal Max'!BG200>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV200,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B199,VLOOKUP($CV200,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[408,733262,null,"D0408",{"$f":"IF(ISNA(VLOOKUP($D201,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D201,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H201<>\"\",(OR(H201<'2018 Legal Max'!BG201, ('Weighting Factors'!H201-'2018 Legal Max'!BG201)/'2018 Legal Max'!BG201>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV201,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B200,VLOOKUP($CV201,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[409,1734681,null,"D0409",{"$f":"IF(ISNA(VLOOKUP($D202,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D202,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H202<>\"\",(OR(H202<'2018 Legal Max'!BG202, ('Weighting Factors'!H202-'2018 Legal Max'!BG202)/'2018 Legal Max'!BG202>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV202,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B201,VLOOKUP($CV202,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[410,785523,null,"D0410",{"$f":"IF(ISNA(VLOOKUP($D203,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D203,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H203<>\"\",(OR(H203<'2018 Legal Max'!BG203, ('Weighting Factors'!H203-'2018 Legal Max'!BG203)/'2018 Legal Max'!BG203>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV203,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B202,VLOOKUP($CV203,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[411,323216,null,"D0411",{"$f":"IF(ISNA(VLOOKUP($D204,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D204,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H204<>\"\",(OR(H204<'2018 Legal Max'!BG204, ('Weighting Factors'!H204-'2018 Legal Max'!BG204)/'2018 Legal Max'!BG204>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV204,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B203,VLOOKUP($CV204,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[412,373688,null,"D0412",{"$f":"IF(ISNA(VLOOKUP($D205,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D205,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H205<>\"\",(OR(H205<'2018 Legal Max'!BG205, ('Weighting Factors'!H205-'2018 Legal Max'!BG205)/'2018 Legal Max'!BG205>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV205,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B204,VLOOKUP($CV205,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[413,2137449,null,"D0413",{"$f":"IF(ISNA(VLOOKUP($D206,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D206,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H206<>\"\",(OR(H206<'2018 Legal Max'!BG206, ('Weighting Factors'!H206-'2018 Legal Max'!BG206)/'2018 Legal Max'!BG206>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV206,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B205,VLOOKUP($CV206,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[415,976775,null,"D0415",{"$f":"IF(ISNA(VLOOKUP($D207,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D207,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-5132},null,null,null,null,null,{"$f":"IF(AND(H207<>\"\",(OR(H207<'2018 Legal Max'!BG207, ('Weighting Factors'!H207-'2018 Legal Max'!BG207)/'2018 Legal Max'!BG207>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV207,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B206,VLOOKUP($CV207,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[416,1237349,null,"D0416",{"$f":"IF(ISNA(VLOOKUP($D208,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D208,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H208<>\"\",(OR(H208<'2018 Legal Max'!BG208, ('Weighting Factors'!H208-'2018 Legal Max'!BG208)/'2018 Legal Max'!BG208>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV208,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B207,VLOOKUP($CV208,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[417,672573,null,"D0417",{"$f":"IF(ISNA(VLOOKUP($D209,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D209,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,5645836,null,null,{"$f":"IF(AND(H209<>\"\",(OR(H209<'2018 Legal Max'!BG209, ('Weighting Factors'!H209-'2018 Legal Max'!BG209)/'2018 Legal Max'!BG209>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV209,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B208,VLOOKUP($CV209,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[418,2296201,null,"D0418",{"$f":"IF(ISNA(VLOOKUP($D210,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D210,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H210<>\"\",(OR(H210<'2018 Legal Max'!BG210, ('Weighting Factors'!H210-'2018 Legal Max'!BG210)/'2018 Legal Max'!BG210>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV210,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B209,VLOOKUP($CV210,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[419,394917,null,"D0419",{"$f":"IF(ISNA(VLOOKUP($D211,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D211,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H211<>\"\",(OR(H211<'2018 Legal Max'!BG211, ('Weighting Factors'!H211-'2018 Legal Max'!BG211)/'2018 Legal Max'!BG211>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV211,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B210,VLOOKUP($CV211,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[420,822116,null,"D0420",{"$f":"IF(ISNA(VLOOKUP($D212,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D212,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H212<>\"\",(OR(H212<'2018 Legal Max'!BG212, ('Weighting Factors'!H212-'2018 Legal Max'!BG212)/'2018 Legal Max'!BG212>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV212,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B211,VLOOKUP($CV212,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[421,529037,null,"D0421",{"$f":"IF(ISNA(VLOOKUP($D213,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D213,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H213<>\"\",(OR(H213<'2018 Legal Max'!BG213, ('Weighting Factors'!H213-'2018 Legal Max'!BG213)/'2018 Legal Max'!BG213>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV213,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B212,VLOOKUP($CV213,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[422,289543,null,"D0422",{"$f":"IF(ISNA(VLOOKUP($D214,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D214,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-7464},null,null,null,null,null,{"$f":"IF(AND(H214<>\"\",(OR(H214<'2018 Legal Max'!BG214, ('Weighting Factors'!H214-'2018 Legal Max'!BG214)/'2018 Legal Max'!BG214>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV214,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B213,VLOOKUP($CV214,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[423,412532,null,"D0423",{"$f":"IF(ISNA(VLOOKUP($D215,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D215,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H215<>\"\",(OR(H215<'2018 Legal Max'!BG215, ('Weighting Factors'!H215-'2018 Legal Max'!BG215)/'2018 Legal Max'!BG215>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV215,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B214,VLOOKUP($CV215,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[426,291358,null,"D0426",{"$f":"IF(ISNA(VLOOKUP($D216,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D216,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H216<>\"\",(OR(H216<'2018 Legal Max'!BG216, ('Weighting Factors'!H216-'2018 Legal Max'!BG216)/'2018 Legal Max'!BG216>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV216,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B215,VLOOKUP($CV216,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[428,2088537,null,"D0428",{"$f":"IF(ISNA(VLOOKUP($D217,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D217,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H217<>\"\",(OR(H217<'2018 Legal Max'!BG217, ('Weighting Factors'!H217-'2018 Legal Max'!BG217)/'2018 Legal Max'!BG217>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV217,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B216,VLOOKUP($CV217,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[429,338671,null,"D0429",{"$f":"IF(ISNA(VLOOKUP($D218,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D218,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H218<>\"\",(OR(H218<'2018 Legal Max'!BG218, ('Weighting Factors'!H218-'2018 Legal Max'!BG218)/'2018 Legal Max'!BG218>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV218,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B217,VLOOKUP($CV218,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[430,830393,null,"D0430",{"$f":"IF(ISNA(VLOOKUP($D219,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D219,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H219<>\"\",(OR(H219<'2018 Legal Max'!BG219, ('Weighting Factors'!H219-'2018 Legal Max'!BG219)/'2018 Legal Max'!BG219>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV219,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B218,VLOOKUP($CV219,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[431,573375,null,"D0431",{"$f":"IF(ISNA(VLOOKUP($D220,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D220,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H220<>\"\",(OR(H220<'2018 Legal Max'!BG220, ('Weighting Factors'!H220-'2018 Legal Max'!BG220)/'2018 Legal Max'!BG220>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV220,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B219,VLOOKUP($CV220,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[432,270667,null,"D0432",{"$f":"IF(ISNA(VLOOKUP($D221,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D221,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,2222929,null,null,{"$f":"IF(AND(H221<>\"\",(OR(H221<'2018 Legal Max'!BG221, ('Weighting Factors'!H221-'2018 Legal Max'!BG221)/'2018 Legal Max'!BG221>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV221,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B220,VLOOKUP($CV221,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[434,1411795,null,"D0434",{"$f":"IF(ISNA(VLOOKUP($D222,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D222,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H222<>\"\",(OR(H222<'2018 Legal Max'!BG222, ('Weighting Factors'!H222-'2018 Legal Max'!BG222)/'2018 Legal Max'!BG222>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV222,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B221,VLOOKUP($CV222,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[435,1393535,null,"D0435",{"$f":"IF(ISNA(VLOOKUP($D223,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D223,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H223<>\"\",(OR(H223<'2018 Legal Max'!BG223, ('Weighting Factors'!H223-'2018 Legal Max'!BG223)/'2018 Legal Max'!BG223>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV223,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B222,VLOOKUP($CV223,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[436,526930,null,"D0436",{"$f":"IF(ISNA(VLOOKUP($D224,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D224,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H224<>\"\",(OR(H224<'2018 Legal Max'!BG224, ('Weighting Factors'!H224-'2018 Legal Max'!BG224)/'2018 Legal Max'!BG224>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV224,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B223,VLOOKUP($CV224,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[437,5497178,null,"D0437",{"$f":"IF(ISNA(VLOOKUP($D225,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D225,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-6998},null,null,null,null,null,{"$f":"IF(AND(H225<>\"\",(OR(H225<'2018 Legal Max'!BG225, ('Weighting Factors'!H225-'2018 Legal Max'!BG225)/'2018 Legal Max'!BG225>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV225,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B224,VLOOKUP($CV225,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[438,415786,null,"D0438",{"$f":"IF(ISNA(VLOOKUP($D226,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D226,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H226<>\"\",(OR(H226<'2018 Legal Max'!BG226, ('Weighting Factors'!H226-'2018 Legal Max'!BG226)/'2018 Legal Max'!BG226>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV226,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B225,VLOOKUP($CV226,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[439,453550,null,"D0439",{"$f":"IF(ISNA(VLOOKUP($D227,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D227,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H227<>\"\",(OR(H227<'2018 Legal Max'!BG227, ('Weighting Factors'!H227-'2018 Legal Max'!BG227)/'2018 Legal Max'!BG227>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV227,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B226,VLOOKUP($CV227,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[440,657735,null,"D0440",{"$f":"IF(ISNA(VLOOKUP($D228,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D228,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H228<>\"\",(OR(H228<'2018 Legal Max'!BG228, ('Weighting Factors'!H228-'2018 Legal Max'!BG228)/'2018 Legal Max'!BG228>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV228,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B227,VLOOKUP($CV228,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[443,4812211,null,"D0443",{"$f":"IF(ISNA(VLOOKUP($D229,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D229,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H229<>\"\",(OR(H229<'2018 Legal Max'!BG229, ('Weighting Factors'!H229-'2018 Legal Max'!BG229)/'2018 Legal Max'!BG229>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV229,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B228,VLOOKUP($CV229,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[444,348040,null,"D0444",{"$f":"IF(ISNA(VLOOKUP($D230,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D230,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H230<>\"\",(OR(H230<'2018 Legal Max'!BG230, ('Weighting Factors'!H230-'2018 Legal Max'!BG230)/'2018 Legal Max'!BG230>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV230,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B229,VLOOKUP($CV230,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[445,1548644,null,"D0445",{"$f":"IF(ISNA(VLOOKUP($D231,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D231,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-4665},null,null,null,null,null,{"$f":"IF(AND(H231<>\"\",(OR(H231<'2018 Legal Max'!BG231, ('Weighting Factors'!H231-'2018 Legal Max'!BG231)/'2018 Legal Max'!BG231>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV231,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B230,VLOOKUP($CV231,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[446,1410849,null,"D0446",{"$f":"IF(ISNA(VLOOKUP($D232,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D232,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,13079189,14,null,{"$f":"IF(AND(H232<>\"\",(OR(H232<'2018 Legal Max'!BG232, ('Weighting Factors'!H232-'2018 Legal Max'!BG232)/'2018 Legal Max'!BG232>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV232,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B231,VLOOKUP($CV232,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[447,609546,null,"D0447",{"$f":"IF(ISNA(VLOOKUP($D233,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D233,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H233<>\"\",(OR(H233<'2018 Legal Max'!BG233, ('Weighting Factors'!H233-'2018 Legal Max'!BG233)/'2018 Legal Max'!BG233>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV233,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B232,VLOOKUP($CV233,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[448,403182,null,"D0448",{"$f":"IF(ISNA(VLOOKUP($D234,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D234,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H234<>\"\",(OR(H234<'2018 Legal Max'!BG234, ('Weighting Factors'!H234-'2018 Legal Max'!BG234)/'2018 Legal Max'!BG234>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV234,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B233,VLOOKUP($CV234,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[449,742094,null,"D0449",{"$f":"IF(ISNA(VLOOKUP($D235,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D235,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H235<>\"\",(OR(H235<'2018 Legal Max'!BG235, ('Weighting Factors'!H235-'2018 Legal Max'!BG235)/'2018 Legal Max'!BG235>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV235,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B234,VLOOKUP($CV235,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[450,3011455,null,"D0450",{"$f":"IF(ISNA(VLOOKUP($D236,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D236,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H236<>\"\",(OR(H236<'2018 Legal Max'!BG236, ('Weighting Factors'!H236-'2018 Legal Max'!BG236)/'2018 Legal Max'!BG236>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV236,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B235,VLOOKUP($CV236,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[452,289235,null,"D0452",{"$f":"IF(ISNA(VLOOKUP($D237,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D237,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H237<>\"\",(OR(H237<'2018 Legal Max'!BG237, ('Weighting Factors'!H237-'2018 Legal Max'!BG237)/'2018 Legal Max'!BG237>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV237,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B236,VLOOKUP($CV237,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[453,3833833,null,"D0453",{"$f":"IF(ISNA(VLOOKUP($D238,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D238,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H238<>\"\",(OR(H238<'2018 Legal Max'!BG238, ('Weighting Factors'!H238-'2018 Legal Max'!BG238)/'2018 Legal Max'!BG238>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV238,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B237,VLOOKUP($CV238,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[454,386535,null,"D0454",{"$f":"IF(ISNA(VLOOKUP($D239,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D239,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H239<>\"\",(OR(H239<'2018 Legal Max'!BG239, ('Weighting Factors'!H239-'2018 Legal Max'!BG239)/'2018 Legal Max'!BG239>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV239,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B238,VLOOKUP($CV239,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[456,341448,null,"D0456",{"$f":"IF(ISNA(VLOOKUP($D240,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D240,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H240<>\"\",(OR(H240<'2018 Legal Max'!BG240, ('Weighting Factors'!H240-'2018 Legal Max'!BG240)/'2018 Legal Max'!BG240>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV240,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B239,VLOOKUP($CV240,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[457,5361952,null,"D0457",{"$f":"IF(ISNA(VLOOKUP($D241,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D241,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-13062},null,null,null,null,null,{"$f":"IF(AND(H241<>\"\",(OR(H241<'2018 Legal Max'!BG241, ('Weighting Factors'!H241-'2018 Legal Max'!BG241)/'2018 Legal Max'!BG241>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV241,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B240,VLOOKUP($CV241,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[458,1552609,null,"D0458",{"$f":"IF(ISNA(VLOOKUP($D242,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D242,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-17727},null,null,null,null,null,{"$f":"IF(AND(H242<>\"\",(OR(H242<'2018 Legal Max'!BG242, ('Weighting Factors'!H242-'2018 Legal Max'!BG242)/'2018 Legal Max'!BG242>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV242,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B241,VLOOKUP($CV242,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[459,197927,null,"D0459",{"$f":"IF(ISNA(VLOOKUP($D243,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D243,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H243<>\"\",(OR(H243<'2018 Legal Max'!BG243, ('Weighting Factors'!H243-'2018 Legal Max'!BG243)/'2018 Legal Max'!BG243>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV243,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B242,VLOOKUP($CV243,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[460,642823,null,"D0460",{"$f":"IF(ISNA(VLOOKUP($D244,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D244,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,5311555,14,null,{"$f":"IF(AND(H244<>\"\",(OR(H244<'2018 Legal Max'!BG244, ('Weighting Factors'!H244-'2018 Legal Max'!BG244)/'2018 Legal Max'!BG244>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV244,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B243,VLOOKUP($CV244,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[461,589497,null,"D0461",{"$f":"IF(ISNA(VLOOKUP($D245,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D245,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H245<>\"\",(OR(H245<'2018 Legal Max'!BG245, ('Weighting Factors'!H245-'2018 Legal Max'!BG245)/'2018 Legal Max'!BG245>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV245,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B244,VLOOKUP($CV245,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[462,308722,null,"D0462",{"$f":"IF(ISNA(VLOOKUP($D246,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D246,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H246<>\"\",(OR(H246<'2018 Legal Max'!BG246, ('Weighting Factors'!H246-'2018 Legal Max'!BG246)/'2018 Legal Max'!BG246>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV246,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B245,VLOOKUP($CV246,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[463,371593,null,"D0463",{"$f":"IF(ISNA(VLOOKUP($D247,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D247,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H247<>\"\",(OR(H247<'2018 Legal Max'!BG247, ('Weighting Factors'!H247-'2018 Legal Max'!BG247)/'2018 Legal Max'!BG247>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV247,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B246,VLOOKUP($CV247,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[464,1347372,null,"D0464",{"$f":"IF(ISNA(VLOOKUP($D248,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D248,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H248<>\"\",(OR(H248<'2018 Legal Max'!BG248, ('Weighting Factors'!H248-'2018 Legal Max'!BG248)/'2018 Legal Max'!BG248>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV248,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B247,VLOOKUP($CV248,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[465,2187665,null,"D0465",{"$f":"IF(ISNA(VLOOKUP($D249,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D249,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H249<>\"\",(OR(H249<'2018 Legal Max'!BG249, ('Weighting Factors'!H249-'2018 Legal Max'!BG249)/'2018 Legal Max'!BG249>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV249,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B248,VLOOKUP($CV249,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[466,535429,null,"D0466",{"$f":"IF(ISNA(VLOOKUP($D250,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D250,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H250<>\"\",(OR(H250<'2018 Legal Max'!BG250, ('Weighting Factors'!H250-'2018 Legal Max'!BG250)/'2018 Legal Max'!BG250>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV250,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B249,VLOOKUP($CV250,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[467,278906,null,"D0467",{"$f":"IF(ISNA(VLOOKUP($D251,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D251,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H251<>\"\",(OR(H251<'2018 Legal Max'!BG251, ('Weighting Factors'!H251-'2018 Legal Max'!BG251)/'2018 Legal Max'!BG251>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV251,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B250,VLOOKUP($CV251,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[468,115125,null,"D0468",{"$f":"IF(ISNA(VLOOKUP($D252,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D252,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H252<>\"\",(OR(H252<'2018 Legal Max'!BG252, ('Weighting Factors'!H252-'2018 Legal Max'!BG252)/'2018 Legal Max'!BG252>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV252,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B251,VLOOKUP($CV252,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[469,1716493,null,"D0469",{"$f":"IF(ISNA(VLOOKUP($D253,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D253,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H253<>\"\",(OR(H253<'2018 Legal Max'!BG253, ('Weighting Factors'!H253-'2018 Legal Max'!BG253)/'2018 Legal Max'!BG253>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV253,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B252,VLOOKUP($CV253,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[470,2403951,null,"D0470",{"$f":"IF(ISNA(VLOOKUP($D254,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D254,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H254<>\"\",(OR(H254<'2018 Legal Max'!BG254, ('Weighting Factors'!H254-'2018 Legal Max'!BG254)/'2018 Legal Max'!BG254>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV254,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B253,VLOOKUP($CV254,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[471,182014,null,"D0471",{"$f":"IF(ISNA(VLOOKUP($D255,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D255,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,1453377,16,null,{"$f":"IF(AND(H255<>\"\",(OR(H255<'2018 Legal Max'!BG255, ('Weighting Factors'!H255-'2018 Legal Max'!BG255)/'2018 Legal Max'!BG255>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV255,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B254,VLOOKUP($CV255,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[473,852264,null,"D0473",{"$f":"IF(ISNA(VLOOKUP($D256,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D256,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H256<>\"\",(OR(H256<'2018 Legal Max'!BG256, ('Weighting Factors'!H256-'2018 Legal Max'!BG256)/'2018 Legal Max'!BG256>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV256,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B255,VLOOKUP($CV256,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[474,163745,null,"D0474",{"$f":"IF(ISNA(VLOOKUP($D257,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D257,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H257<>\"\",(OR(H257<'2018 Legal Max'!BG257, ('Weighting Factors'!H257-'2018 Legal Max'!BG257)/'2018 Legal Max'!BG257>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV257,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B256,VLOOKUP($CV257,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[475,6169799,null,"D0475",{"$f":"IF(ISNA(VLOOKUP($D258,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D258,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},-922014,null,null,null,null,{"$f":"IF(AND(H258<>\"\",(OR(H258<'2018 Legal Max'!BG258, ('Weighting Factors'!H258-'2018 Legal Max'!BG258)/'2018 Legal Max'!BG258>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV258,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B257,VLOOKUP($CV258,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[476,102150,null,"D0476",{"$f":"IF(ISNA(VLOOKUP($D259,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D259,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H259<>\"\",(OR(H259<'2018 Legal Max'!BG259, ('Weighting Factors'!H259-'2018 Legal Max'!BG259)/'2018 Legal Max'!BG259>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV259,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B258,VLOOKUP($CV259,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[477,207959,null,"D0477",{"$f":"IF(ISNA(VLOOKUP($D260,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D260,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H260<>\"\",(OR(H260<'2018 Legal Max'!BG260, ('Weighting Factors'!H260-'2018 Legal Max'!BG260)/'2018 Legal Max'!BG260>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV260,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B259,VLOOKUP($CV260,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[479,308637,null,"D0479",{"$f":"IF(ISNA(VLOOKUP($D261,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D261,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H261<>\"\",(OR(H261<'2018 Legal Max'!BG261, ('Weighting Factors'!H261-'2018 Legal Max'!BG261)/'2018 Legal Max'!BG261>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV261,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B260,VLOOKUP($CV261,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[480,2081006,null,"D0480",{"$f":"IF(ISNA(VLOOKUP($D262,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D262,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H262<>\"\",(OR(H262<'2018 Legal Max'!BG262, ('Weighting Factors'!H262-'2018 Legal Max'!BG262)/'2018 Legal Max'!BG262>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV262,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B261,VLOOKUP($CV262,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[481,401024,null,"D0481",{"$f":"IF(ISNA(VLOOKUP($D263,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D263,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H263<>\"\",(OR(H263<'2018 Legal Max'!BG263, ('Weighting Factors'!H263-'2018 Legal Max'!BG263)/'2018 Legal Max'!BG263>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV263,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B262,VLOOKUP($CV263,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[482,205278,null,"D0482",{"$f":"IF(ISNA(VLOOKUP($D264,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D264,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H264<>\"\",(OR(H264<'2018 Legal Max'!BG264, ('Weighting Factors'!H264-'2018 Legal Max'!BG264)/'2018 Legal Max'!BG264>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV264,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B263,VLOOKUP($CV264,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[483,599845,null,"D0483",{"$f":"IF(ISNA(VLOOKUP($D265,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D265,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H265<>\"\",(OR(H265<'2018 Legal Max'!BG265, ('Weighting Factors'!H265-'2018 Legal Max'!BG265)/'2018 Legal Max'!BG265>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV265,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B264,VLOOKUP($CV265,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[484,658732,null,"D0484",{"$f":"IF(ISNA(VLOOKUP($D266,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D266,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H266<>\"\",(OR(H266<'2018 Legal Max'!BG266, ('Weighting Factors'!H266-'2018 Legal Max'!BG266)/'2018 Legal Max'!BG266>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV266,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B265,VLOOKUP($CV266,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[487,463854,null,"D0487",{"$f":"IF(ISNA(VLOOKUP($D267,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D267,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H267<>\"\",(OR(H267<'2018 Legal Max'!BG267, ('Weighting Factors'!H267-'2018 Legal Max'!BG267)/'2018 Legal Max'!BG267>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV267,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B266,VLOOKUP($CV267,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[489,3138412,null,"D0489",{"$f":"IF(ISNA(VLOOKUP($D268,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D268,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-15628},null,null,null,null,null,{"$f":"IF(AND(H268<>\"\",(OR(H268<'2018 Legal Max'!BG268, ('Weighting Factors'!H268-'2018 Legal Max'!BG268)/'2018 Legal Max'!BG268>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV268,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B267,VLOOKUP($CV268,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[490,1883402,null,"D0490",{"$f":"IF(ISNA(VLOOKUP($D269,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D269,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,12250109,14,null,{"$f":"IF(AND(H269<>\"\",(OR(H269<'2018 Legal Max'!BG269, ('Weighting Factors'!H269-'2018 Legal Max'!BG269)/'2018 Legal Max'!BG269>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV269,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B268,VLOOKUP($CV269,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[491,1227861,null,"D0491",{"$f":"IF(ISNA(VLOOKUP($D270,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D270,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-2799},null,null,null,null,null,{"$f":"IF(AND(H270<>\"\",(OR(H270<'2018 Legal Max'!BG270, ('Weighting Factors'!H270-'2018 Legal Max'!BG270)/'2018 Legal Max'!BG270>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV270,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B269,VLOOKUP($CV270,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[492,293427,null,"D0492",{"$f":"IF(ISNA(VLOOKUP($D271,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D271,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H271<>\"\",(OR(H271<'2018 Legal Max'!BG271, ('Weighting Factors'!H271-'2018 Legal Max'!BG271)/'2018 Legal Max'!BG271>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV271,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B270,VLOOKUP($CV271,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[493,1047175,null,"D0493",{"$f":"IF(ISNA(VLOOKUP($D272,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D272,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H272<>\"\",(OR(H272<'2018 Legal Max'!BG272, ('Weighting Factors'!H272-'2018 Legal Max'!BG272)/'2018 Legal Max'!BG272>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV272,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B271,VLOOKUP($CV272,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[494,297844,null,"D0494",{"$f":"IF(ISNA(VLOOKUP($D273,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D273,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H273<>\"\",(OR(H273<'2018 Legal Max'!BG273, ('Weighting Factors'!H273-'2018 Legal Max'!BG273)/'2018 Legal Max'!BG273>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV273,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B272,VLOOKUP($CV273,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[495,1069591,null,"D0495",{"$f":"IF(ISNA(VLOOKUP($D274,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D274,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H274<>\"\",(OR(H274<'2018 Legal Max'!BG274, ('Weighting Factors'!H274-'2018 Legal Max'!BG274)/'2018 Legal Max'!BG274>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV274,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B273,VLOOKUP($CV274,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[496,166489,null,"D0496",{"$f":"IF(ISNA(VLOOKUP($D275,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D275,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-467},null,null,null,null,null,{"$f":"IF(AND(H275<>\"\",(OR(H275<'2018 Legal Max'!BG275, ('Weighting Factors'!H275-'2018 Legal Max'!BG275)/'2018 Legal Max'!BG275>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV275,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B274,VLOOKUP($CV275,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[497,10918476,null,"D0497",{"$f":"IF(ISNA(VLOOKUP($D276,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D276,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-933},null,null,null,null,null,{"$f":"IF(AND(H276<>\"\",(OR(H276<'2018 Legal Max'!BG276, ('Weighting Factors'!H276-'2018 Legal Max'!BG276)/'2018 Legal Max'!BG276>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV276,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B275,VLOOKUP($CV276,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[498,509154,null,"D0498",{"$f":"IF(ISNA(VLOOKUP($D277,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D277,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H277<>\"\",(OR(H277<'2018 Legal Max'!BG277, ('Weighting Factors'!H277-'2018 Legal Max'!BG277)/'2018 Legal Max'!BG277>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV277,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B276,VLOOKUP($CV277,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[499,577658,null,"D0499",{"$f":"IF(ISNA(VLOOKUP($D278,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D278,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H278<>\"\",(OR(H278<'2018 Legal Max'!BG278, ('Weighting Factors'!H278-'2018 Legal Max'!BG278)/'2018 Legal Max'!BG278>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV278,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B277,VLOOKUP($CV278,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[500,14691745,null,"D0500",{"$f":"IF(ISNA(VLOOKUP($D279,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D279,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-64844},null,null,null,null,null,{"$f":"IF(AND(H279<>\"\",(OR(H279<'2018 Legal Max'!BG279, ('Weighting Factors'!H279-'2018 Legal Max'!BG279)/'2018 Legal Max'!BG279>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV279,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B278,VLOOKUP($CV279,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[501,14947071,null,"D0501",{"$f":"IF(ISNA(VLOOKUP($D280,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D280,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":-19127},null,null,null,null,null,{"$f":"IF(AND(H280<>\"\",(OR(H280<'2018 Legal Max'!BG280, ('Weighting Factors'!H280-'2018 Legal Max'!BG280)/'2018 Legal Max'!BG280>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV280,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B279,VLOOKUP($CV280,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[502,123427,null,"D0502",{"$f":"IF(ISNA(VLOOKUP($D281,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D281,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H281<>\"\",(OR(H281<'2018 Legal Max'!BG281, ('Weighting Factors'!H281-'2018 Legal Max'!BG281)/'2018 Legal Max'!BG281>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV281,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B280,VLOOKUP($CV281,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[503,1277708,null,"D0503",{"$f":"IF(ISNA(VLOOKUP($D282,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D282,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,9148234,null,null,{"$f":"IF(AND(H282<>\"\",(OR(H282<'2018 Legal Max'!BG282, ('Weighting Factors'!H282-'2018 Legal Max'!BG282)/'2018 Legal Max'!BG282>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV282,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B281,VLOOKUP($CV282,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[504,421887,null,"D0504",{"$f":"IF(ISNA(VLOOKUP($D283,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D283,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,3699942,16,null,{"$f":"IF(AND(H283<>\"\",(OR(H283<'2018 Legal Max'!BG283, ('Weighting Factors'!H283-'2018 Legal Max'!BG283)/'2018 Legal Max'!BG283>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV283,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B282,VLOOKUP($CV283,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[505,537677,null,"D0505",{"$f":"IF(ISNA(VLOOKUP($D284,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D284,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H284<>\"\",(OR(H284<'2018 Legal Max'!BG284, ('Weighting Factors'!H284-'2018 Legal Max'!BG284)/'2018 Legal Max'!BG284>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV284,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B283,VLOOKUP($CV284,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[506,1454609,null,"D0506",{"$f":"IF(ISNA(VLOOKUP($D285,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D285,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,10839435,18,null,{"$f":"IF(AND(H285<>\"\",(OR(H285<'2018 Legal Max'!BG285, ('Weighting Factors'!H285-'2018 Legal Max'!BG285)/'2018 Legal Max'!BG285>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV285,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B284,VLOOKUP($CV285,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[507,226108,null,"D0507",{"$f":"IF(ISNA(VLOOKUP($D286,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D286,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H286<>\"\",(OR(H286<'2018 Legal Max'!BG286, ('Weighting Factors'!H286-'2018 Legal Max'!BG286)/'2018 Legal Max'!BG286>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV286,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B285,VLOOKUP($CV286,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[508,764175,null,"D0508",{"$f":"IF(ISNA(VLOOKUP($D287,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D287,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H287<>\"\",(OR(H287<'2018 Legal Max'!BG287, ('Weighting Factors'!H287-'2018 Legal Max'!BG287)/'2018 Legal Max'!BG287>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV287,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B286,VLOOKUP($CV287,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[509,314886,null,"D0509",{"$f":"IF(ISNA(VLOOKUP($D288,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D288,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H288<>\"\",(OR(H288<'2018 Legal Max'!BG288, ('Weighting Factors'!H288-'2018 Legal Max'!BG288)/'2018 Legal Max'!BG288>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV288,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B287,VLOOKUP($CV288,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[511,149260,null,"D0511",{"$f":"IF(ISNA(VLOOKUP($D289,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D289,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H289<>\"\",(OR(H289<'2018 Legal Max'!BG289, ('Weighting Factors'!H289-'2018 Legal Max'!BG289)/'2018 Legal Max'!BG289>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV289,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B288,VLOOKUP($CV289,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[512,26103306,null,"D0512",{"$f":"IF(ISNA(VLOOKUP($D290,'Audit Values'!$A$2:$DL$350,2,FALSE)), 0, VLOOKUP($D290,'Audit Values'!$A$2:$DL$350,72,FALSE))","v":0},null,null,null,null,null,{"$f":"IF(AND(H290<>\"\",(OR(H290<'2018 Legal Max'!BG290, ('Weighting Factors'!H290-'2018 Legal Max'!BG290)/'2018 Legal Max'!BG290>0.025))), \"Confirm!\", \"\")","v":""},{"$f":"IF(ISNA(VLOOKUP($CV290,'Audit Values'!$A$3:$BW$253,2,FALSE)),'Preliminary SO66'!B289,VLOOKUP($CV290,'Audit Values'!$A$3:$BW$253,32,FALSE))","v":1}]
[null,null,null,null,{"$f":"SUM(E5:E290)","v":-416594},null,null,null,null,null,"Total "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]

{"sheet":"Military Provision","index":3,"n_rows":291,"n_cols":12,"rows_kept":291,"cut":false,"hidden":true,"merged":[[2,11,2,17]]}
[null,null,null,null,"Col 1",null,"Col 2",null,"Col 3","Col 4"]
[null,null,null,"OK","Sara Updated","Sara Updated","Sara Updated","Sara Updated","Sara Updated","Sara Updated"]
[null,null,null,"2016-17 Federal Impact Aid","2016-17 Federal Impact Aid","Military Dependent Student for PY","Military Dependent Student for PY","Enrollment Decline for 2016-17 to 2015-16","Enrollment Decline for 2016-17 to 2015-16","Qualifies for 3-Year Average (if higher)",null,"Update hidden columns annually; all other should calculate accordingly."]
["USD #","County","District Name"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D6:D291)","v":15291007},null,{"$f":"SUM(F6:F291)","v":132}]
["D0101","Neosho","Erie-Galesburg ",0,{"$f":"IF(D6>0, \"YES\", \"NO\")","v":"NO"},0,{"$f":"IF(F6>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2018 Legal Max'!L5-'2018 Legal Max'!I5)","v":-8.5},{"$f":"IF(H6<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E6=\"YES\", G6=\"YES\", I6=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0102","Gray","Cimmaron-Ensign",0,{"$f":"IF(D7>0, \"YES\", \"NO\")","v":"NO"},0,{"$f":"IF(F7>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2018 Legal Max'!L6-'2018 Legal Max'!I6)","v":13.5},{"$f":"IF(H7<0, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(AND(E7=\"YES\", G7=\"YES\", I7=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0103","Cheyenne","Cheylin ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L7-'2018 Legal Max'!I7)","v":-9},"YES","NO"]
["D0105","Rawlins","Rawlins County ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L8-'2018 Legal Max'!I8)","v":-4.4000000000000004},"YES","NO"]
["D0106","Ness","Western Plains ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L9-'2018 Legal Max'!I9)","v":-7.2},"YES","NO"]
["D0107","Jewell","Rock Hills ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L10-'2018 Legal Max'!I10)","v":12.5},"NO","NO"]
["D0108","Washington","Washington Co. Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L11-'2018 Legal Max'!I11)","v":-19},"YES","NO"]
["D0109","Republic","Republic County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L12-'2018 Legal Max'!I12)","v":39.6},"NO","NO"]
["D0110","Phillips","Thunder Ridge Schools ",37245,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L13-'2018 Legal Max'!I13)","v":-6},"YES","NO"]
["D0111","Doniphan","Doniphan West Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L14-'2018 Legal Max'!I14)","v":-8},"YES","NO"]
["D0112","Ellsworth","Central Plains ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L15-'2018 Legal Max'!I15)","v":35.9},"NO","NO"]
["D0113","Nemaha","Prairie Hills ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L16-'2018 Legal Max'!I16)","v":-48.9},"YES","NO"]
["D0114","Doniphan","Riverside ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L17-'2018 Legal Max'!I17)","v":-11.6},"YES","NO"]
["D0115","Nemaha","Nemaha Central ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L18-'2018 Legal Max'!I18)","v":-2.5},"YES","NO"]
["D0200","Greeley","Greeley County Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L19-'2018 Legal Max'!I19)","v":-5.2},"YES","NO"]
["D0202","Wyandotte","Turner-Kansas City ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L20-'2018 Legal Max'!I20)","v":-97.8},"YES","NO"]
["D0203","Wyandotte","Piper-Kansas City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L21-'2018 Legal Max'!I21)","v":93.7},"NO","NO"]
["D0204","Wyandotte","Bonner Springs ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L22-'2018 Legal Max'!I22)","v":-46.5},"YES","NO"]
["D0205","Butler","Bluestem ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L23-'2018 Legal Max'!I23)","v":-13.3},"YES","NO"]
["D0206","Butler","Remington-Whitewater ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L24-'2018 Legal Max'!I24)","v":-3.8},"YES","NO"]
["D0207","Leavenworth","Ft Leavenworth ",4358620,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L25-'2018 Legal Max'!I25)","v":-86.1},"YES","YES"]
["D0208","Trego","Wakeeney ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L26-'2018 Legal Max'!I26)","v":-8.5},"YES","NO"]
["D0209","Stevens","Moscow Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L27-'2018 Legal Max'!I27)","v":0.8},"NO","NO"]
["D0210","Stevens","Hugoton Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L28-'2018 Legal Max'!I28)","v":-66.8},"YES","NO"]
["D0211","Norton","Norton Community Schools ",11019,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L29-'2018 Legal Max'!I29)","v":-47.7},"YES","NO"]
["D0212","Norton","Northern Valley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L30-'2018 Legal Max'!I30)","v":-18.5},"YES","NO"]
["D0214","Grant","Ulysses ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L31-'2018 Legal Max'!I31)","v":-42.5},"YES","NO"]
["D0215","Kearny","Lakin ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L32-'2018 Legal Max'!I32)","v":10.5},"NO","NO"]
["D0216","Kearny","Deerfield ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L33-'2018 Legal Max'!I33)","v":11.5},"NO","NO"]
["D0217","Morton","Rolla ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L34-'2018 Legal Max'!I34)","v":-30},"YES","NO"]
["D0218","Morton","Elkhart ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L35-'2018 Legal Max'!I35)","v":-17},"YES","NO"]
["D0219","Clark","Minneola ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L36-'2018 Legal Max'!I36)","v":2.2999999999999998},"NO","NO"]
["D0220","Clark","Ashland ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L37-'2018 Legal Max'!I37)","v":-9.3000000000000007},"YES","NO"]
["D0223","Washington","Barnes ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L38-'2018 Legal Max'!I38)","v":7.5},"NO","NO"]
["D0224","Washington","Clifton-Clyde ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L39-'2018 Legal Max'!I39)","v":-3},"YES","NO"]
["D0225","Meade","Fowler ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L40-'2018 Legal Max'!I40)","v":9},"NO","NO"]
["D0226","Meade","Meade ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L41-'2018 Legal Max'!I41)","v":-4.0999999999999996},"YES","NO"]
["D0227","Hodgeman","Hodgeman County Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L42-'2018 Legal Max'!I42)","v":-11},"YES","NO"]
["D0229","Johnson","Blue Valley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L43-'2018 Legal Max'!I43)","v":37.1},"NO","NO"]
["D0230","Johnson","Spring Hill ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L44-'2018 Legal Max'!I44)","v":136.69999999999999},"NO","NO"]
["D0231","Johnson","Gardner Edgerton ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L45-'2018 Legal Max'!I45)","v":176.3},"NO","NO"]
["D0232","Johnson","De Soto ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L46-'2018 Legal Max'!I46)","v":129.5},"NO","NO"]
["D0233","Johnson","Olathe ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L47-'2018 Legal Max'!I47)","v":93.1},"NO","NO"]
["D0234","Bourbon","Fort Scott ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L48-'2018 Legal Max'!I48)","v":-4.5999999999999996},"YES","NO"]
["D0235","Bourbon","Uniontown ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L49-'2018 Legal Max'!I49)","v":-9.5},"YES","NO"]
["D0237","Smith","Smith Center ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L50-'2018 Legal Max'!I50)","v":15},"NO","NO"]
["D0239","Ottawa","North Ottawa County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L51-'2018 Legal Max'!I51)","v":-8.1999999999999993},"YES","NO"]
["D0240","Ottawa","Twin Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L52-'2018 Legal Max'!I52)","v":0.3},"NO","NO"]
["D0241","Wallace","Wallace County Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L53-'2018 Legal Max'!I53)","v":13.5},"NO","NO"]
["D0242","Wallace","Weskan ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L54-'2018 Legal Max'!I54)","v":-0.5},"YES","NO"]
["D0243","Coffey","Lebo-Waverly ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L55-'2018 Legal Max'!I55)","v":-13.7},"YES","NO"]
["D0244","Coffey","Burlington ",20298,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L56-'2018 Legal Max'!I56)","v":6.5},"NO","NO"]
["D0245","Coffey","LeRoy-Gridley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L57-'2018 Legal Max'!I57)","v":-13},"YES","NO"]
["D0246","Crawford","Northeast ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L58-'2018 Legal Max'!I58)","v":4.4000000000000004},"NO","NO"]
["D0247","Crawford","Cherokee ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L59-'2018 Legal Max'!I59)","v":-43.6},"YES","NO"]
["D0248","Crawford","Girard ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L60-'2018 Legal Max'!I60)","v":-17.8},"YES","NO"]
["D0249","Crawford","Frontenac Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L61-'2018 Legal Max'!I61)","v":31.6},"NO","NO"]
["D0250","Crawford","Pittsburg ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L62-'2018 Legal Max'!I62)","v":34.9},"NO","NO"]
["D0251","Lyon","North Lyon County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L63-'2018 Legal Max'!I63)","v":-24.5},"YES","NO"]
["D0252","Lyon","Southern Lyon County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L64-'2018 Legal Max'!I64)","v":-25.5},"YES","NO"]
["D0253","Lyon","Emporia ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L65-'2018 Legal Max'!I65)","v":-29.6},"YES","NO"]
["D0254","Barber","Barber County North ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L66-'2018 Legal Max'!I66)","v":23},"NO","NO"]
["D0255","Barber","South Barber ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L67-'2018 Legal Max'!I67)","v":6},"NO","NO"]
["D0256","Allen","Marmaton Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L68-'2018 Legal Max'!I68)","v":2.8},"NO","NO"]
["D0257","Allen","Iola ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L69-'2018 Legal Max'!I69)","v":-25},"YES","NO"]
["D0258","Allen","Humboldt ",0,{"$f":"IF(D71>0, \"YES\", \"NO\")","v":"NO"},0,{"$f":"IF(F71>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2018 Legal Max'!L70-'2018 Legal Max'!I70)","v":-23},{"$f":"IF(H71<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E71=\"YES\", G71=\"YES\", I71=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0259","Sedgwick","Wichita ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L71-'2018 Legal Max'!I71)","v":-310.89999999999998},"YES","NO"]
["D0260","Sedgwick","Derby ",111219,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L72-'2018 Legal Max'!I72)","v":33.9},"NO","NO"]
["D0261","Sedgwick","Haysville ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L73-'2018 Legal Max'!I73)","v":85.7},"NO","NO"]
["D0262","Sedgwick","Valley Center Pub Sch ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L74-'2018 Legal Max'!I74)","v":5.3},"NO","NO"]
["D0263","Sedgwick","Mulvane ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L75-'2018 Legal Max'!I75)","v":-0.2},"YES","NO"]
["D0264","Sedgwick","Clearwater ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L76-'2018 Legal Max'!I76)","v":-15},"YES","NO"]
["D0265","Sedgwick","Goddard ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L77-'2018 Legal Max'!I77)","v":75.7},"NO","NO"]
["D0266","Sedgwick","Maize ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L78-'2018 Legal Max'!I78)","v":-11},"YES","NO"]
["D0267","Sedgwick","Renwick ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L79-'2018 Legal Max'!I79)","v":-32.5},"YES","NO"]
["D0268","Sedgwick","Cheney ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L80-'2018 Legal Max'!I80)","v":20.2},"NO","NO"]
["D0269","Rooks","Palco ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L81-'2018 Legal Max'!I81)","v":-12},"YES","NO"]
["D0270","Rooks","Plainville ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L82-'2018 Legal Max'!I82)","v":-6.3},"YES","NO"]
["D0271","Rooks","Stockton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L83-'2018 Legal Max'!I83)","v":14.5},"NO","NO"]
["D0272","Mitchell","Waconda ",43626,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L84-'2018 Legal Max'!I84)","v":10},"NO","NO"]
["D0273","Mitchell","Beloit ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L85-'2018 Legal Max'!I85)","v":-12.8},"YES","NO"]
["D0274","Logan","Oakley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L86-'2018 Legal Max'!I86)","v":1.5},"NO","NO"]
["D0275","Logan","Triplains ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L87-'2018 Legal Max'!I87)","v":-6.5},"YES","NO"]
["D0281","Graham","Graham County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L88-'2018 Legal Max'!I88)","v":-1.8},"YES","NO"]
["D0282","Elk","West Elk ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L89-'2018 Legal Max'!I89)","v":1},"NO","NO"]
["D0283","Elk","Elk Valley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L90-'2018 Legal Max'!I90)","v":-3.5},"YES","NO"]
["D0284","Chase","Chase County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L91-'2018 Legal Max'!I91)","v":-4.5},"YES","NO"]
["D0285","Chautauqua","Cedar Vale ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L92-'2018 Legal Max'!I92)","v":8.5},"NO","NO"]
["D0286","Chautauqua","Chautauqua Co Community ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L93-'2018 Legal Max'!I93)","v":-11.2},"YES","NO"]
["D0287","Franklin","West Franklin ",8620,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L94-'2018 Legal Max'!I94)","v":-2.5},"YES","YES"]
["D0288","Franklin","Central Heights ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L95-'2018 Legal Max'!I95)","v":-10.4},"YES","NO"]
["D0289","Franklin","Wellsville ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L96-'2018 Legal Max'!I96)","v":11.5},"NO","NO"]
["D0290","Franklin","Ottawa ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L97-'2018 Legal Max'!I97)","v":32.6},"NO","NO"]
["D0291","Gove","Grinnell Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L98-'2018 Legal Max'!I98)","v":-10.5},"YES","NO"]
["D0292","Gove","Wheatland ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L99-'2018 Legal Max'!I99)","v":6},"NO","NO"]
["D0293","Gove","Quinter Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L100-'2018 Legal Max'!I100)","v":17.5},"NO","NO"]
["D0294","Decatur","Oberlin ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L101-'2018 Legal Max'!I101)","v":13},"NO","NO"]
["D0297","Cheyenne","St Francis Comm Sch ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L102-'2018 Legal Max'!I102)","v":3.5},"NO","NO"]
["D0298","Lincoln","Lincoln ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L103-'2018 Legal Max'!I103)","v":-14},"YES","NO"]
["D0299","Lincoln","Sylvan Grove ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L104-'2018 Legal Max'!I104)","v":7.4},"NO","NO"]
["D0300","Comanche","Comanche County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L105-'2018 Legal Max'!I105)","v":-13},"YES","NO"]
["D0303","Ness","Ness City ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L106-'2018 Legal Max'!I106)","v":-2.7},"YES","NO"]
["D0305","Saline","Salina ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L107-'2018 Legal Max'!I107)","v":-48},"YES","NO"]
["D0306","Saline","Southeast Of Saline ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L108-'2018 Legal Max'!I108)","v":-8.5},"YES","NO"]
["D0307","Saline","Ell-Saline ",21145,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L109-'2018 Legal Max'!I109)","v":-1.5},"YES","NO"]
["D0308","Reno","Hutchinson Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L110-'2018 Legal Max'!I110)","v":-319},"YES","NO"]
["D0309","Reno","Nickerson ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L111-'2018 Legal Max'!I111)","v":-20.7},"YES","NO"]
["D0310","Reno","Fairfield ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L112-'2018 Legal Max'!I112)","v":-13},"YES","NO"]
["D0311","Reno","Pretty Prairie ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L113-'2018 Legal Max'!I113)","v":-9},"YES","NO"]
["D0312","Reno","Haven Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L114-'2018 Legal Max'!I114)","v":3.5},"NO","NO"]
["D0313","Reno","Buhler ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L115-'2018 Legal Max'!I115)","v":53.3},"NO","NO"]
["D0314","Thomas","Brewster ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L116-'2018 Legal Max'!I116)","v":14.5},"NO","NO"]
["D0315","Thomas","Colby Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L117-'2018 Legal Max'!I117)","v":-43.8},"YES","NO"]
["D0316","Thomas","Golden Plains ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L118-'2018 Legal Max'!I118)","v":-1.1000000000000001},"YES","NO"]
["D0320","Pottawatomie","Wamego ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L119-'2018 Legal Max'!I119)","v":-54},"YES","NO"]
["D0321","Pottawatomie","Kaw Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L120-'2018 Legal Max'!I120)","v":31},"NO","NO"]
["D0322","Pottawatomie","Onaga-Havensville-Wheaton ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L121-'2018 Legal Max'!I121)","v":-10},"YES","NO"]
["D0323","Pottawatomie","Rock Creek ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L122-'2018 Legal Max'!I122)","v":47.5},"NO","NO"]
["D0325","Phillips","Phillipsburg ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L123-'2018 Legal Max'!I123)","v":-5.8},"YES","NO"]
["D0326","Phillips","Logan ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L124-'2018 Legal Max'!I124)","v":-7},"YES","NO"]
["D0327","Ellsworth","Ellsworth ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L125-'2018 Legal Max'!I125)","v":14.1},"NO","NO"]
["D0329","Wabaunsee","Mill Creek Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L126-'2018 Legal Max'!I126)","v":3.1},"NO","NO"]
["D0330","Wabaunsee","Mission Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L127-'2018 Legal Max'!I127)","v":5.3},"NO","NO"]
["D0331","Kingman","Kingman - Norwich ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L128-'2018 Legal Max'!I128)","v":1.2},"NO","NO"]
["D0332","Kingman","Cunningham ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L129-'2018 Legal Max'!I129)","v":9},"NO","NO"]
["D0333","Cloud","Concordia ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L130-'2018 Legal Max'!I130)","v":17.8},"NO","NO"]
["D0334","Cloud","Southern Cloud ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L131-'2018 Legal Max'!I131)","v":-8.5},"YES","NO"]
["D0335","Jackson","North Jackson ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L132-'2018 Legal Max'!I132)","v":-11.5},"YES","NO"]
["D0336","Jackson","Holton ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L133-'2018 Legal Max'!I133)","v":5.5},"NO","NO"]
["D0337","Jackson","Royal Valley ",231507,{"$f":"IF(D135>0, \"YES\", \"NO\")","v":"YES"},1,{"$f":"IF(F135>0, \"YES\", \"NO\")","v":"YES"},{"$f":"SUM('2018 Legal Max'!L134-'2018 Legal Max'!I134)","v":-9},{"$f":"IF(H135<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E135=\"YES\", G135=\"YES\", I135=\"YES\"), \"YES\", \"NO\")","v":"YES"}]
["D0338","Jefferson","Valley Falls ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L135-'2018 Legal Max'!I135)","v":-10},"YES","NO"]
["D0339","Jefferson","Jefferson County North ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L136-'2018 Legal Max'!I136)","v":8},"NO","NO"]
["D0340","Jefferson","Jefferson West ",28965,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L137-'2018 Legal Max'!I137)","v":-19},"YES","YES"]
["D0341","Jefferson","Oskaloosa Public Schools ",42153,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L138-'2018 Legal Max'!I138)","v":40.200000000000003},"NO","NO"]
["D0342","Jefferson","McLouth ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L139-'2018 Legal Max'!I139)","v":6.3},"NO","NO"]
["D0343","Jefferson","Perry Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L140-'2018 Legal Max'!I140)","v":-19},"YES","NO"]
["D0344","Linn","Pleasanton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L141-'2018 Legal Max'!I141)","v":8.5},"NO","NO"]
["D0345","Shawnee","Seaman ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L142-'2018 Legal Max'!I142)","v":39.5},"NO","NO"]
["D0346","Linn","Jayhawk ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L143-'2018 Legal Max'!I143)","v":13.5},"NO","NO"]
["D0347","Edwards","Kinsley-Offerle ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L144-'2018 Legal Max'!I144)","v":5},"NO","NO"]
["D0348","Douglas","Baldwin City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L145-'2018 Legal Max'!I145)","v":47.5},"NO","NO"]
["D0349","Stafford","Stafford ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L146-'2018 Legal Max'!I146)","v":-38.799999999999997},"YES","NO"]
["D0350","Stafford","St John-Hudson ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L147-'2018 Legal Max'!I147)","v":-3.9},"YES","NO"]
["D0351","Stafford","Macksville ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L148-'2018 Legal Max'!I148)","v":14.5},"NO","NO"]
["D0352","Sherman","Goodland ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L149-'2018 Legal Max'!I149)","v":-1.8},"YES","NO"]
["D0353","Sumner","Wellington ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L150-'2018 Legal Max'!I150)","v":8.5},"NO","NO"]
["D0355","Barton","Ellinwood Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L151-'2018 Legal Max'!I151)","v":-4.0999999999999996},"YES","NO"]
["D0356","Sumner","Conway Springs ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L152-'2018 Legal Max'!I152)","v":-20.3},"YES","NO"]
["D0357","Sumner","Belle Plaine ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L153-'2018 Legal Max'!I153)","v":-11},"YES","NO"]
["D0358","Sumner","Oxford ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L154-'2018 Legal Max'!I154)","v":1},"NO","NO"]
["D0359","Sumner","Argonia Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L155-'2018 Legal Max'!I155)","v":25},"NO","NO"]
["D0360","Sumner","Caldwell ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L156-'2018 Legal Max'!I156)","v":-6.5},"YES","NO"]
["D0361","Harper","Chaparral Schools",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L157-'2018 Legal Max'!I157)","v":-15.4},"YES","NO"]
["D0362","Linn","Prairie View ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L158-'2018 Legal Max'!I158)","v":32.299999999999997},"NO","NO"]
["D0363","Finney","Holcomb ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L159-'2018 Legal Max'!I159)","v":-17.5},"YES","NO"]
["D0364","Marshall","Marysville ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L160-'2018 Legal Max'!I160)","v":5},"NO","NO"]
["D0365","Anderson","Garnett ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L161-'2018 Legal Max'!I161)","v":-26.4},"YES","NO"]
["D0366","Woodson","Woodson ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L162-'2018 Legal Max'!I162)","v":9},"NO","NO"]
["D0367","Miami","Osawatomie ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L163-'2018 Legal Max'!I163)","v":-18.5},"YES","NO"]
["D0368","Miami","Paola ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L164-'2018 Legal Max'!I164)","v":14.9},"NO","NO"]
["D0369","Harvey","Burrton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L165-'2018 Legal Max'!I165)","v":-7},"YES","NO"]
["D0371","Gray","Montezuma ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L166-'2018 Legal Max'!I166)","v":-11.5},"YES","NO"]
["D0372","Shawnee","Silver Lake ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L167-'2018 Legal Max'!I167)","v":2.5},"NO","NO"]
["D0373","Harvey","Newton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L168-'2018 Legal Max'!I168)","v":-59.3},"YES","NO"]
["D0374","Haskell","Sublette ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L169-'2018 Legal Max'!I169)","v":-13},"YES","NO"]
["D0375","Butler","Circle ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L170-'2018 Legal Max'!I170)","v":-28.9},"YES","NO"]
["D0376","Rice","Sterling ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L171-'2018 Legal Max'!I171)","v":-14.6},"YES","NO"]
["D0377","Atchison","Atchison Co Comm Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L172-'2018 Legal Max'!I172)","v":-54},"YES","NO"]
["D0378","Riley","Riley County ",26635,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L173-'2018 Legal Max'!I173)","v":-6},"YES","YES"]
["D0379","Clay","Clay Center ",19832,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L174-'2018 Legal Max'!I174)","v":-18.899999999999999},"YES","YES"]
["D0380","Marshall","Vermillion ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L175-'2018 Legal Max'!I175)","v":10.5},"NO","NO"]
["D0381","Ford","Spearville ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L176-'2018 Legal Max'!I176)","v":6},"NO","NO"]
["D0382","Pratt","Pratt ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L177-'2018 Legal Max'!I177)","v":43},"NO","NO"]
["D0383","Riley","Manhattan-Ogden ",53778,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L178-'2018 Legal Max'!I178)","v":89.6},"NO","NO"]
["D0384","Riley","Blue Valley ",57260,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L179-'2018 Legal Max'!I179)","v":24},"NO","NO"]
["D0385","Butler","Andover ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L180-'2018 Legal Max'!I180)","v":25.5},"NO","NO"]
["D0386","Greenwood","Madison-Virgil ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L181-'2018 Legal Max'!I181)","v":-14},"YES","NO"]
["D0387","Wilson","Altoona-Midway ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L182-'2018 Legal Max'!I182)","v":-14.5},"YES","NO"]
["D0388","Ellis","Ellis ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L183-'2018 Legal Max'!I183)","v":-6},"YES","NO"]
["D0389","Greenwood","Eureka ",9227,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L184-'2018 Legal Max'!I184)","v":2.5},"NO","NO"]
["D0390","Greenwood","Hamilton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L185-'2018 Legal Max'!I185)","v":-16},"YES","NO"]
["D0392","Osborne","Osborne County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L186-'2018 Legal Max'!I186)","v":-5.0999999999999996},"YES","NO"]
["D0393","Dickinson","Solomon ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L187-'2018 Legal Max'!I187)","v":6.4},"NO","NO"]
["D0394","Butler","Rose Hill Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L188-'2018 Legal Max'!I188)","v":-12},"YES","NO"]
["D0395","Rush","LaCrosse ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L189-'2018 Legal Max'!I189)","v":-3.5},"YES","NO"]
["D0396","Butler","Douglass Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L190-'2018 Legal Max'!I190)","v":3.7},"NO","NO"]
["D0397","Marion","Centre ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L191-'2018 Legal Max'!I191)","v":-13},"YES","NO"]
["D0398","Marion","Peabody-Burns ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L192-'2018 Legal Max'!I192)","v":-0.5},"YES","NO"]
["D0399","Russell","Paradise ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L193-'2018 Legal Max'!I193)","v":0.3},"NO","NO"]
["D0400","McPherson","Smoky Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L194-'2018 Legal Max'!I194)","v":13.2},"NO","NO"]
["D0401","Rice","Chase-Raymond ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L195-'2018 Legal Max'!I195)","v":-7.5},"YES","NO"]
["D0402","Butler","Augusta ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L196-'2018 Legal Max'!I196)","v":4.5},"NO","NO"]
["D0403","Rush","Otis-Bison ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L197-'2018 Legal Max'!I197)","v":2},"NO","NO"]
["D0404","Cherokee","Riverton ",0,{"$f":"IF(D199>0, \"YES\", \"NO\")","v":"NO"},0,{"$f":"IF(F199>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2018 Legal Max'!L198-'2018 Legal Max'!I198)","v":-8.5},{"$f":"IF(H199<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E199=\"YES\", G199=\"YES\", I199=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0405","Rice","Lyons ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L199-'2018 Legal Max'!I199)","v":11.9},"NO","NO"]
["D0407","Russell","Russell County ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L200-'2018 Legal Max'!I200)","v":9.6},"NO","NO"]
["D0408","Marion","Marion-Florence ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L201-'2018 Legal Max'!I201)","v":-19},"YES","NO"]
["D0409","Atchison","Atchison Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L202-'2018 Legal Max'!I202)","v":20.2},"NO","NO"]
["D0410","Marion","Durham-Hillsboro-Lehigh ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L203-'2018 Legal Max'!I203)","v":9.1},"NO","NO"]
["D0411","Marion","Goessel ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L204-'2018 Legal Max'!I204)","v":-7.5},"YES","NO"]
["D0412","Sheridan","Hoxie Community Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L205-'2018 Legal Max'!I205)","v":23.2},"NO","NO"]
["D0413","Neosho","Chanute Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L206-'2018 Legal Max'!I206)","v":8.6999999999999993},"NO","NO"]
["D0415","Brown","Hiawatha ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L207-'2018 Legal Max'!I207)","v":21.1},"NO","NO"]
["D0416","Miami","Louisburg ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L208-'2018 Legal Max'!I208)","v":-64},"YES","NO"]
["D0417","Morris","Morris County ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L209-'2018 Legal Max'!I209)","v":-25.4},"YES","NO"]
["D0418","McPherson","McPherson ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L210-'2018 Legal Max'!I210)","v":-59.7},"YES","NO"]
["D0419","McPherson","Canton-Galva ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L211-'2018 Legal Max'!I211)","v":-26.2},"YES","NO"]
["D0420","Osage","Osage City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L212-'2018 Legal Max'!I212)","v":12.5},"NO","NO"]
["D0421","Osage","Lyndon ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L213-'2018 Legal Max'!I213)","v":16},"NO","NO"]
["D0422","Kiowa","Kiowa County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L214-'2018 Legal Max'!I214)","v":-9},"YES","NO"]
["D0423","McPherson","Moundridge ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L215-'2018 Legal Max'!I215)","v":1.5},"NO","NO"]
["D0426","Republic","Pike Valley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L216-'2018 Legal Max'!I216)","v":-5.5},"YES","NO"]
["D0428","Barton","Great Bend ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L217-'2018 Legal Max'!I217)","v":-139.5},"YES","NO"]
["D0429","Doniphan","Troy Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L218-'2018 Legal Max'!I218)","v":6.1},"NO","NO"]
["D0430","Brown","South Brown County ",62564,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L219-'2018 Legal Max'!I219)","v":-6.5},"YES","NO"]
["D0431","Barton","Hoisington ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L220-'2018 Legal Max'!I220)","v":12.2},"NO","NO"]
["D0432","Ellis","Victoria ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L221-'2018 Legal Max'!I221)","v":-8.5},"YES","NO"]
["D0434","Osage","Santa Fe Trail ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L222-'2018 Legal Max'!I222)","v":-11.7},"YES","NO"]
["D0435","Dickinson","Abilene ",114,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L223-'2018 Legal Max'!I223)","v":-30.3},"YES","YES"]
["D0436","Montgomery","Caney Valley ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L224-'2018 Legal Max'!I224)","v":-18.100000000000001},"YES","NO"]
["D0437","Shawnee","Auburn Washburn ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L225-'2018 Legal Max'!I225)","v":12.7},"NO","NO"]
["D0438","Pratt","Skyline Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L226-'2018 Legal Max'!I226)","v":7.5},"NO","NO"]
["D0439","Harvey","Sedgwick Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L227-'2018 Legal Max'!I227)","v":3.5},"NO","NO"]
["D0440","Harvey","Halstead ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L228-'2018 Legal Max'!I228)","v":7},"NO","NO"]
["D0443","Ford","Dodge City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L229-'2018 Legal Max'!I229)","v":85.8},"NO","NO"]
["D0444","Rice","Little River ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L230-'2018 Legal Max'!I230)","v":-11.9},"YES","NO"]
["D0445","Montgomery","Coffeyville ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L231-'2018 Legal Max'!I231)","v":-0.8},"YES","NO"]
["D0446","Montgomery","Independence ",22837,"YES",0,"NO",{"$f":"SUM('2018 Legal Max'!L232-'2018 Legal Max'!I232)","v":-3.1},"YES","NO"]
["D0447","Montgomery","Cherryvale ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L233-'2018 Legal Max'!I233)","v":18.7},"NO","NO"]
["D0448","McPherson","Inman ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L234-'2018 Legal Max'!I234)","v":-2.2000000000000002},"YES","NO"]
["D0449","Leavenworth","Easton ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L235-'2018 Legal Max'!I235)","v":-1.7},"YES","NO"]
["D0450","Shawnee","Shawnee Heights ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L236-'2018 Legal Max'!I236)","v":-26.1},"YES","NO"]
["D0452","Stanton","Stanton County ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L237-'2018 Legal Max'!I237)","v":-2.7},"YES","NO"]
["D0453","Leavenworth","Leavenworth ",75612,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L238-'2018 Legal Max'!I238)","v":66},"NO","NO"]
["D0454","Osage","Burlingame Public School ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L239-'2018 Legal Max'!I239)","v":-9.1},"YES","NO"]
["D0456","Osage","Marais Des Cygnes Valley ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L240-'2018 Legal Max'!I240)","v":-20},"YES","NO"]
["D0457","Finney","Garden City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L241-'2018 Legal Max'!I241)","v":-16.399999999999999},"YES","NO"]
["D0458","Leavenworth","Basehor-Linwood ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L242-'2018 Legal Max'!I242)","v":80.7},"NO","NO"]
["D0459","Ford","Bucklin ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L243-'2018 Legal Max'!I243)","v":0.6},"NO","NO"]
["D0460","Harvey","Hesston ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L244-'2018 Legal Max'!I244)","v":-1.4},"YES","NO"]
["D0461","Wilson","Neodesha ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L245-'2018 Legal Max'!I245)","v":-26.5},"YES","NO"]
["D0462","Cowley","Central ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L246-'2018 Legal Max'!I246)","v":18.5},"NO","NO"]
["D0463","Cowley","Udall ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L247-'2018 Legal Max'!I247)","v":-30.5},"YES","NO"]
["D0464","Leavenworth","Tonganoxie ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L248-'2018 Legal Max'!I248)","v":19.5},"NO","NO"]
["D0465","Cowley","Winfield ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L249-'2018 Legal Max'!I249)","v":-33.6},"YES","NO"]
["D0466","Scott","Scott County ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L250-'2018 Legal Max'!I250)","v":16},"NO","NO"]
["D0467","Wichita","Leoti ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L251-'2018 Legal Max'!I251)","v":-11.5},"YES","NO"]
["D0468","Lane","Healy Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L252-'2018 Legal Max'!I252)","v":-7.5},"YES","NO"]
["D0469","Leavenworth","Lansing ",2259,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L253-'2018 Legal Max'!I253)","v":51.7},"NO","NO"]
["D0470","Cowley","Arkansas City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L254-'2018 Legal Max'!I254)","v":72.8},"NO","NO"]
["D0471","Cowley","Dexter ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L255-'2018 Legal Max'!I255)","v":0.9},"NO","NO"]
["D0473","Dickinson","Chapman ",29769,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L256-'2018 Legal Max'!I256)","v":24.8},"NO","NO"]
["D0474","Kiowa","Haviland ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L257-'2018 Legal Max'!I257)","v":0},"NO","NO"]
["D0475","Geary","Geary County Schools ",10016703,"YES",1,"YES",{"$f":"SUM('2018 Legal Max'!L258-'2018 Legal Max'!I258)","v":-178.3},"YES","YES"]
["D0476","Gray","Copeland ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L259-'2018 Legal Max'!I259)","v":-8.5},"YES","NO"]
["D0477","Gray","Ingalls ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L260-'2018 Legal Max'!I260)","v":-27},"YES","NO"]
["D0479","Anderson","Crest ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L261-'2018 Legal Max'!I261)","v":16},"NO","NO"]
["D0480","Seward","Liberal ",0,{"$f":"IF(D263>0, \"YES\", \"NO\")","v":"NO"},1,{"$f":"IF(F263>0, \"YES\", \"NO\")","v":"YES"},{"$f":"SUM('2018 Legal Max'!L262-'2018 Legal Max'!I262)","v":-8},{"$f":"IF(H263<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E263=\"YES\", G263=\"YES\", I263=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0481","Dickinson","Rural Vista ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L263-'2018 Legal Max'!I263)","v":-15},"YES","NO"]
["D0482","Lane","Dighton ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L264-'2018 Legal Max'!I264)","v":-2.9},"YES","NO"]
["D0483","Seward","Kismet-Plains ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L265-'2018 Legal Max'!I265)","v":-5.5},"YES","NO"]
["D0484","Wilson","Fredonia ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L266-'2018 Legal Max'!I266)","v":-0.3},"YES","NO"]
["D0487","Dickinson","Herington ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L267-'2018 Legal Max'!I267)","v":8.6},"NO","NO"]
["D0489","Ellis","Hays ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L268-'2018 Legal Max'!I268)","v":72.2},"NO","NO"]
["D0490","Butler","El Dorado ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L269-'2018 Legal Max'!I269)","v":25.8},"NO","NO"]
["D0491","Douglas","Eudora ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L270-'2018 Legal Max'!I270)","v":28.4},"NO","NO"]
["D0492","Butler","Flinthills ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L271-'2018 Legal Max'!I271)","v":14.8},"NO","NO"]
["D0493","Cherokee","Columbus ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L272-'2018 Legal Max'!I272)","v":6},"NO","NO"]
["D0494","Hamilton","Syracuse ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L273-'2018 Legal Max'!I273)","v":1},"NO","NO"]
["D0495","Pawnee","Ft Larned ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L274-'2018 Legal Max'!I274)","v":27.6},"NO","NO"]
["D0496","Pawnee","Pawnee Heights ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L275-'2018 Legal Max'!I275)","v":6.5},"NO","NO"]
["D0497","Douglas","Lawrence ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L276-'2018 Legal Max'!I276)","v":147.9},"NO","NO"]
["D0498","Marshall","Valley Heights ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L277-'2018 Legal Max'!I277)","v":-2.5},"YES","NO"]
["D0499","Cherokee","Galena ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L278-'2018 Legal Max'!I278)","v":22.8},"NO","NO"]
["D0500","Wyandotte","Kansas City ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L279-'2018 Legal Max'!I279)","v":142.5},"NO","NO"]
["D0501","Shawnee","Topeka Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L280-'2018 Legal Max'!I280)","v":-102.9},"YES","NO"]
["D0502","Edwards","Lewis ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L281-'2018 Legal Max'!I281)","v":-2},"YES","NO"]
["D0503","Labette","Parsons ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L282-'2018 Legal Max'!I282)","v":15.7},"NO","NO"]
["D0504","Labette","Oswego ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L283-'2018 Legal Max'!I283)","v":0},"NO","NO"]
["D0505","Labette","Chetopa-St. Paul ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L284-'2018 Legal Max'!I284)","v":-17.5},"YES","NO"]
["D0506","Labette","Labette County ",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L285-'2018 Legal Max'!I285)","v":16.3},"NO","NO"]
["D0507","Haskell","Satanta ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L286-'2018 Legal Max'!I286)","v":-4},"YES","NO"]
["D0508","Cherokee","Baxter Springs ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L287-'2018 Legal Max'!I287)","v":-35.5},"YES","NO"]
["D0509","Sumner","South Haven ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L288-'2018 Legal Max'!I288)","v":7.3},"NO","NO"]
["D0511","Harper","Attica ",0,"NO",0,"NO",{"$f":"SUM('2018 Legal Max'!L289-'2018 Legal Max'!I289)","v":15.5},"NO","NO"]
["D0512","Johnson","Shawnee Mission Pub Sch",0,"NO",1,"YES",{"$f":"SUM('2018 Legal Max'!L290-'2018 Legal Max'!I290)","v":-376.8},"YES","NO"]

{"sheet":"Preliminary SO66","index":4,"n_rows":289,"n_cols":48,"rows_kept":289,"cut":false,"hidden":true,"merged":[[0,2,0,30],[1,26,1,28],[1,29,1,30],[1,2,1,5],[1,7,1,9],[1,10,1,12],[1,13,1,14],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,24,1,25]]}
[null,"SCHEDULE INFO","HEADCOUNT ENROLLMENT AT A GLANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*****"]
[null,"Kindergarten","FTE Enrollment (excludes 4yr, Virt, KAMS; incl KDG)",null,null,null,"District Global","Kindergarten (excludes virtual)",null,null,"Total Headcount of Funded Students",null,null,"4yr Old At Risk",null,"Career and Tech Ed Hrs",null,"Bilingual Contact Hrs",null,"Bilingual Student Headcount",null,"Students Eligible for Free Meals",null,"KAMS","Transported Students 2.5 miles or more",null,"Virtual Students/Credits",null,null,"FTE Students in New Facilities",null,"High Density At-Risk Weighting (USD)","High Density At-Risk Weighting (School)","Subtotal Weighted Enrollment (excl Sped)",null,null,null,null,"2016-17","2016-17","2016-17"]
["USD","Full Day K","9/20/17 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/16 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/17 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/18 FTE Enrollment (excl 4yr, Virt, KAMS)","9/20/16 Kindergarten FTE","9/20/17 Kindergarten FTE","2/20/16 Kindergarten FTE","2/20/17 Kindergarten FTE","9/20/17 Total Funded Headcount","9/20/17 Total Funded FTE","2/20/18 Total Funded Headcount","9/20/17 4yr At Risk FTE","2/20/18  4yr At Risk FTE","2016-17 9/20/16 CTE Contact Hrs","2016-17 2/20/17 CTE Contact Hrs","2016-17 9/20/16  Bilingual Student Contact Hrs","2016-17 2/20/17 Bilingual Student Contact Hrs","2016-17 9/20/16 Bilingual Student Headcount","2016-17 2/20/17 Bilingual Student Headcount","9/20/17 Free Meals","2/20/18 Free Meals","9/20/17 KAMS","9/20/17 Transport > = 2.5","2/20/18 Transport > = 2.5","9/20/17 Virtual Full-Time","9/20/17 Virtual Part-Time","Virtual Credits 19+","9/20/17 New Facility FTE","2/20/18 New Facility FTE","HD-AR (USD Level)","HD-AR (School Level)","SubTotal WTD FTE","2/20/16 FTE Enrollment (excl 4yr, Virt, KDG KAMS)","2/20/17 FTE Enrollment (excl 4yr, Virt, KAMS & KDG)","9/20/17 + 2/20/18 FTE Enrollment (excl 4yr, Virt, KAMS)","9/20/17 + 2/20/18 4yr At Risk FTE","9/20/17 + 2/20/18 Bilingual Student Contact Hrs","9/20/17 + 2/20/18 Bilingual Student Headcount","9/20/17 + 2/20/18 CTE Contact Hrs","9/20/17 + 2/20/18 Free Meals","9/20/17 + 2/20/18 New Facility FTE","9/20/17 + 2/20/18 Transport > = 2.5","9/20/17 + 2/20/18  Total Funded Headcount","2016-17 Kindergarten  9/20 + 2/20","HD-AR ","Adopted GF"]
[101,1,515,0,0,0,30,24,0,0,536,522,0,7,0,118.7,0,3.5,0,7,0,276,0,0,290,0,0,0,0,0,0,29,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A5:A1313, \"=\" & A4,'PreliminaryHD AR - School Level'!M5:M1313)","v":24.8},985.6,{"$f":"D4-I4","v":0},{"$f":"E4-J4","v":0},{"$f":"C4+F4","v":515},{"$f":"N4+O4","v":7},{"$f":"R4+S4","v":3.5},{"$f":"T4+U4","v":7},{"$f":"P4+Q4","v":118.7},{"$f":"V4+W4","v":276},{"$f":"AD4+AE4","v":0},{"$f":"Y4+Z4","v":290},{"$f":"K4+M4","v":536},{"$f":"G4+J4","v":30},{"$f":"MAX(AF4,AG4)","v":29},4558828]
[102,1,639.20000000000005,0,0,0,42,42,0,0,655,645.70000000000005,0,6.5,0,121.92,0,652.70000000000005,0,139,0,218,0,0,95.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A6:A1314, \"=\" & A5,'PreliminaryHD AR - School Level'!M6:M1314)","v":2.1},1087.3,{"$f":"D5-I5","v":0},{"$f":"E5-J5","v":0},{"$f":"C5+F5","v":639.20000000000005},{"$f":"N5+O5","v":6.5},{"$f":"R5+S5","v":652.70000000000005},{"$f":"T5+U5","v":139},{"$f":"P5+Q5","v":121.9},{"$f":"V5+W5","v":218},{"$f":"AD5+AE5","v":0},{"$f":"Y5+Z5","v":95.5},{"$f":"K5+M5","v":655},{"$f":"G5+J5","v":42},{"$f":"MAX(AF5,AG5)","v":2.1},4880510]
[103,1,128.5,0,0,0,10,10,0,0,129,128.5,0,0,0,75.08,0,130.93,0,38,0,66,0,0,49,0,0,0,0,0,0,6.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A7:A1315, \"=\" & A6,'PreliminaryHD AR - School Level'!M7:M1315)","v":6.6},340,0,0,128.5,0,130.9,38,75.099999999999994,66,0,49,129,10,6.9,1527888]
[105,1,325.5,0,0,0,31,19,0,0,326,325.5,0,0,0,97.33,0,88.17,0,32,0,117,0,0,123,0,0,0,0,0,0,0.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A8:A1316, \"=\" & A7,'PreliminaryHD AR - School Level'!M8:M1316)","v":3.5},621.4,0,0,325.5,0,88.2,32,97.3,117,0,123,326,31,3.5,2836248]
[106,1,94.5,0,0,0,13,9,0,0,101,97.5,0,3,0,5.38,0,51.97,0,27,0,57,0,0,20,0,0,0,0,0,0,6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A9:A1317, \"=\" & A8,'PreliminaryHD AR - School Level'!M9:M1317)","v":5.2},298.8,0,0,94.5,3,52,27,5.4,57,0,20,101,13,6,1342411]
[107,1,302.5,0,0,0,29,20,0,0,313,307,0,4.5,0,57.6,0,0,0,0,0,140,0,0,148.30000000000001,0,0,0,0,0,0,9.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A10:A1318, \"=\" & A9,'PreliminaryHD AR - School Level'!M10:M1318)","v":9.8000000000000007},588.29999999999995,0,0,302.5,4.5,0,0,57.6,140,0,148.30000000000001,313,29,9.8000000000000007,2859082]
[108,1,330.5,0,0,0,30,25,0,0,334,330.5,0,0,0,75.2,0,0,0,4,0,130,0,0,148,0,0,0,0,0,0,3.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A11:A1319, \"=\" & A10,'PreliminaryHD AR - School Level'!M11:M1319)","v":6.7},648.79999999999995,0,0,330.5,0,0,4,75.2,130,0,148,334,30,6.7,2965642]
[109,1,511,0,0,0,31,38,0,0,518,511,0,0,0,114.37,0,0,0,0,0,215,0,0,177.5,0,1,0,0,0,0,9.8000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A12:A1320, \"=\" & A11,'PreliminaryHD AR - School Level'!M12:M1320)","v":11.6},906.9,0,0,511,0,0,0,114.4,215,0,177.5,518,31,11.6,4153699]
[110,1,196.5,0,0,0,10,14,0,0,199,196.5,0,0,0,56.35,0,0,0,5,0,96,0,0,127,0,0,0,0,0,0,8.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A13:A1321, \"=\" & A12,'PreliminaryHD AR - School Level'!M13:M1321)","v":7.5},482.1,0,0,196.5,0,0,5,56.4,96,0,127,199,10,8.9,2266595]
[111,1,310.5,0,0,0,39,23,0,0,323,316.5,0,6,0,110.52,0,0,0,0,0,89,0,0,247.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A14:A1322, \"=\" & A13,'PreliminaryHD AR - School Level'!M14:M1322)","v":1.2},606.1,0,0,310.5,6,0,0,110.5,89,0,247.5,323,39,1.2,3053774]
[112,1,454,0,0,0,28,32.4,0,0,469,458.5,0,4.5,0,158.35,0,0,0,0,0,178,0,0,262,0,23,1.6,35,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A15:A1323, \"=\" & A14,'PreliminaryHD AR - School Level'!M15:M1323)","v":7},872.2,0,0,454,4.5,0,0,158.4,178,0,262,469,28,7,4304204]
[113,1,1051.0999999999999,0,0,0,84,73,0,0,1093,1065.0999999999999,0,14,0,389.62,0,0,0,1,0,314,0,0,384.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A16:A1324, \"=\" & A15,'PreliminaryHD AR - School Level'!M16:M1324)","v":6},1675.3,0,0,1051.0999999999999,14,0,1,389.6,314,0,384.5,1093,84,6,7537690]
[114,1,591.5,0,0,0,44,52,0,0,614,596,0,4.5,0,272.25,0,0,0,0,0,281,0,0,297,0,7,0,0,0,0,21.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A17:A1325, \"=\" & A16,'PreliminaryHD AR - School Level'!M17:M1325)","v":21.8},1061.9000000000001,0,0,591.5,4.5,0,0,272.3,281,0,297,614,44,21.8,5341634]
[115,1,560.70000000000005,0,0,0,26,38,0,0,597,569.70000000000005,0,9,0,545.63,0,0.17,0,10,0,98,0,0,238,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A18:A1326, \"=\" & A17,'PreliminaryHD AR - School Level'!M18:M1326)","v":0},947,0,0,560.70000000000005,9,0.2,10,545.6,98,0,238,597,26,0,4419419]
[200,1,253.5,0,0,0,21,15,0,0,264,257.5,0,4,0,21.47,0,131.19999999999999,0,72,0,108,0,0,77,0,0,0,0,0,0,4.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A19:A1327, \"=\" & A18,'PreliminaryHD AR - School Level'!M19:M1327)","v":4.4000000000000004},509.6,0,0,253.5,4,131.19999999999999,72,21.5,108,0,77,264,21,4.5,2200095]
[202,1,3963.9,0,0,0,317,283,0,0,4158,4049.4,0,85.5,0,888.33,0,1748.43,0,979,0,2569,0,0,1265,0,4,0.1,150,0,0,269.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A20:A1328, \"=\" & A19,'PreliminaryHD AR - School Level'!M20:M1328)","v":269.8},6261.8,0,0,3963.9,85.5,1748.4,979,888.3,2569,0,1265,4158,317,269.8,28653213]
[203,1,2262.3000000000002,0,0,0,189,175,0,0,2282,2267.3000000000002,0,5,0,613.03,0,208.8,0,76,0,356,0,0,1309,0,5,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A21:A1329, \"=\" & A20,'PreliminaryHD AR - School Level'!M21:M1329)","v":0},2637.9,0,0,2262.3000000000002,5,208.8,76,613,356,0,1309,2282,189,0,13265766]
[204,1,2613.1999999999998,0,0,0,213,179.2,0,0,2666,2632.2,0,19,0,636.6,0,545.4,0,180,0,989,0,0,831,0,36,0,62,0,0,14.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A22:A1330, \"=\" & A21,'PreliminaryHD AR - School Level'!M22:M1330)","v":22.1},3506.9,0,0,2613.1999999999998,19,545.4,180,636.6,989,0,831,2666,213,22.1,18268267]
[205,1,471.7,0,0,0,28,18,0,0,482,471.7,0,0,0,41.12,0,0,0,5,0,211,0,0,267,0,0,0,0,0,0,13,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A23:A1331, \"=\" & A22,'PreliminaryHD AR - School Level'!M23:M1331)","v":13.4},913.2,0,0,471.7,0,0,5,41.1,211,0,267,482,28,13.4,4369745]
[206,1,506.3,0,0,0,33,30,0,0,520,511.8,0,5.5,0,103.78,0,80.08,0,38,0,125,0,0,370,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A24:A1332, \"=\" & A23,'PreliminaryHD AR - School Level'!M24:M1332)","v":0},885.9,0,0,506.3,5.5,80.099999999999994,38,103.8,125,0,370,520,33,0,4269995]
[207,1,1757,26,83,100,239,252,4,17,1772,1757,100,0,0,0,0,80.03,0,73,0,75,5,0,162,10,0,0,0,512.5,31,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A25:A1333, \"=\" & A24,'PreliminaryHD AR - School Level'!M25:M1333)","v":0},2083.1999999999998,22,66,1857,0,80,73,0,80,543.5,172,1872,256,0,11151502]
[208,1,378,0,0,0,34,23.5,0,0,393,378,0,0,0,69.78,0,0,0,0,0,124,0,1,77,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A26:A1334, \"=\" & A25,'PreliminaryHD AR - School Level'!M26:M1334)","v":0},672,0,0,378,0,0,0,69.8,124,0,77,393,34,0,3103448]
[209,1,176,0,0,0,14,8,0,0,181,178.5,0,2.5,0,3.83,0,207.85,0,62,0,98,0,0,45,0,0,0,0,0,0,10.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A27:A1335, \"=\" & A26,'PreliminaryHD AR - School Level'!M27:M1335)","v":9.1999999999999993},402.3,0,0,176,2.5,207.9,62,3.8,98,0,45,181,14,10.3,1812314]
[210,1,959.1,0,0,0,99,80.8,0,0,1021,983.6,0,24.5,0,259.7,0,1394.52,0,387,0,483,0,0,161,0,2,0,0,0,0,41.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A28:A1336, \"=\" & A27,'PreliminaryHD AR - School Level'!M28:M1336)","v":42.4},1768.3,0,0,959.1,24.5,1394.5,387,259.7,483,0,161,1021,99,42.4,7813302]
[211,1,675.1,0,0,0,55,51,0,0,683,675.1,0,0,0,129.1,0,0,0,3,0,222,0,0,151,0,0,0,0,25.1,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A29:A1337, \"=\" & A28,'PreliminaryHD AR - School Level'!M29:M1337)","v":1.7},1134.3,0,0,675.1,0,0,3,129.1,222,25.1,151,683,55,1.7,5385266]
[212,1,150,0,0,0,7,11.5,0,0,155,150,0,0,0,0,0,0,0,0,0,80,0,0,64,0,1,0,0,0,0,8.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A30:A1338, \"=\" & A29,'PreliminaryHD AR - School Level'!M30:M1338)","v":7},380.7,0,0,150,0,0,0,0,80,0,64,155,7,8.4,1735399]
[214,1,1599.7,0,0,0,126,130,0,0,1645,1618.2,0,18.5,0,663.93,0,1940.3,0,685,0,826,0,0,148,0,6,2.2000000000000002,75,0,0,86.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A31:A1339, \"=\" & A30,'PreliminaryHD AR - School Level'!M31:M1339)","v":77.5},2475.1,0,0,1599.7,18.5,1940.3,685,663.9,826,0,148,1645,126,86.7,11266704]
[215,1,639,0,0,0,53,58,0,0,657,645.5,0,6.5,0,71.25,0,532.1,0,165,0,287,0,0,80,0,0,0,105,0,0,17.399999999999999,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A32:A1340, \"=\" & A31,'PreliminaryHD AR - School Level'!M32:M1340)","v":18.100000000000001},1081.9000000000001,0,0,639,6.5,532.1,165,71.3,287,0,80,657,53,18.100000000000001,4874284]
[216,1,180,0,0,0,17,18,0,0,196,187.5,0,7.5,0,84.47,0,449.2,0,84,0,121,0,0,14,0,0,0,0,0,0,12.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A33:A1341, \"=\" & A32,'PreliminaryHD AR - School Level'!M33:M1341)","v":12.7},467.1,0,0,180,7.5,449.2,84,84.5,121,0,14,196,17,12.7,2169249]
[217,1,115,0,0,0,5,7,0,0,115,115,0,0,0,47.35,0,164.62,0,37,0,39,0,0,21,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A34:A1342, \"=\" & A33,'PreliminaryHD AR - School Level'!M34:M1342)","v":0.6},447.4,0,0,115,0,164.6,37,47.4,39,0,21,115,5,0.6,1602370]
[218,1,419.6,0,0,0,49,29,0,0,452,428.1,0,8.5,0,96.67,0,430.1,0,99,0,183,0,0,32,0,757,15.5,3.5,0,0,6.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A35:A1343, \"=\" & A34,'PreliminaryHD AR - School Level'!M35:M1343)","v":10.9},832.1,0,0,419.6,8.5,430.1,99,96.7,183,0,32,452,49,10.9,7489429]
[219,1,236.5,0,0,0,18,23,0,0,237,236.5,0,0,0,0,0,0,0,3,0,84,0,0,49,0,0,0,0,0,0,0.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A36:A1344, \"=\" & A35,'PreliminaryHD AR - School Level'!M36:M1344)","v":2},459.4,0,0,236.5,0,0,3,0,84,0,49,237,18,2,2160035]
[220,1,208,0,0,0,17,13,0,0,214,210.5,0,2.5,0,53,0,40,0,27,0,84,0,0,54.5,0,0,0,0,0,0,2.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A37:A1345, \"=\" & A36,'PreliminaryHD AR - School Level'!M37:M1345)","v":6},431.5,0,0,208,2.5,40,27,53,84,0,54.5,214,17,6,1914467]
[223,1,368.8,0,0,0,35,45,0,0,444,368.8,0,0,0,111.52,0,128.35,0,48,0,98,0,0,144,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A38:A1346, \"=\" & A37,'PreliminaryHD AR - School Level'!M38:M1346)","v":0},645.5,0,0,368.8,0,128.4,48,111.5,98,0,144,444,35,0,3096237]
[224,1,301.5,0,0,0,21,20,0,0,306,303.5,0,2,0,135.30000000000001,0,0,0,0,0,82,0,0,154,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A39:A1347, \"=\" & A38,'PreliminaryHD AR - School Level'!M39:M1347)","v":0},574.6,0,0,301.5,2,0,0,135.30000000000001,82,0,154,306,21,0,2647165]
[225,1,132,0,0,0,7,11,0,0,136,133.5,0,1.5,0,0.42,0,2.5,0,8,0,58,0,0,21,0,0,0,0,0,0,3.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A40:A1348, \"=\" & A39,'PreliminaryHD AR - School Level'!M40:M1348)","v":3.1},319.3,0,0,132,1.5,2.5,8,0.4,58,0,21,136,7,3.1,1520871]
[226,1,412.1,0,0,0,37,39,0,0,434,417.1,0,5,0,86.88,0,43.27,0,21,0,148,0,0,45,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A41:A1349, \"=\" & A40,'PreliminaryHD AR - School Level'!M41:M1349)","v":3.7},688.1,0,0,412.1,5,43.3,21,86.9,148,0,45,434,37,3.7,2960033]
[227,1,297,0,0,0,24,16,0,0,304,297,0,0,0,78.400000000000006,0,17.97,0,19,0,57,0,0,134,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A42:A1350, \"=\" & A41,'PreliminaryHD AR - School Level'!M42:M1350)","v":0},529.29999999999995,0,0,297,0,18,19,78.400000000000006,57,0,134,304,24,0,2404802]
[229,1,22328.2,0,0,0,1437,1456.1,0,0,22533,22328.2,0,0,0,4927.18,0,1239.9000000000001,0,675,0,1159,0,0,4681,0,0,22.5,0,287,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A43:A1351, \"=\" & A42,'PreliminaryHD AR - School Level'!M43:M1351)","v":0},29627.9,0,0,22328.2,0,1239.9000000000001,675,4927.2,1159,287,4681,22533,1437,0,141616346]
[230,1,2885.4,0,0,0,261,246.8,0,0,2932,2892.9,0,7.5,0,416.2,0,12.72,0,32,0,393,0,1,1362,0,863,78,290,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A44:A1352, \"=\" & A43,'PreliminaryHD AR - School Level'!M44:M1352)","v":0},3856.9,0,0,2885.4,7.5,12.7,32,416.2,393,0,1362,2932,261,0,24492719]
[231,1,5893.5,0,0,0,453,479,0,0,5988,5902.5,0,9,0,900.83,0,324.10000000000002,0,120,0,1244,0,1,1267,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A45:A1353, \"=\" & A44,'PreliminaryHD AR - School Level'!M45:M1353)","v":0},7361.7,0,0,5893.5,9,324.10000000000002,120,900.8,1244,0,1267,5988,453,0,36865215]
[232,1,7251,0,0,0,474,517.79999999999995,0,0,7299,7263.5,0,12.5,0,2085.1999999999998,0,960.43,0,278,0,596,0,0,1916,0,1,0.5,0,549.6,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A46:A1354, \"=\" & A45,'PreliminaryHD AR - School Level'!M46:M1354)","v":1.1000000000000001},8829,0,0,7251,12.5,960.4,278,2085.1999999999998,596,549.6,1916,7299,474,1.1000000000000001,40390202]
[233,1,29079,0,0,0,2033,1978.9,0,0,29405,29117.5,0,38.5,0,5458.05,0,6047.6,0,3219,0,5984,0,0,5046,0,0,0,0,928,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A47:A1355, \"=\" & A46,'PreliminaryHD AR - School Level'!M47:M1355)","v":178},40448.699999999997,0,0,29079,38.5,6047.6,3219,5458.1,5984,928,5046,29405,2033,178,191898216]
[234,1,1844,0,0,0,127,116.5,0,0,1897,1858.5,0,14.5,0,341,0,9.6,0,11,0,928,0,0,527,0,5,0,0,0,0,90.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A48:A1356, \"=\" & A47,'PreliminaryHD AR - School Level'!M48:M1356)","v":78.400000000000006},2623.2,0,0,1844,14.5,9.6,11,341,928,0,527,1897,127,90.4,11904961]
[235,1,429.5,0,0,0,35,40,0,0,448,437,0,7.5,0,181.8,0,0,0,0,0,173,0,0,290,0,0,0,0,0,0,4.4000000000000004,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A49:A1357, \"=\" & A48,'PreliminaryHD AR - School Level'!M49:M1357)","v":9.5},820.8,0,0,429.5,7.5,0,0,181.8,173,0,290,448,35,9.5,3810908]
[237,1,396,0,0,0,32,27,0,0,399,396,0,0,0,182.58,0,0,0,0,0,139,0,0,134,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A50:A1358, \"=\" & A49,'PreliminaryHD AR - School Level'!M50:M1358)","v":1.8},700.6,0,0,396,0,0,0,182.6,139,0,134,399,32,1.8,3394684]
[239,1,606,0,0,0,43,43,0,0,613,606,0,0,0,106.33,0,0,0,0,0,182,0,0,178,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A51:A1359, \"=\" & A50,'PreliminaryHD AR - School Level'!M51:M1359)","v":0},1011,0,0,606,0,0,0,106.3,182,0,178,613,43,0,4886519]
[240,1,583.6,0,0,0,41,36,0,0,607,592.1,0,8.5,0,137.6,0,0,0,0,0,229,0,0,182,0,0,0,0,0,0,4.4000000000000004,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A52:A1360, \"=\" & A51,'PreliminaryHD AR - School Level'!M52:M1360)","v":9.6999999999999993},1005.3,0,0,583.6,8.5,0,0,137.6,229,0,182,607,41,9.6999999999999993,4555623]
[241,1,200,0,0,0,20,18,0,0,201,200,0,0,0,0.33,0,0,0,7,0,69,0,0,61,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A53:A1361, \"=\" & A52,'PreliminaryHD AR - School Level'!M53:M1361)","v":1.2},412.8,0,0,200,0,0,7,0.3,69,0,61,201,20,1.2,1774257]
[242,1,104,0,0,0,12,11,0,0,104,104,0,0,0,0,0,9.82,0,6,0,30,0,0,29,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A54:A1362, \"=\" & A53,'PreliminaryHD AR - School Level'!M54:M1362)","v":0},237.9,0,0,104,0,9.8000000000000007,6,0,30,0,29,104,12,0,1078015]
[243,1,415.5,0,0,0,40,26,0,0,423,415.5,0,0,0,173.35,0,1,0,2,0,137,0,0,112,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A55:A1363, \"=\" & A54,'PreliminaryHD AR - School Level'!M55:M1363)","v":0.6},749.1,0,0,415.5,0,1,2,173.4,137,0,112,423,40,0.6,3610328]
[244,1,846,0,0,0,55,46,0,0,869,854.5,0,8.5,0,309.05,0,2.33,0,8,0,269,0,0,259,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A56:A1364, \"=\" & A55,'PreliminaryHD AR - School Level'!M56:M1364)","v":0},1331.4,0,0,846,8.5,2.2999999999999998,8,309.10000000000002,269,0,259,869,55,0,6738493]
[245,1,194,0,0,0,15,22,0,0,197,194,0,0,0,76.08,0,0,0,0,0,63,0,0,95,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A57:A1365, \"=\" & A56,'PreliminaryHD AR - School Level'!M57:M1365)","v":2.4},435.6,0,0,194,0,0,0,76.099999999999994,63,0,95,197,15,2.4,2030241]
[246,1,447,0,0,0,36,34,0,0,464,454,0,7,0,1.92,0,0,0,1,0,259,0,0,174.5,0,7,0,15,0,0,27.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A58:A1366, \"=\" & A57,'PreliminaryHD AR - School Level'!M58:M1366)","v":25.8},867,0,0,447,7,0,1,1.9,259,0,174.5,464,36,27.2,4191237]
[247,1,484,0,0,0,30,35,0,0,500,491,0,7,0,228,0,0,0,0,0,272,0,0,296,0,2,0,0,0,0,28.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A59:A1367, \"=\" & A58,'PreliminaryHD AR - School Level'!M59:M1367)","v":25},1005.4,0,0,484,7,0,0,228,272,0,296,500,30,28.6,4839755]
[248,1,1007,0,0,0,72,65,0,0,1027,1014,0,7,0,267.02,0,22.7,0,17,0,363,0,0,351.5,0,2,0,0,206,0,0.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A60:A1368, \"=\" & A59,'PreliminaryHD AR - School Level'!M60:M1368)","v":5.2},1608.7,0,0,1007,7,22.7,17,267,363,206,351.5,1027,72,5.2,7666258]
[249,1,954,0,0,0,69,74,0,0,974,962.5,0,8.5,0,247.27,0,13.77,0,12,0,304,0,0,122,0,1,0.8,2,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A61:A1369, \"=\" & A60,'PreliminaryHD AR - School Level'!M61:M1369)","v":0},1376.3,0,0,954,8.5,13.8,12,247.3,304,0,122,974,69,0,6471492]
[250,1,2940.5,0,0,0,245,222.6,0,0,3063,2969,0,28.5,0,313.55,0,1008.07,0,296,0,1695,0,0,468.1,0,49,3.7,35,0,0,178,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A62:A1370, \"=\" & A61,'PreliminaryHD AR - School Level'!M62:M1370)","v":165.3},4267.2,0,0,2940.5,28.5,1008.1,296,313.60000000000002,1695,0,468.1,3063,245,178,20539371]
[251,1,382.1,0,0,0,18,21,0,0,385,382.1,0,0,0,107.2,0,0,0,0,0,161,0,0,231,0,0,0,0,0,0,7.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A63:A1371, \"=\" & A62,'PreliminaryHD AR - School Level'!M63:M1371)","v":7.9},769.7,0,0,382.1,0,0,0,107.2,161,0,231,385,18,7.9,3554204]
[252,1,460.7,0,0,0,36,34.200000000000003,0,0,475,466.2,0,5.5,0,191.38,0,0,0,0,0,163,0,1,202,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A64:A1372, \"=\" & A63,'PreliminaryHD AR - School Level'!M64:M1372)","v":11.3},888.7,0,0,460.7,5.5,0,0,191.4,163,0,202,475,36,11.3,4349314]
[253,1,4436.3999999999996,0,0,0,294,297,0,0,4619,4510.3999999999996,0,74,0,970.13,0,4574.78,0,1560,0,2208,0,0,1673,0,2,0,0,0,0,192.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A65:A1373, \"=\" & A64,'PreliminaryHD AR - School Level'!M65:M1373)","v":158.19999999999999},6548.3,0,0,4436.3999999999996,74,4574.8,1560,970.1,2208,0,1673,4619,294,192.4,30169379]
[254,1,464,0,0,0,38,37,0,0,483,470.5,0,6.5,0,62.77,0,2.83,0,6,0,156,0,0,127,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A66:A1374, \"=\" & A65,'PreliminaryHD AR - School Level'!M66:M1374)","v":1.1000000000000001},806.7,0,0,464,6.5,2.8,6,62.8,156,0,127,483,38,1.1000000000000001,3949115]
[255,1,229.5,0,0,0,32,19,0,0,241,233.5,0,4,0,100.08,0,4.25,0,9,0,94,0,0,57,0,0,0,0,0,0,2.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A67:A1375, \"=\" & A66,'PreliminaryHD AR - School Level'!M67:M1375)","v":5.0999999999999996},487.3,0,0,229.5,4,4.3,9,100.1,94,0,57,241,32,5.0999999999999996,2283598]
[256,1,261.7,0,0,0,19,16,0,0,272,265.7,0,4,0,65.25,0,0,0,0,0,124,0,0,106,0,0,0,0,0,0,9.1999999999999993,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A68:A1376, \"=\" & A67,'PreliminaryHD AR - School Level'!M68:M1376)","v":9.5},543.29999999999995,0,0,261.7,4,0,0,65.3,124,0,106,272,19,9.5,2650770]
[257,1,1211.5,0,0,0,91,88,0,0,1238,1219.5,0,8,0,258,0,0.92,0,2,0,586,0,0,328,0,35,1.6,10,0,0,50.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A69:A1377, \"=\" & A68,'PreliminaryHD AR - School Level'!M69:M1377)","v":45.7},1886.1,0,0,1211.5,8,0.9,2,258,586,0,328,1238,91,50.6,9689855]
[258,1,587,0,0,0,40,40,0,0,602,592,0,5,0,246.92,0,0,0,0,0,220,0,0,100,0,98,0,550,0,0,2.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A70:A1378, \"=\" & A69,'PreliminaryHD AR - School Level'!M70:M1378)","v":4.0999999999999996},979.7,{"$f":"D69-I69","v":0},{"$f":"E69-J69","v":0},{"$f":"C69+F69","v":587},{"$f":"N69+O69","v":5},{"$f":"R69+S69","v":0},{"$f":"T69+U69","v":0},{"$f":"P69+Q69","v":246.9},{"$f":"V69+W69","v":220},{"$f":"AD69+AE69","v":0},{"$f":"Y69+Z69","v":100},{"$f":"K69+M69","v":602},{"$f":"G69+J69","v":40},{"$f":"MAX(AF69,AG69)","v":4.0999999999999996},5421368]
[259,1,47032.800000000003,0,0,0,4002,3784.9,0,0,49572,48052.3,0,1019.5,0,10372.35,0,37963.42,0,11111,0,31820,0,2,15843,0,368,3,350,2051.6,0,3341,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A71:A1379, \"=\" & A70,'PreliminaryHD AR - School Level'!M71:M1379)","v":3084.9},74837,0,0,47032.800000000003,1019.5,37963.4,11111,10372.4,31820,2051.6,15843,49572,4002,3341,351059229]
[260,1,6828.8,30,31,50,593,506,0,1,7191,6854.3,50,25.5,0,1715.3,0,1456.67,0,719,0,2454,5,2,1701,8,15,1.8,0,33.4,1,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A72:A1380, \"=\" & A71,'PreliminaryHD AR - School Level'!M72:M1380)","v":62.3},8788.2999999999993,30,30,6878.8,25.5,1456.7,719,1715.3,2459,34.4,1709,7241,594,62.3,41124612]
[261,1,5567.7,0,0,0,393,440,0,0,5781,5643.7,0,76,0,1174.9000000000001,0,285.43,0,214,0,2601,0,0,2049,0,0,0,0,349.4,0,181.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A73:A1381, \"=\" & A72,'PreliminaryHD AR - School Level'!M73:M1381)","v":180.1},7614.6,0,0,5567.7,76,285.39999999999998,214,1174.9000000000001,2601,349.4,2049,5781,393,181.9,36686147]
[262,1,2819.6,0,0,0,199,204,0,0,2878,2841.1,0,21.5,0,619.4,0,168.77,0,66,0,885,0,0,1368,0,40,1.2,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A74:A1382, \"=\" & A73,'PreliminaryHD AR - School Level'!M74:M1382)","v":4.2},3599.1,0,0,2819.6,21.5,168.8,66,619.4,885,0,1368,2878,199,4.2,17385873]
[263,1,1732.5,0,0,0,125,121,0,0,1781,1747.5,0,15,0,520.72,0,8.98,0,10,0,463,0,0,405,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A75:A1383, \"=\" & A74,'PreliminaryHD AR - School Level'!M75:M1383)","v":0},2152.8000000000002,0,0,1732.5,15,9,10,520.70000000000005,463,0,405,1781,125,0,10587057]
[264,1,1122.5,0,0,0,88,81.5,0,0,1136,1126,0,3.5,0,67.599999999999994,0,0,0,6,0,220,0,0,492,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A76:A1384, \"=\" & A75,'PreliminaryHD AR - School Level'!M76:M1384)","v":0},1576.3,0,0,1122.5,3.5,0,6,67.599999999999994,220,0,492,1136,88,0,7554114]
[265,1,5627,0,0,0,416,342.2,0,0,5745,5659.5,0,32.5,0,1545.57,0,660.3,0,240,0,1004,0,1,3956,0,3,3.9,19,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A77:A1385, \"=\" & A76,'PreliminaryHD AR - School Level'!M77:M1385)","v":0},6920.2,0,0,5627,32.5,660.3,240,1545.6,1004,0,3956,5745,416,0,33503012]
[266,1,6925.2,0,0,0,490,451,0,0,7024,6948.7,0,23.5,0,1798,0,140.57,0,151,0,983,0,0,4438.5,0,366,0,0,191.1,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A78:A1386, \"=\" & A77,'PreliminaryHD AR - School Level'!M78:M1386)","v":0},8318.7999999999993,0,0,6925.2,23.5,140.6,151,1798,983,191.1,4438.5,7024,490,0,42387740]
[267,1,1833.1,0,0,0,140,135.6,0,0,1839,1833.1,0,0,0,595.47,0,0,0,0,0,162,0,0,729,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A79:A1387, \"=\" & A78,'PreliminaryHD AR - School Level'!M79:M1387)","v":0},2261.3000000000002,0,0,1833.1,0,0,0,595.5,162,0,729,1839,140,0,11018102]
[268,1,779.7,0,0,0,58,61,0,0,804,789.7,0,10,0,581.4,0,0,0,0,0,166,0,0,188,0,0,0,0,220,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A80:A1388, \"=\" & A79,'PreliminaryHD AR - School Level'!M80:M1388)","v":0},1252.5,0,0,779.7,10,0,0,581.4,166,220,188,804,58,0,5844353]
[269,1,94.8,0,0,0,6,7.2,0,0,96,94.8,0,0,0,0,0,0,0,0,0,30,0,0,66,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A81:A1389, \"=\" & A80,'PreliminaryHD AR - School Level'!M81:M1389)","v":1.5},248.7,0,0,94.8,0,0,0,0,30,0,66,96,6,1.5,1124484]
[270,1,361,0,0,0,15,30,0,0,366,361,0,0,0,169.6,0,0,0,0,0,105,0,1,46.1,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A82:A1390, \"=\" & A81,'PreliminaryHD AR - School Level'!M82:M1390)","v":0},585.70000000000005,0,0,361,0,0,0,169.6,105,0,46.1,366,15,0,2796589]
[271,1,326,0,0,0,33,20,0,0,343,330,0,4,0,85.45,0,0,0,3,0,119,0,0,65,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A83:A1391, \"=\" & A82,'PreliminaryHD AR - School Level'!M83:M1391)","v":0.4},584.4,0,0,326,4,0,3,85.5,119,0,65,343,33,0.4,2881916]
[272,1,282.5,0,0,0,22,23,0,0,291,285.5,0,3,0,92.22,0,0,0,0,0,88,0,0,156,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A84:A1392, \"=\" & A83,'PreliminaryHD AR - School Level'!M84:M1392)","v":0.2},551.5,0,0,282.5,3,0,0,92.2,88,0,156,291,22,0.2,2720074]
[273,1,744.2,0,0,0,58,42.8,0,0,789,761.2,0,17,0,308.8,0,30.23,0,23,0,238,0,1,148.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A85:A1393, \"=\" & A84,'PreliminaryHD AR - School Level'!M85:M1393)","v":0},1228.9000000000001,0,0,744.2,17,30.2,23,308.8,238,0,148.5,789,58,0,5942500]
[274,1,391.3,0,0,0,29,33.799999999999997,0,0,437,391.3,0,0,0,119.33,0,0,0,0,0,141,0,0,75.5,0,1,0,3,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A86:A1394, \"=\" & A85,'PreliminaryHD AR - School Level'!M86:M1394)","v":0.6},692.3,0,0,391.3,0,0,0,119.3,141,0,75.5,437,29,0.6,3319829]
[275,1,62.5,0,0,0,4,5,0,0,64,62.5,0,0,0,0,0,0,0,0,0,19,0,0,28,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A87:A1395, \"=\" & A86,'PreliminaryHD AR - School Level'!M87:M1395)","v":0.1},168,0,0,62.5,0,0,0,0,19,0,28,64,4,0.1,810414]
[281,1,378.5,0,0,0,27,32,0,0,384,378.5,0,0,0,102.43,0,0,0,0,0,141,0,0,92.5,0,0,0,0,0,0,1.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A88:A1396, \"=\" & A87,'PreliminaryHD AR - School Level'!M88:M1396)","v":5.3},654.29999999999995,0,0,378.5,0,0,0,102.4,141,0,92.5,384,27,5.3,2935997]
[282,1,350.5,0,0,0,27,24,0,0,363,355.5,0,5,0,100.48,0,0,0,0,0,168,0,0,133,0,0,0,0,0,0,13.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A89:A1397, \"=\" & A88,'PreliminaryHD AR - School Level'!M89:M1397)","v":13.3},671.9,0,0,350.5,5,0,0,100.5,168,0,133,363,27,13.3,3382266]
[283,1,101,0,0,0,9,15,0,0,105,101.5,0,0.5,0,77.13,0,0,0,0,0,77,0,0,29,0,0,0,3,0,0,8.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A90:A1398, \"=\" & A89,'PreliminaryHD AR - School Level'!M90:M1398)","v":8.1},289.5,0,0,101,0.5,0,0,77.099999999999994,77,0,29,105,9,8.1,1697464]
[284,1,321,0,0,0,23,35,0,0,322,321,0,0,0,81.2,0,0,0,0,0,77,0,0,184,0,0,0.8,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A91:A1399, \"=\" & A90,'PreliminaryHD AR - School Level'!M91:M1399)","v":0},624,0,0,321,0,0,0,81.2,77,0,184,322,23,0,2932392]
[285,1,149,0,0,0,13,11,0,0,152,149,0,0,0,0,0,0,0,0,0,78,0,0,21.5,0,0,0,0,0,0,8.1999999999999993,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A92:A1400, \"=\" & A91,'PreliminaryHD AR - School Level'!M92:M1400)","v":7.4},386.6,0,0,149,0,0,0,0,78,0,21.5,152,13,8.1999999999999993,1823131]
[286,1,352,0,0,0,24,27,0,0,369,357.5,0,5.5,0,78.2,0,0,0,0,0,200,0,0,104,0,0,0.4,0,0,0,21,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A93:A1401, \"=\" & A92,'PreliminaryHD AR - School Level'!M93:M1401)","v":20.6},711.7,0,0,352,5.5,0,0,78.2,200,0,104,369,24,21,3220809]
[287,1,600,0,0,0,52,38,0,0,618,605,0,5,0,245,0,0,0,0,0,255,0,0,417,0,0,0,0,0,0,11.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A94:A1402, \"=\" & A93,'PreliminaryHD AR - School Level'!M94:M1402)","v":15.5},1073.9000000000001,0,0,600,5,0,0,245,255,0,417,618,52,15.5,5253261]
[288,1,532.5,0,0,0,43,47,0,0,548,539,0,6.5,0,275.2,0,0.5,0,2,0,287,0,0,411,0,4,0,0,0,0,30.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A95:A1403, \"=\" & A94,'PreliminaryHD AR - School Level'!M95:M1403)","v":29.7},1053.2,0,0,532.5,6.5,0.5,2,275.2,287,0,411,548,43,30.1,4739284]
[289,1,776,0,0,0,52,48,0,0,785,776,0,0,0,289.5,0,0,0,0,0,176,0,0,169,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A96:A1404, \"=\" & A95,'PreliminaryHD AR - School Level'!M96:M1404)","v":0},1191.2,0,0,776,0,0,0,289.5,176,0,169,785,52,0,5706532]
[290,1,2338.4,0,0,0,178,184,0,0,2405,2352.9,0,14.5,0,662.92,0,9.08,0,30,0,999,0,0,166,0,7,0.5,0,531.4,0,45.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A97:A1405, \"=\" & A96,'PreliminaryHD AR - School Level'!M97:M1405)","v":49.2},3319.6,0,0,2338.4,14.5,9.1,30,662.9,999,531.4,166,2405,178,49.2,17208451]
[291,1,69,0,0,0,7,5,0,0,71,69.5,0,0.5,0,10.5,0,0,0,0,0,14,0,0,31,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A98:A1406, \"=\" & A97,'PreliminaryHD AR - School Level'!M98:M1406)","v":0},204.2,0,0,69,0.5,0,0,10.5,14,0,31,71,7,0,947419]
[292,1,112,0,0,0,8,3,0,0,112,112,0,0,0,26.72,0,0,0,0,0,33,0,0,67,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A99:A1407, \"=\" & A98,'PreliminaryHD AR - School Level'!M99:M1407)","v":0.1},268.8,0,0,112,0,0,0,26.7,33,0,67,112,8,0.1,1213017]
[293,1,283,0,0,0,26,25,0,0,294,285,0,2,0,36.4,0,19.23,0,14,0,60,0,1,83,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A100:A1408, \"=\" & A99,'PreliminaryHD AR - School Level'!M100:M1408)","v":0},505.4,0,0,283,2,19.2,14,36.4,60,0,83,294,26,0,2420425]
[294,1,342,0,0,0,29,28,0,0,346,342,0,0,0,62.5,0,0,0,0,0,118,0,0,76.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A101:A1409, \"=\" & A100,'PreliminaryHD AR - School Level'!M101:M1409)","v":2.2000000000000002},596.5,0,0,342,0,0,0,62.5,118,0,76.5,346,29,2.2000000000000002,2756529]
[297,1,278,0,0,0,20,25,0,0,279,278,0,0,0,66.900000000000006,0,32.85,0,25,0,84,0,0,67,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A102:A1410, \"=\" & A101,'PreliminaryHD AR - School Level'!M102:M1410)","v":0.6},512.4,0,0,278,0,32.9,25,66.900000000000006,84,0,67,279,20,0.6,2346715]
[298,1,339.5,0,0,0,33,25,0,0,352,345.5,0,6,0,60.83,0,2.5,0,6,0,144,0,0,132,0,0,0,0,0,0,6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A103:A1411, \"=\" & A102,'PreliminaryHD AR - School Level'!M103:M1411)","v":6},649.6,0,0,339.5,6,2.5,6,60.8,144,0,132,352,33,6,3111060]
[299,0,239.8,0,0,0,17,16,0,0,250,243.8,0,4,0,52.85,0,0,0,0,0,88,0,0,168.5,0,0,0,0,0,0,0.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A104:A1412, \"=\" & A103,'PreliminaryHD AR - School Level'!M104:M1412)","v":3.8},796,0,0,239.8,4,0,0,52.9,88,0,168.5,250,17,3.8,2269399]
[300,1,319,0,0,0,36,27,0,0,325,319,0,0,0,70.45,0,0,0,1,0,97,0,0,215,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A105:A1413, \"=\" & A104,'PreliminaryHD AR - School Level'!M105:M1413)","v":0.7},615,0,0,319,0,0,1,70.5,97,0,215,325,36,0.7,2957229]
[303,1,272.10000000000002,0,0,0,24,13,0,0,286,276.60000000000002,0,4.5,0,142.38,0,68.87,0,44,0,94,0,0,27.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A106:A1414, \"=\" & A105,'PreliminaryHD AR - School Level'!M106:M1414)","v":0},537.29999999999995,0,0,272.10000000000002,4.5,68.900000000000006,44,142.4,94,0,27.5,286,24,0,2461687]
[305,1,7169.8,0,0,0,561,543.1,0,0,7347,7198.8,0,29,0,880.9,0,1784.4,0,886,0,3431,0,0,1242.5,0,1,3,94,1261.2,0,281,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A107:A1415, \"=\" & A106,'PreliminaryHD AR - School Level'!M107:M1415)","v":242.6},10064.5,0,0,7169.8,29,1784.4,886,880.9,3431,1261.2,1242.5,7347,561,281,48883404]
[306,1,659,0,0,0,52,33,0,0,662,659,0,0,0,189.52,0,0,0,0,0,104,0,0,342,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A108:A1416, \"=\" & A107,'PreliminaryHD AR - School Level'!M108:M1416)","v":0},1108.4000000000001,0,0,659,0,0,0,189.5,104,0,342,662,52,0,5169728]
[307,1,449.1,0,0,0,35,28.6,0,0,451,449.1,0,0,0,185.2,0,43.67,0,22,0,96,0,0,192,0,3,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A109:A1417, \"=\" & A108,'PreliminaryHD AR - School Level'!M109:M1417)","v":0},781.3,0,0,449.1,0,43.7,22,185.2,96,0,192,451,35,0,3693286]
[308,1,4449,0,0,0,304,298,0,0,4560,4474.5,0,25.5,0,1349.02,0,622.87,0,288,0,2461,0,0,38.5,0,0,0,25,0,0,258.39999999999998,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A110:A1418, \"=\" & A109,'PreliminaryHD AR - School Level'!M110:M1418)","v":229.3},6614.5,0,0,4449,25.5,622.9,288,1349,2461,0,38.5,4560,304,258.39999999999998,32307258]
[309,1,1104,0,0,0,92,74,0,0,1112,1104,0,0,0,445.57,0,79.8,0,29,0,525,0,0,453,0,19,0.9,0,0,0,44.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A111:A1419, \"=\" & A110,'PreliminaryHD AR - School Level'!M111:M1419)","v":40.1},1783.2,0,0,1104,0,79.8,29,445.6,525,0,453,1112,92,44.9,8607573]
[310,1,282,0,0,0,26,19,0,0,282,282,0,0,0,103.67,0,25.5,0,16,0,148,0,0,270,0,0,0,0,0,0,15.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A112:A1420, \"=\" & A111,'PreliminaryHD AR - School Level'!M112:M1420)","v":15.4},626,0,0,282,0,25.5,16,103.7,148,0,270,282,26,15.5,2963639]
[311,1,260.10000000000002,0,0,0,14,17,0,0,262,260.10000000000002,0,0,0,36.22,0,0,0,0,0,71,0,0,133,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A113:A1421, \"=\" & A112,'PreliminaryHD AR - School Level'!M113:M1421)","v":0},483.9,0,0,260.10000000000002,0,0,0,36.200000000000003,71,0,133,262,14,0,2315468]
[312,1,784.5,0,0,0,55,38,0,0,817,797,0,12.5,0,524.72,0,155.4,0,53,0,262,0,0,450,0,48,0,45,181,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A114:A1422, \"=\" & A113,'PreliminaryHD AR - School Level'!M114:M1422)","v":0.3},1413.1,0,0,784.5,12.5,155.4,53,524.70000000000005,262,181,450,817,55,0.3,6717104]
[313,1,2274.5,0,0,0,149,158,0,0,2343,2294.5,0,20,0,778.2,0,52.92,0,41,0,593,0,0,1091,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A115:A1423, \"=\" & A114,'PreliminaryHD AR - School Level'!M115:M1423)","v":0},2890.7,0,0,2274.5,20,52.9,41,778.2,593,0,1091,2343,149,0,14351094]
[314,0,131.30000000000001,0,0,0,11,4.8,0,0,133,131.30000000000001,0,0,0,0,0,0,0,0,0,44,0,0,30,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A116:A1424, \"=\" & A115,'PreliminaryHD AR - School Level'!M116:M1424)","v":0.2},317.10000000000002,0,0,131.30000000000001,0,0,0,0,44,0,30,133,11,0.2,1291134]
[315,1,887.5,0,0,0,63,63,0,0,898,887.5,0,0,0,257.5,0,96.88,0,57,0,241,0,0,161,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A117:A1425, \"=\" & A116,'PreliminaryHD AR - School Level'!M117:M1425)","v":1.2},1360.2,0,0,887.5,0,96.9,57,257.5,241,0,161,898,63,1.2,6131827]
[316,1,179,0,0,0,8,11,0,0,183,180,0,1,0,12.95,0,55.02,0,34,0,105,0,0,77,0,0,0,0,0,0,11,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A118:A1426, \"=\" & A117,'PreliminaryHD AR - School Level'!M118:M1426)","v":10.4},416.9,0,0,179,1,55,34,13,105,0,77,183,8,11,1921278]
[320,1,1501.5,0,0,0,121,118,0,0,1518,1501.5,0,0,0,338.32,0,20.55,0,18,0,337,0,0,449,0,8,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A119:A1427, \"=\" & A118,'PreliminaryHD AR - School Level'!M119:M1427)","v":0},1918.8,0,0,1501.5,0,20.6,18,338.3,337,0,449,1518,121,0,9452967]
[321,1,1105.5,0,0,0,76,81,0,0,1136,1114,0,8.5,0,287.27,0,0,0,2,0,317,0,0,405,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A120:A1428, \"=\" & A119,'PreliminaryHD AR - School Level'!M120:M1428)","v":0},1659.4,0,0,1105.5,8.5,0,2,287.3,317,0,405,1136,76,0,8466681]
[322,1,295.5,0,0,0,31,28,0,0,299,295.5,0,0,0,22,0,0,0,0,0,98,0,0,129,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A121:A1429, \"=\" & A120,'PreliminaryHD AR - School Level'!M121:M1429)","v":0.6},553.79999999999995,0,0,295.5,0,0,0,22,98,0,129,299,31,0.6,2580665]
[323,1,1059,0,0,0,99,80,0,0,1068,1059,0,0,0,184.67,0,16.88,0,14,0,195,0,0,673,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A122:A1430, \"=\" & A121,'PreliminaryHD AR - School Level'!M122:M1430)","v":0},1520.6,0,0,1059,0,16.899999999999999,14,184.7,195,0,673,1068,99,0,7135087]
[325,1,619,0,0,0,50,43,0,0,626,619,0,0,0,154.1,0,0,0,0,0,158,0,1,122,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A123:A1431, \"=\" & A122,'PreliminaryHD AR - School Level'!M123:M1431)","v":0},999.8,0,0,619,0,0,0,154.1,158,0,122,626,50,0,4778757]
[326,1,150.5,0,0,0,14,9,0,0,152,151,0,0.5,0,55.53,0,0,0,1,0,51,0,0,53.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A124:A1432, \"=\" & A123,'PreliminaryHD AR - School Level'!M124:M1432)","v":0},344,0,0,150.5,0.5,0,1,55.5,51,0,53.5,152,14,0,1646747]
[327,1,645,0,0,0,54,52,0,0,647,645,0,0,0,114,0,0,0,4,0,175,0,0,241,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A125:A1433, \"=\" & A124,'PreliminaryHD AR - School Level'!M125:M1433)","v":0},1044.4000000000001,0,0,645,0,0,4,114,175,0,241,647,54,0,4774751]
[329,1,447,0,0,0,28,37,0,0,452,447,0,0,0,168.38,0,0,0,0,0,82,0,0,284,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A126:A1434, \"=\" & A125,'PreliminaryHD AR - School Level'!M126:M1434)","v":0},767.5,0,0,447,0,0,0,168.4,82,0,284,452,28,0,3735038]
[330,1,454,0,0,0,42,22,0,0,458,454,0,0,0,253.28,0,0,0,0,0,118,0,0,357,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A127:A1435, \"=\" & A126,'PreliminaryHD AR - School Level'!M127:M1435)","v":0},880.2,0,0,454,0,0,0,253.3,118,0,357,458,42,0,4337296]
[331,1,869.2,0,0,0,52,59.3,0,0,928,879.2,0,10,0,503.07,0,0,0,2,0,335,0,1,272.2,0,14,0,65,0,0,2.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A128:A1436, \"=\" & A127,'PreliminaryHD AR - School Level'!M128:M1436)","v":16.600000000000001},1489.7,0,0,869.2,10,0,2,503.1,335,0,272.2,928,52,16.600000000000001,7409056]
[332,1,158.5,0,0,0,13,18,0,0,163,158.5,0,0,0,0,0,0,0,1,0,49,0,0,71,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A129:A1437, \"=\" & A128,'PreliminaryHD AR - School Level'!M129:M1437)","v":0.5},343.6,0,0,158.5,0,0,1,0,49,0,71,163,13,0.5,1610011]
[333,1,1075.7,0,0,0,101,108,0,0,1111,1088.7,0,13,0,296.12,0,4.07,0,28,0,416,0,0,172,0,0,0,0,0,0,7.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A130:A1438, \"=\" & A129,'PreliminaryHD AR - School Level'!M130:M1438)","v":13.1},1614.9,0,0,1075.7,13,4.0999999999999996,28,296.10000000000002,416,0,172,1111,101,13.1,7472392]
[334,1,159,0,0,0,13,10,0,0,161,159,0,0,0,39.6,0,0,0,0,0,80,0,0,24,0,2,0,0,0,0,8.1999999999999993,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A131:A1439, \"=\" & A130,'PreliminaryHD AR - School Level'!M131:M1439)","v":7.6},394.9,0,0,159,0,0,0,39.6,80,0,24,161,13,8.1999999999999993,2139024]
[335,1,375.5,0,0,0,22,30,0,0,393,381.5,0,6,0,120.95,0,0,0,0,0,124,0,0,278,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A132:A1440, \"=\" & A131,'PreliminaryHD AR - School Level'!M132:M1440)","v":0},687.5,0,0,375.5,6,0,0,121,124,0,278,393,22,0,3039753]
[336,1,1089,0,0,0,82,86,0,0,1096,1089,0,0,0,320,0,98.98,0,32,0,364,0,1,386,0,6,0,200,529,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A133:A1441, \"=\" & A132,'PreliminaryHD AR - School Level'!M133:M1441)","v":0.8},1727,0,0,1089,0,99,32,320,364,529,386,1096,82,0.8,7791820]
[337,1,793.7,0,0,0,62,52.7,0,0,804,793.7,0,0,0,184.8,0,0,0,0,0,313,0,0,553,0,0,0,0,0,0,8.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A134:A1442, \"=\" & A133,'PreliminaryHD AR - School Level'!M134:M1442)","v":9.3000000000000007},1406.7,{"$f":"D133-I133","v":0},{"$f":"E133-J133","v":0},{"$f":"C133+F133","v":793.7},{"$f":"N133+O133","v":0},{"$f":"R133+S133","v":0},{"$f":"T133+U133","v":0},{"$f":"P133+Q133","v":184.8},{"$f":"V133+W133","v":313},{"$f":"AD133+AE133","v":0},{"$f":"Y133+Z133","v":553},{"$f":"K133+M133","v":804},{"$f":"G133+J133","v":62},{"$f":"MAX(AF133,AG133)","v":9.3000000000000007},6780506]
[338,1,356.5,0,0,0,35,29,0,0,372,362,0,5.5,0,30.18,0,0,0,0,0,103,0,0,129,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A135:A1443, \"=\" & A134,'PreliminaryHD AR - School Level'!M135:M1443)","v":0},646.6,0,0,356.5,5.5,0,0,30.2,103,0,129,372,35,0,3301065]
[339,1,448.5,0,0,0,40,29,0,0,471,455.5,0,7,0,84.5,0,0,0,0,0,119,0,0,215,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A136:A1444, \"=\" & A135,'PreliminaryHD AR - School Level'!M136:M1444)","v":0},767,0,0,448.5,7,0,0,84.5,119,0,215,471,40,0,3844558]
[340,1,848.2,0,0,0,61,58,0,0,855,848.2,0,0,0,180.37,0,0,0,0,0,188,0,1,505,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A137:A1445, \"=\" & A136,'PreliminaryHD AR - School Level'!M137:M1445)","v":0},1320.5,0,0,848.2,0,0,0,180.4,188,0,505,855,61,0,6558223]
[341,1,562.9,0,0,0,41,39,0,0,593,575.9,0,13,0,81.52,0,0,0,0,0,255,0,0,297,0,0,0,0,0,0,14.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A138:A1446, \"=\" & A137,'PreliminaryHD AR - School Level'!M138:M1446)","v":14.3},1030.0999999999999,0,0,562.9,13,0,0,81.5,255,0,297,593,41,14.3,5273098]
[342,1,467.6,0,0,0,21,38,0,0,492,475.6,0,8,0,114.62,0,0,0,0,0,129,0,0,239.5,0,0,0,0,9.1,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A139:A1447, \"=\" & A138,'PreliminaryHD AR - School Level'!M139:M1447)","v":0},787.9,0,0,467.6,8,0,0,114.6,129,9.1,239.5,492,21,0,4139800]
[343,1,727.5,0,0,0,41,44,0,0,743,733,0,5.5,0,93.42,0,0,0,2,0,212,0,0,476,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A140:A1448, \"=\" & A139,'PreliminaryHD AR - School Level'!M140:M1448)","v":0},1235.4000000000001,0,0,727.5,5.5,0,2,93.4,212,0,476,743,41,0,5988169]
[344,1,359,0,0,0,20,20,0,0,369,362.5,0,3.5,0,82.13,0,0,0,0,0,132,0,0,75,0,0,0,0,0,0,0.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A141:A1449, \"=\" & A140,'PreliminaryHD AR - School Level'!M141:M1449)","v":4.5999999999999996},605.5,0,0,359,3.5,0,0,82.1,132,0,75,369,20,4.5999999999999996,2885013]
[345,1,3839.7,0,0,0,227,295,0,0,3936,3869.2,0,29.5,0,718.42,0,19.100000000000001,0,35,0,1085,0,0,1867,0,3,0,41,614,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A142:A1450, \"=\" & A141,'PreliminaryHD AR - School Level'!M142:M1450)","v":30.2},4903.6000000000004,0,0,3839.7,29.5,19.100000000000001,35,718.4,1085,614,1867,3936,227,30.2,24074798]
[346,1,572.5,0,0,0,37,56,0,0,593,580,0,7.5,0,170,0,1.1000000000000001,0,13,0,287,0,0,352,0,2,0,1,0,0,26.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A143:A1451, \"=\" & A142,'PreliminaryHD AR - School Level'!M143:M1451)","v":24.5},1038.0999999999999,0,0,572.5,7.5,1.1000000000000001,13,170,287,0,352,593,37,26.9,4654962]
[347,1,313,0,0,0,26,21,0,0,320,314.5,0,1.5,0,185.53,0,265.37,0,63,0,137,0,1,160.5,0,0,0,0,0,0,7.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A144:A1452, \"=\" & A143,'PreliminaryHD AR - School Level'!M144:M1452)","v":7.7},646.1,0,0,313,1.5,265.39999999999998,63,185.5,137,0,160.5,320,26,7.7,3176357]
[348,1,1339.9,0,0,0,86,79,0,0,1386,1352.9,0,13,0,287.02,0,0,0,2,0,335,0,1,499,0,2,3.6,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A145:A1453, \"=\" & A144,'PreliminaryHD AR - School Level'!M145:M1453)","v":0},1836.4,0,0,1339.9,13,0,2,287,335,0,499,1386,86,0,8923743]
[349,1,230.1,0,0,0,6,24,0,0,246,233.6,0,3.5,0,214.42,0,42.87,0,20,0,108,0,0,10.5,0,0,0,0,0,0,6.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A146:A1454, \"=\" & A145,'PreliminaryHD AR - School Level'!M146:M1454)","v":10.7},483.8,0,0,230.1,3.5,42.9,20,214.4,108,0,10.5,246,6,10.7,2286625]
[350,1,303.5,0,0,0,23,18,0,0,319,309.5,0,6,0,103.5,0,106.83,0,52,0,134,0,0,45,0,0,0,0,0,0,6.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A147:A1455, \"=\" & A146,'PreliminaryHD AR - School Level'!M147:M1455)","v":6.6},602,0,0,303.5,6,106.8,52,103.5,134,0,45,319,23,6.6,2826634]
[351,1,222.5,0,0,0,12,15,0,0,237,228.5,0,6,0,14.37,0,212.08,0,85,0,121,0,0,69.5,0,0,0,0,0,0,12.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A148:A1456, \"=\" & A147,'PreliminaryHD AR - School Level'!M148:M1456)","v":8.6999999999999993},503,0,0,222.5,6,212.1,85,14.4,121,0,69.5,237,12,12.7,2399995]
[352,1,897.5,0,0,0,62,74,0,0,931,909.5,0,12,0,221.63,0,380.98,0,109,0,383,0,0,165,0,5,0,0,0,0,16.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A149:A1457, \"=\" & A148,'PreliminaryHD AR - School Level'!M149:M1457)","v":11.5},1474.3,0,0,897.5,12,381,109,221.6,383,0,165,931,62,16.5,7202730]
[353,1,1528.9,0,0,0,124,107,0,0,1561,1534.9,0,6,0,338.25,0,4.92,0,19,0,691,0,0,207,0,0,0,0,461,0,44.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A150:A1458, \"=\" & A149,'PreliminaryHD AR - School Level'!M150:M1458)","v":41.3},2246.1999999999998,0,0,1528.9,6,4.9000000000000004,19,338.3,691,461,207,1561,124,44.8,11316149]
[355,1,450.6,0,0,0,44,30.6,0,0,510,450.6,0,0,0,112.5,0,0,0,0,0,170,0,0,85.2,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A151:A1459, \"=\" & A150,'PreliminaryHD AR - School Level'!M151:M1459)","v":0},763,0,0,450.6,0,0,0,112.5,170,0,85.2,510,44,0,3698339]
[356,1,444.5,0,0,0,34,26.2,0,0,522,444.5,0,0,0,185.47,0,0,0,0,0,94,0,0,150.9,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A152:A1460, \"=\" & A151,'PreliminaryHD AR - School Level'!M152:M1460)","v":0},793.7,0,0,444.5,0,0,0,185.5,94,0,150.9,522,34,0,3728785]
[357,1,616,0,0,0,49,39,0,0,646,627,0,11,0,131.07,0,0,0,0,0,199,0,0,147.5,0,4,0,0,135.1,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A153:A1461, \"=\" & A152,'PreliminaryHD AR - School Level'!M153:M1461)","v":0.9},1019.4,0,0,616,11,0,0,131.1,199,135.1,147.5,646,49,0.9,5222281]
[358,1,369.9,0,0,0,22,26,0,0,380,370.9,0,1,0,63.88,0,0,0,1,0,128,0,0,116,0,49,1.1000000000000001,45,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A154:A1462, \"=\" & A153,'PreliminaryHD AR - School Level'!M154:M1462)","v":6.1},551.29999999999995,0,0,369.9,1,0,1,63.9,128,0,116,380,22,6.1,3178051]
[359,1,170,0,0,0,15,8,0,0,177,171.5,0,1.5,0,86.5,0,0,0,0,0,65,0,0,47,0,0,0,0,0,0,0.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A155:A1463, \"=\" & A154,'PreliminaryHD AR - School Level'!M155:M1463)","v":3.4},392,0,0,170,1.5,0,0,86.5,65,0,47,177,15,3.4,1863191]
[360,1,241,0,0,0,16,24,0,0,253,245,0,4,0,52.53,0,0,0,0,0,113,0,0,30,0,2,0,0,0,0,7.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A156:A1464, \"=\" & A155,'PreliminaryHD AR - School Level'!M156:M1464)","v":7.7},473.4,0,0,241,4,0,0,52.5,113,0,30,253,16,7.7,2246991]
[361,1,778.3,0,0,0,67,65.599999999999994,0,0,834,793.3,0,15,0,94.58,0,158.5,0,74,0,421,0,0,403,0,3,0,54,0,0,44.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A157:A1465, \"=\" & A156,'PreliminaryHD AR - School Level'!M157:M1465)","v":39.5},1456.4,0,0,778.3,15,158.5,74,94.6,421,0,403,834,67,44.2,6909183]
[362,1,882.4,0,0,0,58,53,0,0,891,882.4,0,0,0,194.77,0,6.67,0,8,0,337,0,0,662.5,0,0,0,0,0,0,6.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A158:A1466, \"=\" & A157,'PreliminaryHD AR - School Level'!M158:M1466)","v":13.7},1503.8,0,0,882.4,0,6.7,8,194.8,337,0,662.5,891,58,13.7,7626580]
[363,1,956,0,0,0,80,71,0,0,979,965.5,0,9.5,0,114.92,0,655.6,0,172,0,406,0,0,73,0,0,0,0,0,0,18.399999999999999,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A159:A1467, \"=\" & A158,'PreliminaryHD AR - School Level'!M159:M1467)","v":19.600000000000001},1547.6,0,0,956,9.5,655.6,172,114.9,406,0,73,979,80,19.600000000000001,6987666]
[364,1,735.4,0,0,0,39,62,0,0,777,740.9,0,5.5,0,349.98,0,0,0,5,0,254,0,0,201.4,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A160:A1468, \"=\" & A159,'PreliminaryHD AR - School Level'!M160:M1468)","v":6.3},1164.5999999999999,0,0,735.4,5.5,0,5,350,254,0,201.4,777,39,6.3,5297935]
[365,1,998,0,0,0,62,65,0,0,1023,1003.5,0,5.5,0,218.55,0,0,0,0,0,349,0,0,347,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A161:A1469, \"=\" & A160,'PreliminaryHD AR - School Level'!M161:M1469)","v":7.9},1546.4,0,0,998,5.5,0,0,218.6,349,0,347,1023,62,7.9,7206794]
[366,1,456,0,0,0,34,40,0,0,480,465.5,0,9.5,0,134.19999999999999,0,0,0,0,0,253,0,0,179,0,2,0,0,0,0,26.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A162:A1470, \"=\" & A161,'PreliminaryHD AR - School Level'!M162:M1470)","v":24.4},860.7,0,0,456,9.5,0,0,134.19999999999999,253,0,179,480,34,26.6,3991533]
[367,1,1108.5,0,0,0,72,94,0,0,1149,1117.5,0,9,0,277.7,0,0,0,0,0,622,0,0,197,0,0,0,0,0,0,65.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A163:A1471, \"=\" & A162,'PreliminaryHD AR - School Level'!M163:M1471)","v":62.7},1808.7,0,0,1108.5,9,0,0,277.7,622,0,197,1149,72,65.3,9379648]
[368,1,2034.5,0,0,0,142,158,0,0,2051,2034.5,0,0,0,476.58,0,11.17,0,23,0,629,0,0,875.6,0,6,0,0,150,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A164:A1472, \"=\" & A163,'PreliminaryHD AR - School Level'!M164:M1472)","v":0},2618.5,0,0,2034.5,0,11.2,23,476.6,629,150,875.6,2051,142,0,12581569]
[369,1,222,0,0,0,9,17,0,0,239,230.5,0,8.5,0,62.97,0,1.33,0,9,0,107,0,0,29,0,0,0,0,0,0,7.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A165:A1473, \"=\" & A164,'PreliminaryHD AR - School Level'!M165:M1473)","v":7.3},479.4,0,0,222,8.5,1.3,9,63,107,0,29,239,9,7.3,2352323]
[371,1,194,0,0,0,14,16,0,0,198,195.5,0,1.5,0,82.02,0,165.02,0,40,0,63,0,0,41.5,0,8,0,30,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A166:A1474, \"=\" & A165,'PreliminaryHD AR - School Level'!M166:M1474)","v":0},446.2,0,0,194,1.5,165,40,82,63,0,41.5,198,14,0,2150190]
[372,1,704.6,0,0,0,58,52,0,0,725,710.1,0,5.5,0,91.48,0,1.25,0,1,0,102,0,0,299,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A167:A1475, \"=\" & A166,'PreliminaryHD AR - School Level'!M167:M1475)","v":0},1051,0,0,704.6,5.5,1.3,1,91.5,102,0,299,725,58,0,4801870]
[373,1,3323.2,0,0,0,259,255.7,0,0,3534,3351.2,0,28,0,718.2,0,520.20000000000005,0,216,0,1464,0,1,420,0,2,4.8,6,0,0,65.900000000000006,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A168:A1476, \"=\" & A167,'PreliminaryHD AR - School Level'!M168:M1476)","v":79.3},4506,0,0,3323.2,28,520.20000000000005,216,718.2,1464,0,420,3534,259,79.3,21176269]
[374,1,430.2,0,0,0,41,28,0,0,449,436.7,0,6.5,0,5.6,0,790.8,0,152,0,223,0,0,91,0,2,2,0,0,0,22.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A169:A1477, \"=\" & A168,'PreliminaryHD AR - School Level'!M169:M1477)","v":19.7},874.3,0,0,430.2,6.5,790.8,152,5.6,223,0,91,449,41,22.9,3879541]
[375,1,1914.7,0,0,0,109,128,0,0,1931,1914.7,0,0,0,608.9,0,3.98,0,17,0,399,0,0,684,0,13,0.8,28,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A170:A1478, \"=\" & A169,'PreliminaryHD AR - School Level'!M170:M1478)","v":0.3},2342,0,0,1914.7,0,4,17,608.9,399,0,684,1931,109,0.3,11119554]
[376,1,489.5,0,0,0,35,34,0,0,498,493,0,3.5,0,221.17,0,7.5,0,5,0,138,0,0,115,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A171:A1479, \"=\" & A170,'PreliminaryHD AR - School Level'!M171:M1479)","v":0},849.8,0,0,489.5,3.5,7.5,5,221.2,138,0,115,498,35,0,4104948]
[377,1,484,0,0,0,33,31,0,0,492,487,0,3,0,98.82,0,0,0,3,0,162,0,0,302,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A172:A1480, \"=\" & A171,'PreliminaryHD AR - School Level'!M172:M1480)","v":0},973.2,0,0,484,3,0,3,98.8,162,0,302,492,33,0,5096400]
[378,1,663.5,0,0,0,40,49,0,0,665,663.5,0,0,0,144.87,0,0,0,3,0,121,0,0,408.7,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A173:A1481, \"=\" & A172,'PreliminaryHD AR - School Level'!M173:M1481)","v":0},1091.3,0,0,663.5,0,0,3,144.9,121,0,408.7,665,40,0,5212607]
[379,1,1291.0999999999999,0,0,0,102,97.2,0,0,1303,1291.0999999999999,0,0,0,406.17,0,12.68,0,8,0,390,0,0,393,0,4,0,15,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A174:A1482, \"=\" & A173,'PreliminaryHD AR - School Level'!M174:M1482)","v":0},1864.7,0,0,1291.0999999999999,0,12.7,8,406.2,390,0,393,1303,102,0,9091389]
[380,1,527.5,0,0,0,59,41,0,0,548,536.5,0,9,0,3.63,0,0,0,0,0,102,0,0,275,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A175:A1483, \"=\" & A174,'PreliminaryHD AR - School Level'!M175:M1483)","v":0},935.9,0,0,527.5,9,0,0,3.6,102,0,275,548,59,0,4143406]
[381,1,329.5,0,0,0,20,25,0,0,331,329.5,0,0,0,132.93,0,14.37,0,16,0,68,0,0,65,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A176:A1484, \"=\" & A175,'PreliminaryHD AR - School Level'!M176:M1484)","v":0},585.70000000000005,0,0,329.5,0,14.4,16,132.9,68,0,65,331,20,0,2672403]
[382,1,1117,0,0,0,98,98,0,0,1155,1127,0,10,0,383.33,0,373.83,0,104,0,451,0,1,162,0,19,0.6,90,0,0,12.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A177:A1485, \"=\" & A176,'PreliminaryHD AR - School Level'!M177:M1485)","v":15.7},1663.8,0,0,1117,10,373.8,104,383.3,451,0,162,1155,98,15.7,8303584]
[383,1,6329.6,53,40,50,530,555.79999999999995,3,7,6438,6353.1,50,23.5,1,651,0,972.72,0,425,0,2029,15,0,2818,22.5,128,0,10,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A178:A1486, \"=\" & A177,'PreliminaryHD AR - School Level'!M178:M1486)","v":67.400000000000006},7982.1,50,33,6379.6,24.5,972.7,425,651,2044,0,2840.5,6488,537,67.400000000000006,39431583]
[384,1,208,0,0,0,19,25,0,0,217,210.5,0,2.5,0,83.2,0,0,0,0,0,37,0,0,154.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A179:A1487, \"=\" & A178,'PreliminaryHD AR - School Level'!M179:M1487)","v":0},434.9,0,0,208,2.5,0,0,83.2,37,0,154.5,217,19,0,2091933]
[385,1,5236.8,0,0,0,379,343,0,0,5316,5260.8,0,24,0,745.25,0,503.48,0,259,0,657,0,0,1742,0,434,450.2,24,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A180:A1488, \"=\" & A179,'PreliminaryHD AR - School Level'!M180:M1488)","v":0},6024.9,0,0,5236.8,24,503.5,259,745.3,657,0,1742,5316,379,0,31849121]
[386,1,218,0,0,0,11,18,0,0,230,223.5,0,5.5,0,55.83,0,0,0,0,0,80,0,0,64,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A181:A1489, \"=\" & A180,'PreliminaryHD AR - School Level'!M181:M1489)","v":1},455,0,0,218,5.5,0,0,55.8,80,0,64,230,11,1,2153626]
[387,1,169.5,0,0,0,13,19,0,0,174,171.5,0,2,0,33.57,0,0,0,0,0,89,0,0,115,0,0,0,0,0,0,9.3000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A182:A1490, \"=\" & A181,'PreliminaryHD AR - School Level'!M182:M1490)","v":8.4},423.4,0,0,169.5,2,0,0,33.6,89,0,115,174,13,9.3000000000000007,1918073]
[388,1,428.6,0,0,0,36,29.6,0,0,476,428.6,0,0,0,196.73,0,0,0,0,0,112,0,0,30,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A183:A1491, \"=\" & A182,'PreliminaryHD AR - School Level'!M183:M1491)","v":0},713.4,0,0,428.6,0,0,0,196.7,112,0,30,476,36,0,3209607]
[389,1,639,0,0,0,48,49,0,0,671,651.5,0,12.5,0,233.67,0,0,0,2,0,369,0,0,189,0,0,0,0,0,0,38.700000000000003,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A184:A1492, \"=\" & A183,'PreliminaryHD AR - School Level'!M184:M1492)","v":36.1},1177.9000000000001,0,0,639,12.5,0,2,233.7,369,0,189,671,48,38.700000000000003,5308751]
[390,1,56,0,0,0,2,1,0,0,59,57.5,0,1.5,0,9.75,0,0,0,0,0,36,0,0,16,0,0,0,0,0,0,3.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A185:A1493, \"=\" & A184,'PreliminaryHD AR - School Level'!M185:M1493)","v":3.5},186.2,0,0,56,1.5,0,0,9.8000000000000007,36,0,16,59,2,3.8,945015]
[392,1,271.60000000000002,0,0,0,28,26,0,0,273,271.60000000000002,0,0,0,0,0,0,0,0,0,116,0,0,61,0,0,0,0,0,0,6.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A186:A1494, \"=\" & A185,'PreliminaryHD AR - School Level'!M186:M1494)","v":6.1},525.79999999999995,0,0,271.60000000000002,0,0,0,0,116,0,61,273,28,6.1,2487726]
[393,1,309.5,0,0,0,19,27,0,0,311,309.5,0,0,0,116.8,0,0,0,0,0,120,0,0,81,0,0,0,0,0,0,3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A187:A1495, \"=\" & A186,'PreliminaryHD AR - School Level'!M187:M1495)","v":3.1},558.6,0,0,309.5,0,0,0,116.8,120,0,81,311,19,3.1,2603099]
[394,1,1534.5,0,0,0,85,98,0,0,1576,1549.5,0,15,0,313.60000000000002,0,57.82,0,29,0,351,0,0,557,0,21,0,3,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A188:A1496, \"=\" & A187,'PreliminaryHD AR - School Level'!M188:M1496)","v":0},1941.6,0,0,1534.5,15,57.8,29,313.60000000000002,351,0,557,1576,85,0,9379360]
[395,1,289,0,0,0,19,17,0,0,290,289,0,0,0,99.53,0,0,0,0,0,114,0,0,79,0,0,0,0,0,0,3.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A189:A1497, \"=\" & A188,'PreliminaryHD AR - School Level'!M189:M1497)","v":3.5},544.29999999999995,0,0,289,0,0,0,99.5,114,0,79,290,19,3.5,2456880]
[396,1,654.79999999999995,0,0,0,45,23,0,0,670,658.8,0,4,0,393.3,0,7.63,0,11,0,204,0,0,199.5,0,1,0,14,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A190:A1498, \"=\" & A189,'PreliminaryHD AR - School Level'!M190:M1498)","v":0.9},1087,0,0,654.79999999999995,4,7.6,11,393.3,204,0,199.5,670,45,0.9,5340073]
[397,1,194.5,0,0,0,12,8,0,0,197,194.5,0,0,0,105.32,0,0,0,0,0,69,0,0,148.5,0,97,1.1000000000000001,300,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A191:A1499, \"=\" & A190,'PreliminaryHD AR - School Level'!M191:M1499)","v":0},466.1,0,0,194.5,0,0,0,105.3,69,0,148.5,197,12,0,2992870]
[398,1,243,0,0,0,21,14,0,0,248,244.5,0,1.5,0,103.83,0,0,0,0,0,103,0,0,75,0,4,0,2,0,0,4.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A192:A1500, \"=\" & A191,'PreliminaryHD AR - School Level'!M192:M1500)","v":5.6},493.8,0,0,243,1.5,0,0,103.8,103,0,75,248,21,5.6,2444262]
[399,1,110.1,0,0,0,7,9.6,0,0,116,112.6,0,2.5,0,44.87,0,0,0,2,0,37,0,0,26,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A193:A1501, \"=\" & A192,'PreliminaryHD AR - School Level'!M193:M1501)","v":0},259.8,0,0,110.1,2.5,0,2,44.9,37,0,26,116,7,0,1303724]
[400,1,820,0,0,0,47,51,0,0,847,829,0,9,0,229.33,0,5.8,0,9,0,199,0,0,277,0,62,149.6,45,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A194:A1502, \"=\" & A193,'PreliminaryHD AR - School Level'!M194:M1502)","v":0},1326.8,0,0,820,9,5.8,9,229.3,199,0,277,847,47,0,7257099]
[401,1,163,0,0,0,11,11,0,0,169,165.5,0,2.5,0,58.48,0,7.9,0,8,0,98,0,0,33,0,0,0,0,0,0,10.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A195:A1503, \"=\" & A194,'PreliminaryHD AR - School Level'!M195:M1503)","v":10.199999999999999},375.6,0,0,163,2.5,7.9,8,58.5,98,0,33,169,11,10.3,1720577]
[402,1,2159.1,0,0,0,154,161.80000000000001,0,0,2275,2172.6,0,13.5,0,587.4,0,25.05,0,33,0,687,0,0,420.1,0,0,0,20,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A196:A1504, \"=\" & A195,'PreliminaryHD AR - School Level'!M196:M1504)","v":13.9},2716.5,0,0,2159.1,13.5,25.1,33,587.4,687,0,420.1,2275,154,13.9,12822964]
[403,1,237.5,0,0,0,10,14,0,0,246,240.5,0,3,0,31.5,0,0,0,0,0,104,0,1,108,0,15,0.5,5,0,0,5.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A197:A1505, \"=\" & A196,'PreliminaryHD AR - School Level'!M197:M1505)","v":5.0999999999999996},476.3,0,0,237.5,3,0,0,31.5,104,0,108,246,10,5.3,2269243]
[404,1,727.5,0,0,0,53,60,0,0,747,736.5,0,9,0,175.57,0,0,0,1,0,318,0,0,270,0,0,0,10,92.9,0,16.899999999999999,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A198:A1506, \"=\" & A197,'PreliminaryHD AR - School Level'!M198:M1506)","v":17.5},1255.4000000000001,{"$f":"D197-I197","v":0},{"$f":"E197-J197","v":0},{"$f":"C197+F197","v":727.5},{"$f":"N197+O197","v":9},{"$f":"R197+S197","v":0},{"$f":"T197+U197","v":1},{"$f":"P197+Q197","v":175.6},{"$f":"V197+W197","v":318},{"$f":"AD197+AE197","v":92.9},{"$f":"Y197+Z197","v":270},{"$f":"K197+M197","v":747},{"$f":"G197+J197","v":53},{"$f":"MAX(AF197,AG197)","v":17.5},5704343]
[405,1,751.8,0,0,0,69,51,0,0,800,767.8,0,16,0,252.23,0,653.70000000000005,0,223,0,460,0,0,70,0,0,0,0,0,0,48.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A199:A1507, \"=\" & A198,'PreliminaryHD AR - School Level'!M199:M1507)","v":47.6},1425.1,0,0,751.8,16,653.70000000000005,223,252.2,460,0,70,800,69,48.3,6855067]
[407,1,848.2,0,0,0,69,72.2,0,0,855,848.2,0,0,0,205.63,0,0,0,4,0,365,0,0,125.5,0,0,0,0,0,0,19.600000000000001,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A200:A1508, \"=\" & A199,'PreliminaryHD AR - School Level'!M200:M1508)","v":21.2},1339.9,0,0,848.2,0,0,4,205.6,365,0,125.5,855,69,21.2,6181659]
[408,1,501,0,0,0,44,41,0,0,504,501,0,0,0,199.87,0,0,0,0,0,163,0,2,166,0,6,4.7,6,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A201:A1509, \"=\" & A200,'PreliminaryHD AR - School Level'!M201:M1509)","v":1},872.3,0,0,501,0,0,0,199.9,163,0,166,504,44,1,4352217]
[409,1,1672,0,0,0,136,122,0,0,1727,1689.5,0,17.5,0,179.32,0,8.18,0,15,0,956,0,0,209,0,2,0,0,0,0,100.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A202:A1510, \"=\" & A201,'PreliminaryHD AR - School Level'!M202:M1510)","v":92.5},2386.4,0,0,1672,17.5,8.1999999999999993,15,179.3,956,0,209,1727,136,100.4,11559714]
[410,1,568,0,0,0,55,47.1,0,0,578,570.5,0,2.5,0,343.87,0,16.600000000000001,0,13,0,154,0,0,152,0,5,0.3,3,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A203:A1511, \"=\" & A202,'PreliminaryHD AR - School Level'!M203:M1511)","v":0},939.7,0,0,568,2.5,16.600000000000001,13,343.9,154,0,152,578,55,0,4690111]
[411,1,285.60000000000002,0,0,0,21,10.6,0,0,301,290.10000000000002,0,4.5,0,150.30000000000001,0,0,0,1,0,62,0,0,107,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A204:A1512, \"=\" & A203,'PreliminaryHD AR - School Level'!M204:M1512)","v":0},506,0,0,285.60000000000002,4.5,0,1,150.30000000000001,62,0,107,301,21,0,2528988]
[412,1,400.5,0,0,0,24,31,0,0,405,400.5,0,0,0,54.45,0,0,0,0,0,84,0,0,110.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A205:A1513, \"=\" & A204,'PreliminaryHD AR - School Level'!M205:M1513)","v":0},642.4,0,0,400.5,0,0,0,54.5,84,0,110.5,405,24,0,2929187]
[413,1,1814.2,0,0,0,122,120,0,0,1869,1831.7,0,17.5,0,523.25,0,116.55,0,46,0,950,0,0,622,0,0,0,6,0,0,99.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A206:A1514, \"=\" & A205,'PreliminaryHD AR - School Level'!M206:M1514)","v":84.8},2593.1,0,0,1814.2,17.5,116.6,46,523.29999999999995,950,0,622,1869,122,99.8,12710249]
[415,1,913,0,0,0,81,78,0,0,919,913,0,0,0,410.5,0,0,0,1,0,387,0,1,256,0,3,0,0,0,0,19.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A207:A1515, \"=\" & A206,'PreliminaryHD AR - School Level'!M207:M1515)","v":21.1},1466.1,0,0,913,0,0,1,410.5,387,0,256,919,81,21.1,7000000]
[416,1,1694.9,0,0,0,121,115,0,0,1705,1694.9,0,0,0,0.42,0,49.5,0,27,0,283,0,0,618,0,16,1.5,4,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A208:A1516, \"=\" & A207,'PreliminaryHD AR - School Level'!M208:M1516)","v":0},2096.9,0,0,1694.9,0,49.5,27,0.4,283,0,618,1705,121,0,9801991]
[417,1,745.5,0,0,0,60,51,0,0,766,754.5,0,9,0,167.73,0,21.48,0,18,0,258,0,0,215,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A209:A1517, \"=\" & A208,'PreliminaryHD AR - School Level'!M209:M1517)","v":2.7},1225,0,0,745.5,9,21.5,18,167.7,258,0,215,766,60,2.7,5605217]
[418,1,2375,0,0,0,168,185.2,0,0,2410,2382,0,7,0,539.25,0,47.05,0,55,0,738,0,1,167,0,1,0,50,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A210:A1518, \"=\" & A209,'PreliminaryHD AR - School Level'!M210:M1518)","v":17.2},2920.6,0,0,2375,7,47.1,55,539.29999999999995,738,0,167,2410,168,17.2,15573578]
[419,1,333.9,0,0,0,24,18,0,0,344,337.9,0,4,0,85.43,0,0,0,0,0,114,0,0,189,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A211:A1519, \"=\" & A210,'PreliminaryHD AR - School Level'!M211:M1519)","v":0.1},646.6,0,0,333.9,4,0,0,85.4,114,0,189,344,24,0.1,3098641]
[420,1,664.8,0,0,0,52,44,0,0,681,668.8,0,4,0,90.75,0,0,0,1,0,270,0,1,90,0,4,0,10,0,0,8.8000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A212:A1520, \"=\" & A211,'PreliminaryHD AR - School Level'!M212:M1520)","v":11},1083.7,0,0,664.8,4,0,1,90.8,270,0,90,681,52,11,5258608]
[421,1,430,0,0,0,34,24.5,0,0,444,433,0,3,0,43.53,0,0,0,0,0,120,0,0,193,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A213:A1521, \"=\" & A212,'PreliminaryHD AR - School Level'!M213:M1521)","v":0},725.3,0,0,430,3,0,0,43.5,120,0,193,444,34,0,3518145]
[422,1,238,0,0,0,29,18,0,0,249,241.5,0,3.5,0,56,0,0,0,0,0,64,0,0,93,0,104,3.3,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A214:A1522, \"=\" & A213,'PreliminaryHD AR - School Level'!M214:M1522)","v":0},479,0,0,238,3.5,0,0,56,64,0,93,249,29,0,2919305]
[423,1,397,0,0,0,24,39,0,0,410,402,0,5,0,73.95,0,0,0,0,0,90,0,0,72,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A215:A1523, \"=\" & A214,'PreliminaryHD AR - School Level'!M215:M1523)","v":0},645.20000000000005,0,0,397,5,0,0,74,90,0,72,410,24,0,3147514]
[426,1,204.5,0,0,0,25,15,0,0,206,204.5,0,0,0,50.63,0,1,0,1,0,82,0,0,94,0,0,0,0,0,0,2.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A216:A1524, \"=\" & A215,'PreliminaryHD AR - School Level'!M216:M1524)","v":4.5},457,0,0,204.5,0,1,1,50.6,82,0,94,206,25,4.5,2127587]
[428,1,2857.4,0,0,0,188,226,0,0,2938,2878.9,0,21.5,0,630.4,0,2202.33,0,784,0,1666,0,0,185,0,0,0,0,0,0,174.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A217:A1525, \"=\" & A216,'PreliminaryHD AR - School Level'!M217:M1525)","v":170.3},4319.6000000000004,0,0,2857.4,21.5,2202.3000000000002,784,630.4,1666,0,185,2938,188,174.9,20163800]
[429,1,334.5,0,0,0,22,28,0,0,337,334.5,0,0,0,110.15,0,0,0,0,0,86,0,0,89,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A218:A1526, \"=\" & A217,'PreliminaryHD AR - School Level'!M218:M1526)","v":0},561.5,0,0,334.5,0,0,0,110.2,86,0,89,337,22,0,2627535]
[430,1,564.5,0,0,0,46,47,0,0,570,564.5,0,0,0,13.55,0,39.58,0,29,0,319,0,0,303.5,0,0,0,0,0,0,33.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A219:A1527, \"=\" & A218,'PreliminaryHD AR - School Level'!M219:M1527)","v":31.7},1064.5999999999999,0,0,564.5,0,39.6,29,13.6,319,0,303.5,570,46,33.5,5012307]
[431,1,703.3,0,0,0,50,47.2,0,0,738,716.3,0,13,0,400.17,0,0.32,0,2,0,321,0,1,76.5,0,0,0,0,221,0,18.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A220:A1528, \"=\" & A219,'PreliminaryHD AR - School Level'!M220:M1528)","v":21.4},1282.5,0,0,703.3,13,0.3,2,400.2,321,221,76.5,738,50,21.4,6113957]
[432,1,287,0,0,0,22,27,0,0,289,287,0,0,0,110.42,0,0,0,0,0,45,0,0,52,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A221:A1529, \"=\" & A220,'PreliminaryHD AR - School Level'!M221:M1529)","v":0},497.9,0,0,287,0,0,0,110.4,45,0,52,289,22,0,2209309]
[434,1,989.9,0,0,0,68,67.599999999999994,0,0,1033,1001.4,0,11.5,0,0.42,0,1,0,1,0,376,0,0,747.5,0,0,1,15,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A222:A1530, \"=\" & A221,'PreliminaryHD AR - School Level'!M222:M1530)","v":10.3},1582.9,0,0,989.9,11.5,1,1,0.4,376,0,747.5,1033,68,10.3,8067602]
[435,1,1509.2,0,0,0,113,95.9,0,0,1582,1509.2,0,0,0,554.1,0,42.82,0,24,0,537,0,1,236.3,0,7,4.5999999999999996,16,248.4,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A223:A1531, \"=\" & A222,'PreliminaryHD AR - School Level'!M223:M1531)","v":8.6999999999999993},2083.8000000000002,0,0,1509.2,0,42.8,24,554.1,537,248.4,236.3,1582,113,8.6999999999999993,10277704]
[436,1,768,0,0,0,47,65,0,0,772,768,0,0,0,208.93,0,1.1000000000000001,0,13,0,298,0,0,290.5,0,8,0,0,0,0,7.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A224:A1532, \"=\" & A223,'PreliminaryHD AR - School Level'!M224:M1532)","v":7.6},1244.5999999999999,0,0,768,0,1.1000000000000001,13,208.9,298,0,290.5,772,47,7.6,5634712]
[437,1,6219.3,0,0,0,464,382,0,0,6326,6254.3,0,35,0,1363.3,0,3.95,0,212,0,1533,0,0,3332.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A225:A1533, \"=\" & A224,'PreliminaryHD AR - School Level'!M225:M1533)","v":44.9},7844.7,0,0,6219.3,35,4,212,1363.3,1533,0,3332.5,6326,464,44.9,37400681]
[438,1,392.5,0,0,0,25,28,0,0,393,392.5,0,0,0,90.83,0,6.33,0,20,0,89,0,0,121,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A226:A1534, \"=\" & A225,'PreliminaryHD AR - School Level'!M226:M1534)","v":0},701,0,0,392.5,0,6.3,20,90.8,89,0,121,393,25,0,3333393]
[439,1,475.5,0,0,0,34,34,0,0,476,475.5,0,0,0,215.23,0,0,0,0,0,122,0,0,66,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A227:A1535, \"=\" & A226,'PreliminaryHD AR - School Level'!M227:M1535)","v":0},771.5,0,0,475.5,0,0,0,215.2,122,0,66,476,34,0,3671098]
[440,1,758,0,0,0,46,67,0,0,777,765.5,0,7.5,0,496.68,0,48.63,0,19,0,239,0,0,335,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A228:A1536, \"=\" & A227,'PreliminaryHD AR - School Level'!M228:M1536)","v":0.6},1233.3,0,0,758,7.5,48.6,19,496.7,239,0,335,777,46,0.6,5654469]
[443,1,6707.5,0,0,0,558,542.20000000000005,0,0,6939,6786,0,78.5,0,1665.27,0,13774.23,0,4018,0,4776,0,1,2692,0,2,0,40,209.9,0,501.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A229:A1537, \"=\" & A228,'PreliminaryHD AR - School Level'!M229:M1537)","v":501.4},11335,0,0,6707.5,78.5,13774.2,4018,1665.3,4776,209.9,2692,6939,558,501.5,52392907]
[444,1,284.5,0,0,0,18,21.5,0,0,299,290.5,0,6,0,11.2,0,3,0,3,0,60,0,1,149.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A230:A1538, \"=\" & A229,'PreliminaryHD AR - School Level'!M230:M1538)","v":0},562.5,0,0,284.5,6,3,3,11.2,60,0,149.5,299,18,0,2682017]
[445,1,1708.9,0,0,0,142,132,0,0,1807,1743.9,0,35,0,387.4,0,359.87,0,189,0,1248,0,0,407,0,23,10.5,0,0,0,131,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A231:A1539, \"=\" & A230,'PreliminaryHD AR - School Level'!M231:M1539)","v":131},2666.8,0,0,1708.9,35,359.9,189,387.4,1248,0,407,1807,142,131,12201579]
[446,1,1986.3,0,0,0,164,170.7,0,0,2149,2006.3,0,20,0,289.5,0,73.23,0,55,0,1099,0,0,382,0,0,0,0,0,0,115.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A232:A1540, \"=\" & A231,'PreliminaryHD AR - School Level'!M232:M1540)","v":100},2852.5,0,0,1986.3,20,73.2,55,289.5,1099,0,382,2149,164,115.4,12694613]
[447,1,794,0,0,0,58,51,0,0,816,803.5,0,9.5,0,184.73,0,0,0,0,0,445,0,0,94,0,0,0,0,0,0,46.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A233:A1541, \"=\" & A232,'PreliminaryHD AR - School Level'!M233:M1541)","v":41.5},1379.9,0,0,794,9.5,0,0,184.7,445,0,94,816,58,46.7,6183261]
[448,1,414.5,0,0,0,21,24,0,0,433,422.5,0,8,0,306.75,0,0,0,0,0,88,0,0,102,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A234:A1542, \"=\" & A233,'PreliminaryHD AR - School Level'!M234:M1542)","v":0},702.7,0,0,414.5,8,0,0,306.8,88,0,102,433,21,0,3464389]
[449,1,624.29999999999995,0,0,0,29,54,0,0,628,624.29999999999995,0,0,0,228.03,0,0,0,0,0,120,0,0,304.2,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A235:A1543, \"=\" & A234,'PreliminaryHD AR - School Level'!M235:M1543)","v":0},986.9,0,0,624.29999999999995,0,0,0,228,120,0,304.2,628,29,0,4902142]
[450,1,3492,0,0,0,196,251,0,0,3517,3492,0,0,0,453.33,0,186.1,0,104,0,984,0,1,2540,0,5,0.6,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A236:A1544, \"=\" & A235,'PreliminaryHD AR - School Level'!M236:M1544)","v":10.4},4519.5,0,0,3492,0,186.1,104,453.3,984,0,2540,3517,196,10.4,21665301]
[452,1,420.5,0,0,0,30,32,0,0,429,424.5,0,4,0,205.4,0,498.93,0,158,0,164,0,0,120,0,0,0,0,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A237:A1545, \"=\" & A236,'PreliminaryHD AR - School Level'!M237:M1545)","v":3.9},821.9,0,0,420.5,4,498.9,158,205.4,164,0,120,429,30,3.9,3774453]
[453,1,3605.9,25,26,25,286,279,0,0,3763,3653.4,25,47.5,0,620.97,0,102.95,0,94,0,1842,0,0,677,0,70,0,0,0,0,179.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A238:A1546, \"=\" & A237,'PreliminaryHD AR - School Level'!M238:M1546)","v":131.1},5078.8,25,26,3630.9,47.5,103,94,621,1842,0,677,3788,286,179.9,25092515]
[454,1,285.5,0,0,0,20,17,0,0,296,287.5,0,2,0,55.35,0,0.5,0,1,0,96,0,0,47,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A239:A1547, \"=\" & A238,'PreliminaryHD AR - School Level'!M239:M1547)","v":0},515.29999999999995,0,0,285.5,2,0.5,1,55.4,96,0,47,296,20,0,2515367]
[456,1,210.5,0,0,0,10,13,0,0,215,210.5,0,0,0,68.400000000000006,0,0,0,0,0,106,0,0,85,0,0,0,0,0,0,10.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A240:A1548, \"=\" & A239,'PreliminaryHD AR - School Level'!M240:M1548)","v":10.7},493.5,0,0,210.5,0,0,0,68.400000000000006,106,0,85,215,10,10.7,2523824]
[457,1,7182.9,0,0,0,600,538.6,0,0,7483,7276.9,0,94,0,2089,0,9041.1,0,3659,0,4122,0,0,2280,0,49,0.8,65,0,0,432.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A241:A1549, \"=\" & A240,'PreliminaryHD AR - School Level'!M241:M1549)","v":404.3},11370.8,0,0,7182.9,94,9041.1,3659,2089,4122,0,2280,7483,600,432.8,52100861]
[458,1,2422.5,0,0,0,164,169.5,0,0,2445,2422.5,0,0,0,699.97,0,30.53,0,37,0,295,0,0,1348,0,160,4.9000000000000004,0,222.3,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A242:A1550, \"=\" & A241,'PreliminaryHD AR - School Level'!M242:M1550)","v":0},2850.6,0,0,2422.5,0,30.5,37,700,295,222.3,1348,2445,164,0,14408303]
[459,1,227.9,0,0,0,17,23,0,0,235,229.9,0,2,0,28.78,0,7.15,0,8,0,94,0,0,78.5,0,3,0,0,0,0,3.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A243:A1551, \"=\" & A242,'PreliminaryHD AR - School Level'!M243:M1551)","v":3.3},461.8,0,0,227.9,2,7.2,8,28.8,94,0,78.5,235,17,3.3,2101948]
[460,1,808.1,0,0,0,55,55,0,0,812,808.1,0,0,0,265.5,0,82.37,0,31,0,139,0,0,79,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A244:A1552, \"=\" & A243,'PreliminaryHD AR - School Level'!M244:M1552)","v":0},1163.8,0,0,808.1,0,82.4,31,265.5,139,0,79,812,55,0,5302342]
[461,1,672,0,0,0,45,49,0,0,694,680,0,8,0,148.12,0,0,0,4,0,320,0,0,99.5,0,0,0,0,57.3,0,24.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A245:A1553, \"=\" & A244,'PreliminaryHD AR - School Level'!M245:M1553)","v":22.5},1192.3,0,0,672,8,0,4,148.1,320,57.3,99.5,694,45,24.9,5396483]
[462,1,305.5,0,0,0,23,22,0,0,308,305.5,0,0,0,118.05,0,0,0,1,0,144,0,0,130.5,0,0,0,0,0,0,11.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A246:A1554, \"=\" & A245,'PreliminaryHD AR - School Level'!M246:M1554)","v":11.9},596.29999999999995,0,0,305.5,0,0,1,118.1,144,0,130.5,308,23,11.9,2734896]
[463,1,316,0,0,0,23,18,0,0,322,316,0,0,0,121.6,0,0,0,0,0,104,0,0,139,0,0,0,0,20,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A247:A1555, \"=\" & A246,'PreliminaryHD AR - School Level'!M247:M1555)","v":1.2},596.6,0,0,316,0,0,0,121.6,104,20,139,322,23,1.2,2730490]
[464,1,1969.7,0,0,0,110,135.5,0,0,1976,1969.7,0,0,0,673.18,0,0,0,28,0,413,0,0,922,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A248:A1556, \"=\" & A247,'PreliminaryHD AR - School Level'!M248:M1556)","v":0},2416.8000000000002,0,0,1969.7,0,0,28,673.2,413,0,922,1976,110,0,11530069]
[465,1,2147.1,0,0,0,157,143,0,0,2246,2174.1,0,27,0,605.78,0,180.73,0,97,0,979,0,0,583,0,0,0,0,0,0,58.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A249:A1557, \"=\" & A248,'PreliminaryHD AR - School Level'!M249:M1557)","v":45.4},3008.3,0,0,2147.1,27,180.7,97,605.79999999999995,979,0,583,2246,157,58.9,14799366]
[466,1,963,0,0,0,98,96,0,0,996,972,0,9,0,218.17,0,549.63,0,251,0,377,0,0,133,0,6,0,12,0,0,7.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A250:A1558, \"=\" & A249,'PreliminaryHD AR - School Level'!M250:M1558)","v":10.4},1535.8,0,0,963,9,549.6,251,218.2,377,0,133,996,98,10.4,6864858]
[467,1,387.5,0,0,0,33,29,0,0,404,394.5,0,7,0,76.37,0,598.4,0,140,0,148,0,0,75.5,0,0,0,0,0,0,1.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A251:A1559, \"=\" & A250,'PreliminaryHD AR - School Level'!M251:M1559)","v":1.7},749.6,0,0,387.5,7,598.4,140,76.400000000000006,148,0,75.5,404,33,1.7,3330588]
[468,1,57,0,0,0,8,3,0,0,57,57,0,0,0,0.35,0,18.899999999999999,0,14,0,27,0,0,11.5,0,0,0,0,0,0,2.2999999999999998,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A252:A1560, \"=\" & A251,'PreliminaryHD AR - School Level'!M252:M1560)","v":2.2999999999999998},171.9,0,0,57,0,18.899999999999999,14,0.4,27,0,11.5,57,8,2.2999999999999998,830844]
[469,1,2663,0,0,0,146,184,0,0,2667,2663,0,0,0,333.05,0,100.02,0,58,0,571,0,0,685,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A253:A1561, \"=\" & A252,'PreliminaryHD AR - School Level'!M253:M1561)","v":0},3132.1,0,0,2663,0,100,58,333.1,571,0,685,2667,146,0,15494006]
[470,1,2805.3,0,0,0,227,213,0,0,2883,2819.8,0,14.5,0,1108.25,0,1217.78,0,505,0,1696,0,0,777,0,0,0,0,0,0,178.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A254:A1562, \"=\" & A253,'PreliminaryHD AR - School Level'!M254:M1562)","v":169.4},4227.3,0,0,2805.3,14.5,1217.8,505,1108.3,1696,0,777,2883,227,178.1,21163698]
[471,1,166,0,0,0,6,13,0,0,169,166,0,0,0,0,0,0,0,0,0,66,0,0,32,0,0,0,0,0,0,1.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A255:A1563, \"=\" & A254,'PreliminaryHD AR - School Level'!M255:M1563)","v":3},322.39999999999998,0,0,166,0,0,0,0,66,0,32,169,6,3,1424934]
[473,1,1062.5,0,0,0,88,66,0,0,1064,1062.5,0,0,0,181.05,0,2.25,0,2,0,349,0,0,424,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A256:A1564, \"=\" & A255,'PreliminaryHD AR - School Level'!M256:M1564)","v":7.9},1639.2,0,0,1062.5,0,2.2999999999999998,2,181.1,349,0,424,1064,88,7.9,7815899]
[474,1,106.5,0,0,0,11,7,0,0,107,106.5,0,0,0,27.38,0,0,0,1,0,32,0,0,46,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A257:A1565, \"=\" & A256,'PreliminaryHD AR - School Level'!M257:M1565)","v":0},243.4,0,0,106.5,0,0,1,27.4,32,0,46,107,11,0,1140909]
[475,1,7216.7,467.5,308.5,370,825,755,60,48,7360,7246.2,370,29.5,0,1324.45,0,1915.27,0,691,0,2846,150,0,2251,100,9,6.1,80,0,0,73.099999999999994,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A258:A1566, \"=\" & A257,'PreliminaryHD AR - School Level'!M258:M1566)","v":112.5},10746.8,407.5,260.5,7586.7,29.5,1915.3,691,1324.5,2996,0,2351,7730,873,112.5,51751456]
[476,1,91,0,0,0,9,6,0,0,99,95,0,4,0,33.83,0,183.67,0,51,0,29,0,0,33,0,4,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A259:A1567, \"=\" & A258,'PreliminaryHD AR - School Level'!M259:M1567)","v":0},246.8,0,0,91,4,183.7,51,33.799999999999997,29,0,33,99,9,0,1315046]
[477,1,234,0,0,0,17,18,0,0,243,238.5,0,4.5,0,0,0,117.33,0,27,0,66,0,0,51,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A260:A1568, \"=\" & A259,'PreliminaryHD AR - School Level'!M260:M1568)","v":0},457.6,0,0,234,4.5,117.3,27,0,66,0,51,243,17,0,2031042]
[479,1,219,0,0,0,19,13,0,0,221,219.5,0,0.5,0,94.02,0,0,0,1,0,81,0,0,86,0,0,0,0,0,0,0.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A261:A1569, \"=\" & A260,'PreliminaryHD AR - School Level'!M261:M1569)","v":1.4},444.4,0,0,219,0.5,0,1,94,81,0,86,221,19,1.4,2249369]
[480,1,4756.5,0,0,0,334,391,0,0,4966,4851,0,94.5,0,500.65,0,8996.1,0,3166,0,3516,0,1,233,0,0,0,0,2468,0,369.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A262:A1570, \"=\" & A261,'PreliminaryHD AR - School Level'!M262:M1570)","v":369.2},8444,{"$f":"D261-I261","v":0},{"$f":"E261-J261","v":0},{"$f":"C261+F261","v":4756.5},{"$f":"N261+O261","v":94.5},{"$f":"R261+S261","v":8996.1},{"$f":"T261+U261","v":3166},{"$f":"P261+Q261","v":500.7},{"$f":"V261+W261","v":3516},{"$f":"AD261+AE261","v":2468},{"$f":"Y261+Z261","v":233},{"$f":"K261+M261","v":4966},{"$f":"G261+J261","v":334},{"$f":"MAX(AF261,AG261)","v":369.2},36561160]
[481,1,251,0,0,0,22,16,0,0,260,255.5,0,4.5,0,111.47,0,0,0,4,0,108,0,0,125.5,0,0,0,0,0,0,4.9000000000000004,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A263:A1571, \"=\" & A262,'PreliminaryHD AR - School Level'!M263:M1571)","v":5.0999999999999996},558.79999999999995,0,0,251,4.5,0,4,111.5,108,0,125.5,260,22,5.0999999999999996,2530991]
[482,1,236.5,0,0,0,20,24,0,0,242,238.5,0,2,0,104.37,0,0,0,6,0,84,0,0,49,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A264:A1572, \"=\" & A263,'PreliminaryHD AR - School Level'!M264:M1572)","v":0.1},450,0,0,236.5,2,0,6,104.4,84,0,49,242,20,0.1,2035849]
[483,1,618.5,0,0,0,43,39,0,0,651,633,0,14.5,0,88.72,0,2657.67,0,475,0,429,0,0,543,0,0,0,0,0,0,45,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A265:A1573, \"=\" & A264,'PreliminaryHD AR - School Level'!M265:M1573)","v":45},1487.1,0,0,618.5,14.5,2657.7,475,88.7,429,0,543,651,43,45,6826224]
[484,1,686.5,0,0,0,54,58,0,0,687,686.5,0,0,0,130.9,0,0,0,0,0,279,0,0,216,0,1,0.2,5,0,0,11,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A266:A1574, \"=\" & A265,'PreliminaryHD AR - School Level'!M266:M1574)","v":16},1119.5999999999999,0,0,686.5,0,0,0,130.9,279,0,216,687,54,16,5068328]
[487,1,463,0,0,0,35,36,0,0,476,468.5,0,5.5,0,47.6,0,0,0,0,0,267,0,0,53,0,7,1.4,1,0,0,28,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A267:A1575, \"=\" & A266,'PreliminaryHD AR - School Level'!M267:M1575)","v":28},834.1,0,0,463,5.5,0,0,47.6,267,0,53,476,35,28,3918440]
[489,1,2981.2,0,0,0,252,246,0,0,3067,3001.2,0,20,0,545.6,0,630.4,0,227,0,954,0,2,671,0,43,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A268:A1576, \"=\" & A267,'PreliminaryHD AR - School Level'!M268:M1576)","v":15.5},3851.3,0,0,2981.2,20,630.4,227,545.6,954,0,671,3067,252,15.5,18511179]
[490,1,1861.4,0,0,0,129,151,0,0,1913,1875.9,0,14.5,0,312.5,0,10.58,0,29,0,891,0,0,650,0,7,2.2000000000000002,10,0,0,72.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A269:A1577, \"=\" & A268,'PreliminaryHD AR - School Level'!M269:M1577)","v":59.2},2621.5,0,0,1861.4,14.5,10.6,29,312.5,891,0,650,1913,129,72.2,12186125]
[491,1,1699.4,0,0,0,120,127,0,0,1736,1705.9,0,6.5,0,486.18,0,5.67,0,17,0,456,0,0,168,0,16,0,15,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A270:A1578, \"=\" & A269,'PreliminaryHD AR - School Level'!M270:M1578)","v":0},2044.6,0,0,1699.4,6.5,5.7,17,486.2,456,0,168,1736,120,0,10285962]
[492,1,265.2,0,0,0,14,20,0,0,266,265.2,0,0,0,99.35,0,0,0,0,0,88,0,0,154,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A271:A1579, \"=\" & A270,'PreliminaryHD AR - School Level'!M271:M1579)","v":0.4},518.70000000000005,0,0,265.2,0,0,0,99.4,88,0,154,266,14,0.4,2440055]
[493,1,925,0,0,0,70,64,0,0,952,935.5,0,10.5,0,328.02,0,0,0,0,0,436,0,0,338.5,0,0,0,0,0,0,33,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A272:A1580, \"=\" & A271,'PreliminaryHD AR - School Level'!M272:M1580)","v":32.4},1575.1,0,0,925,10.5,0,0,328,436,0,338.5,952,70,33,7421115]
[494,1,550.5,0,0,0,50,74,0,0,573,559,0,8.5,0,214.17,0,697.8,0,227,0,294,0,0,62.5,0,0,0,0,20.9,0,30.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A273:A1581, \"=\" & A272,'PreliminaryHD AR - School Level'!M273:M1581)","v":28.1},1023.7,0,0,550.5,8.5,697.8,227,214.2,294,20.9,62.5,573,50,30.9,4450666]
[495,1,860.5,0,0,0,71,65,0,0,903,875,0,14.5,0,315.5,0,28.15,0,21,0,370,0,0,181.5,0,0,0,0,449.5,0,15.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A274:A1582, \"=\" & A273,'PreliminaryHD AR - School Level'!M274:M1582)","v":15.6},1570.6,0,0,860.5,14.5,28.2,21,315.5,370,449.5,181.5,903,71,15.6,7717960]
[496,1,136.5,0,0,0,11,15,0,0,137,136.5,0,0,0,0,0,0.6,0,8,0,48,0,0,65,0,1,0,25,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A275:A1583, \"=\" & A274,'PreliminaryHD AR - School Level'!M275:M1583)","v":0.1},316.5,0,0,136.5,0,0.6,8,0,48,0,65,137,11,0.1,1472897]
[497,1,10666.3,0,0,0,819,794.2,0,0,10810,10699.8,0,33.5,0,2167.6,0,2526.6999999999998,0,1013,0,3325,0,1,2311,0,1056,42.3,55.25,590.4,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A276:A1584, \"=\" & A275,'PreliminaryHD AR - School Level'!M276:M1584)","v":121.7},13987.7,0,0,10666.3,33.5,2526.6999999999998,1013,2167.6,3325,590.4,2311,10810,819,121.7,75967077]
[498,1,397,0,0,0,33,30,0,0,407,401,0,4,0,122.15,0,0,0,2,0,143,0,0,243,0,0,0,0,0,0,0.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A277:A1585, \"=\" & A276,'PreliminaryHD AR - School Level'!M277:M1585)","v":1},719,0,0,397,4,0,2,122.2,143,0,243,407,33,1,3273703]
[499,1,825,0,0,0,43,67,0,0,850,835,0,10,0,233.25,0,0,0,1,0,429,0,0,27,0,3,0,5,0,0,45,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A278:A1586, \"=\" & A277,'PreliminaryHD AR - School Level'!M278:M1586)","v":38.9},1346.2,0,0,825,10,0,1,233.3,429,0,27,850,43,45,6303403]
[500,1,21294.3,0,0,0,1675,1800,0,0,22191,21576.3,0,282,0,6758.8,0,26363.83,0,8728,0,16803,0,0,4648,0,103,15.9,0,0,0,1760.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A279:A1587, \"=\" & A278,'PreliminaryHD AR - School Level'!M279:M1587)","v":1760.3},34826.6,0,0,21294.3,282,26363.8,8728,6758.8,16803,0,4648,22191,1675,1760.7,157584846]
[501,1,12978.8,0,0,0,1130,1015.5,0,0,13367,13080.8,0,102,0,2417.85,0,2734.33,0,1750,0,9201,0,2,1055,0,13,0,300,935.7,0,966.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A280:A1588, \"=\" & A279,'PreliminaryHD AR - School Level'!M280:M1588)","v":954.5},20324.400000000001,0,0,12978.8,102,2734.3,1750,2417.9,9201,935.7,1055,13367,1130,966.1,98747418]
[502,1,124.5,0,0,0,12,13,0,0,128,125.5,0,1,0,3.87,0,9.8000000000000007,0,35,0,49,0,0,61,0,0,0,0,0,0,1.1000000000000001,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A281:A1589, \"=\" & A280,'PreliminaryHD AR - School Level'!M281:M1589)","v":4.0999999999999996},283.10000000000002,0,0,124.5,1,9.8000000000000007,35,3.9,49,0,61,128,12,4.0999999999999996,1332396]
[503,1,1213.3,0,0,0,108,101.4,0,0,1297,1237.3,0,24,0,339.9,0,13.4,0,20,0,812,0,0,66,0,1,0,0,0,0,85.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A282:A1590, \"=\" & A281,'PreliminaryHD AR - School Level'!M282:M1590)","v":84.7},1995.1,0,0,1213.3,24,13.4,20,339.9,812,0,66,1297,108,85.3,9018500]
[504,1,473,0,0,0,32,39,0,0,491,479,0,6,0,47.77,0,0,0,0,0,249,0,0,22,0,0,0,0,0,0,26.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A283:A1591, \"=\" & A282,'PreliminaryHD AR - School Level'!M283:M1591)","v":22.7},804.3,0,0,473,6,0,0,47.8,249,0,22,491,32,26.1,3676306]
[505,1,410.5,0,0,0,28,28,0,0,423,415.5,0,5,0,138.18,0,0,0,0,0,198,0,0,55,0,0,0,10,0,0,16.399999999999999,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A284:A1592, \"=\" & A283,'PreliminaryHD AR - School Level'!M284:M1592)","v":12.8},767.3,0,0,410.5,5,0,0,138.19999999999999,198,0,55,423,28,16.399999999999999,3706110]
[506,1,1549.1,0,0,0,88,115,0,0,1591,1564.1,0,15,0,557.6,0,0,0,0,0,748,0,0,692.5,0,0,0,0,0,0,62.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A285:A1593, \"=\" & A284,'PreliminaryHD AR - School Level'!M285:M1593)","v":60.6},2280.1,0,0,1549.1,15,0,0,557.6,748,0,692.5,1591,88,62.9,10716851]
[507,1,271.5,0,0,0,21,17,0,0,284,277.5,0,6,0,65.900000000000006,0,802.57,0,152,0,173,0,0,50,0,0,0,0,0,0,18.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A286:A1594, \"=\" & A285,'PreliminaryHD AR - School Level'!M286:M1594)","v":18.100000000000001},617.79999999999995,0,0,271.5,6,802.6,152,65.900000000000006,173,0,50,284,21,18.2,2818622]
[508,1,918.5,0,0,0,64,63,0,0,952,930.5,0,12,0,357,0,14.7,0,40,0,485,0,0,104,0,26,0,0,0,0,50.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A287:A1595, \"=\" & A286,'PreliminaryHD AR - School Level'!M287:M1595)","v":44.5},1594.4,0,0,918.5,12,14.7,40,357,485,0,104,952,64,50.9,7695996]
[509,1,187,0,0,0,17,10,0,0,188,187.5,0,0.5,0,106.6,0,0,0,0,0,54,0,0,64,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A288:A1596, \"=\" & A287,'PreliminaryHD AR - School Level'!M288:M1596)","v":0},404.5,0,0,187,0.5,0,0,106.6,54,0,64,188,17,0,2045434]
[511,1,175.5,0,0,0,9,8,0,0,181,176.5,0,1,0,0.47,0,0,0,0,0,59,0,0,40,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A289:A1597, \"=\" & A288,'PreliminaryHD AR - School Level'!M289:M1597)","v":0.5},349.1,0,0,175.5,1,0,0,0.5,59,0,40,181,9,0.5,1646065]
[512,1,26982.799999999999,0,0,0,2117,2128.5,0,0,27268,27037.3,0,54.5,0,5040.3999999999996,0,7237.02,0,3274,0,7342,0,2,5646,0,0,0,0,1916.5,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A290:A1598, \"=\" & A289,'PreliminaryHD AR - School Level'!M290:M1598)","v":224.9},36428.800000000003,0,0,26982.799999999999,54.5,7237,3274,5040.3999999999996,7342,1916.5,5646,27268,2117,224.9,167331021]

{"sheet":"PreliminaryHD AR - School Level","index":5,"n_rows":1313,"n_cols":15,"rows_kept":1313,"cut":false,"hidden":true,"merged":[[2,14,2,23]]}
[null,null,null,null,null,null,null,null,null,"2017-2018",">=35% and <50%",">= 50%","2017-2018"]
[null,null,null,"2017-09-20","2018-02-20","2017-2018","2017-09-20","2018-02-20","2017-2018","Percent","High Density","High Density","High Density"]
["USD #","BLDG #","BLDG Name","Headcount","Headcount","Total Headcount","Free Lunch","Free Lunch","Total Free Lunch","Free Lunch","At Risk","At Risk","WTD FTE",null,"Update yellow shaded cells annually for Headcount and Free Lunch; all other should calculated automatically."]
[null,null,"STATE TOTALS",{"$f":"SUM(D5:D1313)","v":476187},987,477174,184586,240,184826,{"$f":"IF(ISERROR(I4/F4),0,I4/F4)","v":0.38729999999999998},{"$f":"SUM(K5:K1313)","v":2257.5},{"$f":"SUM(L5:L1313)","v":10139.9},{"$f":"SUM(M5:M1313)","v":12397.4}]
[101,"0111","Erie Elementary",231,0,{"$f":"SUM(D5+E5)","v":231},137,0,{"$f":"SUM(G5+H5)","v":137},{"$f":"IF(ISERROR(I5/F5),0,I5/F5)","v":0.59309999999999996},{"$f":"IF(AND((J5-35%)>0,J5<50%),I5*(J5-35%)*0.7,0)","v":0},{"$f":"IF(J5>=50%,I5*10.5%,0)","v":14.4},{"$f":"MAX(K5,L5)","v":14.4}]
[101,"0112","Galesburg Middle School",118,0,{"$f":"SUM(D6+E6)","v":118},58,0,{"$f":"SUM(G6+H6)","v":58},{"$f":"IF(ISERROR(I6/F6),0,I6/F6)","v":0.49149999999999999},5.7,0,5.7]
[101,"0113","Erie High School",187,0,187,81,0,81,0.43319999999999997,4.7,0,4.7]
[102,"0124","Cimarron Elem",357,0,357,133,0,133,0.3725,2.1,0,2.1]
[102,"0125","Cimarron High",298,0,298,85,0,85,0.28520000000000001,0,0,0]
[103,"2780","Cheylin Jr/Sr High",57,0,57,31,0,31,0.54390000000000005,0,3.3,3.3]
[103,"3374","Cheylin Elementary",72,0,72,35,0,35,0.48609999999999998,3.3,0,3.3]
[105,"3348","Rawlins County Elementary",191,0,191,79,0,79,0.41360000000000002,3.5,0,3.5]
[105,"3350","Rawlins County Jr/Sr High School",135,0,135,38,0,38,0.28149999999999997,0,0,0]
[106,"2926","Western Plains North Elem",25,0,25,8,0,8,0.32,0,0,0]
[106,"2928","Western Plains High",51,0,51,36,0,36,0.70589999999999997,0,3.8,3.8]
[106,"2966","Western Plains South Elem/Jr High",25,0,25,13,0,13,0.52,0,1.4,1.4]
[107,"2976","Rock Hills Elementary School",167,0,167,80,0,80,0.47899999999999998,7.2,0,7.2]
[107,"2977","Rock Hills Jr/Sr High School",146,0,146,60,0,60,0.41099999999999998,2.6,0,2.6]
[108,"2981","Washington County High School",142,0,142,42,0,42,0.29580000000000001,0,0,0]
[108,"2983","Washington Elementary",192,0,192,88,0,88,0.45829999999999999,6.7,0,6.7]
[109,"2972","Belleville East Elementary",254,0,254,123,0,123,0.48430000000000001,11.6,0,11.6]
[109,"3070","Republic County Jr./Sr. High School",264,0,264,92,0,92,0.34849999999999998,0,0,0]
[110,"0192","Thunder Ridge Elementary",41,0,41,18,0,18,0.439,1.1000000000000001,0,1.1000000000000001]
[110,"0193","Thunder Ridge High School",72,0,72,30,0,30,0.41670000000000001,1.4,0,1.4]
[110,"0194","Thunder Ridge Middle School",86,0,86,48,0,48,0.55810000000000004,0,5,5]
[111,"0200","Doniphan West JR/SR High School",125,0,125,15,0,15,0.12,0,0,0]
[111,"0201","Doniphan West Elementary School",198,0,198,74,0,74,0.37369999999999998,1.2,0,1.2]
[112,"0393","Wilson Junior/Senior High School",68,0,68,33,0,33,0.48530000000000001,3.1,0,3.1]
[112,"0415","Wilson Elementary School",85,0,85,38,0,38,0.4471,2.6,0,2.6]
[112,"0416","Central Plains Elementary School - Holyrood",134,0,134,42,0,42,0.31340000000000001,0,0,0]
[112,"0417","Central Plains High School - Claflin",95,0,95,30,0,30,0.31580000000000003,0,0,0]
[112,"0418","Central Plains Middle School - Bushton",87,0,87,35,0,35,0.40229999999999999,1.3,0,1.3]
[113,"0399","Axtell High",49,0,49,9,0,9,0.1837,0,0,0]
[113,"0409","Sabetha Elementary School",368,0,368,117,0,117,0.31790000000000002,0,0,0]
[113,"0410","Sabetha High School",244,0,244,44,0,44,0.18029999999999999,0,0,0]
[113,"0411","Sabetha Middle School",165,0,165,35,0,35,0.21210000000000001,0,0,0]
[113,"0413","Wetmore Elementary",94,0,94,49,0,49,0.52129999999999999,0,5.0999999999999996,5.0999999999999996]
[113,"0414","Wetmore High",48,0,48,20,0,20,0.41670000000000001,0.9,0,0.9]
[113,"0462","Axtell Elementary School",125,0,125,40,0,40,0.32,0,0,0]
[114,"0433","Riverside Intermediate",119,0,119,61,0,61,0.51259999999999994,0,6.4,6.4]
[114,"0434","Riverside Middle School",115,0,115,60,0,60,0.52170000000000005,0,6.3,6.3]
[114,"0435","Riverside Primary School",189,0,189,92,0,92,0.48680000000000001,8.8000000000000007,0,8.8000000000000007]
[114,"0436","Riverside High School",191,0,191,68,0,68,0.35599999999999998,0.3,0,0.3]
[114,"0437","Riverside Virtual High School",0,0,0,0,0,0,0,0,0,0]
[115,"0280","Nemaha Central Elementary and Middle School",371,0,371,70,0,70,0.18870000000000001,0,0,0]
[115,"0281","Nemaha Central High School",217,0,217,25,0,25,0.1152,0,0,0]
[200,"0132","Greeley County Elem School",150,0,150,61,0,61,0.40670000000000001,2.4,0,2.4]
[200,"0134","Greeley County Jr./Sr. High",114,0,114,47,0,47,0.4123,2,0,2]
[202,"0154","Junction Elementary",283,0,283,164,0,164,0.57950000000000002,0,17.2,17.2]
[202,"0155","Turner Sixth Grade Academy",327,0,327,226,0,226,0.69110000000000005,0,23.7,23.7]
[202,"0157","Midland Trail",575,0,575,371,0,371,0.6452,0,39,39]
[202,"0160","Oak Grove Elem",549,0,549,304,0,304,0.55369999999999997,0,31.9,31.9]
[202,"0164","Turner Elem",630,0,630,441,0,441,0.7,0,46.3,46.3]
[202,"0167","Turner Middle School",651,0,651,430,0,430,0.66049999999999998,0,45.2,45.2]
[202,"0168","Turner High",1110,0,1110,633,0,633,0.57030000000000003,0,66.5,66.5]
[203,"0181","Piper Elementary School",694,0,694,102,0,102,0.14699999999999999,0,0,0]
[203,"0187","Piper East Elementary School",455,0,455,86,0,86,0.189,0,0,0]
[203,"0189","Piper Middle",548,0,548,86,0,86,0.15690000000000001,0,0,0]
[203,"0190","Piper High",585,0,585,82,0,82,0.14019999999999999,0,0,0]
[204,"0210","Bonner Springs Elementary",405,0,405,155,0,155,0.38269999999999998,3.5,0,3.5]
[204,"0214","Bonner Springs High",764,0,764,265,0,265,0.34689999999999999,0,0,0]
[204,"0216","Edwardsville Elem",435,0,435,205,0,205,0.4713,17.399999999999999,0,17.399999999999999]
[204,"0221","Robert E Clark Middle",618,0,618,221,0,221,0.35759999999999997,1.2,0,1.2]
[204,"0228","Delaware Ridge Elementary",373,0,373,118,0,118,0.31640000000000001,0,0,0]
[205,"0238","Bluestem Elementary School",262,0,262,123,0,123,0.46949999999999997,10.3,0,10.3]
[205,"0240","Bluestem Jr/Sr High",220,0,220,88,0,88,0.4,3.1,0,3.1]
[206,"0260","Frederic Remington High",177,0,177,35,0,35,0.19769999999999999,0,0,0]
[206,"0272","Remington Elementary at Potwin",191,0,191,51,0,51,0.26700000000000002,0,0,0]
[206,"0274","Remington Middle School",152,0,152,39,0,39,0.25659999999999999,{"$f":"IF(AND((J69-35%)>0,J69<50%),I69*(J69-35%)*0.7,0)","v":0},{"$f":"IF(J69>=50%,I69*10.5%,0)","v":0},{"$f":"MAX(K69,L69)","v":0}]
[207,"0286","Bradley Elem",455,0,{"$f":"SUM(D70+E70)","v":455},18,0,{"$f":"SUM(G70+H70)","v":18},{"$f":"IF(ISERROR(I70/F70),0,I70/F70)","v":3.9600000000000003E-2},0,0,0]
[207,"0288","Eisenhower Elem",484,0,484,26,0,26,5.3699999999999998E-2,0,0,0]
[207,"0290","MacArthur Elem",521,0,521,19,0,19,3.6499999999999998E-2,0,0,0]
[207,"0294","Patton Jr High",312,0,312,12,0,12,3.85E-2,0,0,0]
[208,"0306","Trego Grade School",276,0,276,93,0,93,0.33700000000000002,0,0,0]
[208,"0308","Trego Community High",117,0,117,31,0,31,0.26500000000000001,0,0,0]
[209,"0342","Moscow Elem",79,0,79,36,0,36,0.45569999999999999,2.7,0,2.7]
[209,"0344","Moscow High",102,0,102,62,0,62,0.60780000000000001,0,6.5,6.5]
[210,"0356","Hugoton Elem",581,0,581,295,0,295,0.50770000000000004,0,31,31]
[210,"0357","Hugoton Middle",134,0,134,60,0,60,0.44779999999999998,4.0999999999999996,0,4.0999999999999996]
[210,"0358","Hugoton High",280,0,280,122,0,122,0.43569999999999998,7.3,0,7.3]
[210,"0367","Hugoton Learning Academy",26,0,26,6,0,6,0.23080000000000001,0,0,0]
[211,"0374","Eisenhower Elem",364,0,364,134,0,134,0.36809999999999998,1.7,0,1.7]
[211,"0378","Norton Jr High",105,0,105,30,0,30,0.28570000000000001,0,0,0]
[211,"0380","Norton High",214,0,214,58,0,58,0.27100000000000002,0,0,0]
[212,"0404","Almena Elem",58,0,58,26,0,26,0.44829999999999998,1.8,0,1.8]
[212,"0406","Northern Valley High",52,0,52,33,0,33,0.63460000000000005,0,3.5,3.5]
[212,"0408","Long Island Elem",45,0,45,21,0,21,0.4667,1.7,0,1.7]
[214,"0443","Kepley Middle School",336,0,336,170,0,170,0.50600000000000001,0,17.899999999999999,17.899999999999999]
[214,"0444","Sullivan Elem",395,0,395,217,0,217,0.5494,0,22.8,22.8]
[214,"0446","Ulysses High",467,0,467,203,0,203,0.43469999999999998,12,0,12]
[214,"0450","Hickok Elem",447,0,447,236,0,236,0.52800000000000002,0,24.8,24.8]
[215,"0466","Lakin Elem",285,0,285,134,0,134,0.47020000000000001,11.3,0,11.3]
[215,"0467","Lakin Middle",201,0,201,88,0,88,0.43780000000000002,5.4,0,5.4]
[215,"0468","Lakin High",171,0,171,65,0,65,0.38009999999999999,1.4,0,1.4]
[216,"0482","Deerfield Elem",118,0,118,74,0,74,0.62709999999999999,0,7.8,7.8]
[216,"0483","Deerfield Middle School",28,0,28,19,0,19,0.67859999999999998,0,2,2]
[216,"0484","Deerfield High",50,0,50,28,0,28,0.56000000000000005,0,2.9,2.9]
[217,"0496","Rolla Elem (PreK-5)",40,0,40,16,0,16,0.4,0.6,0,0.6]
[217,"0498","Rolla JH/HS (6-12)",75,0,75,23,0,23,0.30669999999999997,0,0,0]
[218,"0514","Elkhart Middle School",135,0,135,56,0,56,0.4148,2.5,0,2.5]
[218,"0516","Elkhart Elem",155,0,155,80,0,80,0.5161,0,8.4,8.4]
[218,"0520","Elkhart High",124,0,124,41,0,41,0.3306,0,0,0]
[218,"0523","Kansas Connections Academy",0,0,0,0,0,0,0,0,0,0]
[218,"0525","Point Rock Alternative",38,0,38,6,0,6,0.15790000000000001,0,0,0]
[219,"0536","Minneola Elem",165,0,165,65,0,65,0.39389999999999997,2,0,2]
[219,"0538","Minneola High",72,0,72,19,0,19,0.26390000000000002,0,0,0]
[220,"0552","Ashland Elem",122,0,122,60,0,60,0.49180000000000001,6,0,6]
[220,"0553","Ashland Junior High School",31,0,31,10,0,10,0.3226,0,0,0]
[220,"0554","Ashland High",61,0,61,14,0,14,0.22950000000000001,0,0,0]
[223,"0620","Hanover Elem",155,0,155,14,0,14,9.0300000000000005E-2,0,0,0]
[223,"0622","Hanover High",77,0,77,21,0,21,0.2727,0,0,0]
[223,"0628","Linn Elem",150,0,150,46,0,46,0.30669999999999997,0,0,0]
[223,"0630","Linn High",62,0,62,17,0,17,0.2742,0,0,0]
[224,"0658","Clifton-Clyde Grade School K-3",91,0,91,24,0,24,0.26369999999999999,0,0,0]
[224,"0660","Clifton-Clyde Middle School",107,0,107,30,0,30,0.28039999999999998,0,0,0]
[224,"0668","Clifton-Clyde Sr High",108,0,108,28,0,28,0.25929999999999997,0,0,0]
[225,"0684","Fowler Elem",79,0,79,32,0,32,0.40510000000000002,1.2,0,1.2]
[225,"0686","Fowler High",57,0,57,26,0,26,0.45610000000000001,1.9,0,1.9]
[226,"0700","Meade Elem",282,0,282,112,0,112,0.3972,3.7,0,3.7]
[226,"0702","Meade High",152,0,152,36,0,36,0.23680000000000001,0,0,0]
[227,"0722","Hodgeman County Elementary",165,0,165,27,0,27,0.1636,0,0,0]
[227,"0724","Hodgeman County High",139,0,139,30,0,30,0.21579999999999999,0,0,0]
[229,"0756","Lakewood Elementary",609,0,609,23,0,23,3.78E-2,0,0,0]
[229,"0757","Lakewood Middle ",639,0,639,39,0,39,6.0999999999999999E-2,0,0,0]
[229,"0758","Cedar Hills Elementary",641,0,641,8,0,8,1.2500000000000001E-2,0,0,0]
[229,"0759","Timber Creek Elementary School",658,0,658,0,0,0,0,0,0,0]
[229,"0765","Liberty View Elementary",452,0,452,9,0,9,1.9900000000000001E-2,0,0,0]
[229,"0767","Oxford Middle",598,0,598,66,0,66,0.1104,0,0,0]
[229,"0768","Stanley Elementary",521,0,521,47,0,47,9.0200000000000002E-2,0,0,0]
[229,"0769","Blue Valley North High",1580,0,1580,112,0,112,7.0900000000000005E-2,0,0,0]
[229,"0770","Blue Valley High",1623,0,1623,51,0,51,3.1399999999999997E-2,0,0,0]
[229,"0771","Morse Elementary",384,0,384,10,0,10,2.5999999999999999E-2,0,0,0]
[229,"0772","Valley Park Elementary",520,0,520,54,0,54,0.1038,{"$f":"IF(AND((J133-35%)>0,J133<50%),I133*(J133-35%)*0.7,0)","v":0},{"$f":"IF(J133>=50%,I133*10.5%,0)","v":0},{"$f":"MAX(K133,L133)","v":0}]
[229,"0773","Leawood Elementary",520,0,{"$f":"SUM(D134+E134)","v":520},13,0,{"$f":"SUM(G134+H134)","v":13},{"$f":"IF(ISERROR(I134/F134),0,I134/F134)","v":2.5000000000000001E-2},0,0,0]
[229,"0774","Stilwell Elementary",232,0,232,16,0,16,6.9000000000000006E-2,0,0,0]
[229,"0776","Blue Valley Middle",582,0,582,53,0,53,9.11E-2,0,0,0]
[229,"0777","Mission Trail Elementary",458,0,458,30,0,30,6.5500000000000003E-2,0,0,0]
[229,"0778","Leawood Middle",467,0,467,21,0,21,4.4999999999999998E-2,0,0,0]
[229,"0779","Overland Trail Elementary",605,0,605,47,0,47,7.7700000000000005E-2,0,0,0]
[229,"0780","Indian Valley Elementary",385,0,385,69,0,69,0.1792,0,0,0]
[229,"0781","Overland Trail Middle",573,0,573,62,0,62,0.1082,0,0,0]
[229,"0782","Oak Hill Elementary",428,0,428,42,0,42,9.8100000000000007E-2,0,0,0]
[229,"0783","Cottonwood Point Elementary",361,0,361,13,0,13,3.5999999999999997E-2,0,0,0]
[229,"0784","Harmony Middle",560,0,560,22,0,22,3.9300000000000002E-2,0,0,0]
[229,"0785","Harmony Elementary",526,0,526,16,0,16,3.04E-2,0,0,0]
[229,"0820","Blue Valley Southwest High School",1125,0,1125,31,0,31,2.76E-2,0,0,0]
[229,"0823","Aubry Bend Middle School",772,0,772,18,0,18,2.3300000000000001E-2,0,0,0]
[229,"0937","Wolf Springs Elementary School",303,0,303,6,0,6,1.9800000000000002E-2,0,0,0]
[229,"7773","Prairie Star Elementary",389,0,389,13,0,13,3.3399999999999999E-2,0,0,0]
[229,"7774","Blue Valley Northwest High",1616,0,1616,98,0,98,6.0600000000000001E-2,0,0,0]
[229,"7775","Heartland Elementary",388,0,388,26,0,26,6.7000000000000004E-2,0,0,0]
[229,"7776","Prairie Star Middle",542,0,542,12,0,12,2.2100000000000002E-2,0,0,0]
[229,"7777","Blue Valley West High",1565,0,1565,61,0,61,3.9E-2,0,0,0]
[229,"7786","Blue River Elementary",430,0,430,18,0,18,4.19E-2,0,0,0]
[229,"7787","Pleasant Ridge Middle",614,0,614,9,0,9,1.47E-2,0,0,0]
[229,"7788","Sunset Ridge Elementary",468,0,468,27,0,27,5.7700000000000001E-2,0,0,0]
[229,"7790","Sunrise Point Elementary",398,0,398,16,0,16,4.02E-2,0,0,0]
[230,"0787","Spring Hill Elementary School",471,0,471,119,0,119,0.25269999999999998,0,0,0]
[230,"0790","Spring Hill High School",732,0,732,112,0,112,0.153,0,0,0]
[230,"0792","Spring Hill Middle School",681,0,681,97,0,97,0.1424,0,0,0]
[230,"0793","Prairie Creek Elementary",581,0,581,23,0,23,3.9600000000000003E-2,0,0,0]
[230,"0794","Insight School of KS at Hilltop Ed Center",0,0,0,0,0,0,0,0,0,0]
[230,"0929","Wolf Creek Elementary School",467,0,467,42,0,42,8.9899999999999994E-2,0,0,0]
[230,"0931","Kansas Virtual Academy (KSVA)",0,0,0,0,0,0,0,0,0,0]
[231,"0804","Gardner Elem",312,0,312,91,0,91,0.29170000000000001,0,0,0]
[231,"0808","Gardner Edgerton High",1594,0,1594,304,0,304,0.19070000000000001,0,0,0]
[231,"0812","Edgerton Elem",174,0,174,48,0,48,0.27589999999999998,0,0,0]
[231,"0814","Sunflower Elementary",359,0,359,58,0,58,0.16159999999999999,0,0,0]
[231,"0815","Moonlight Elementary School",333,0,333,116,0,116,0.3483,0,0,0]
[231,"0816","Madison Elementary",560,0,560,49,0,49,8.7499999999999994E-2,0,0,0]
[231,"0817","Pioneer Ridge Middle School",568,0,568,101,0,101,0.17780000000000001,0,0,0]
[231,"0818","Nike Elementary",343,0,343,46,0,46,0.1341,0,0,0]
[231,"0819","Wheatridge Middle School",543,0,543,129,0,129,0.23760000000000001,0,0,0]
[231,"0927","Grand Star Elementary",429,0,429,124,0,124,0.28899999999999998,0,0,0]
[231,"0936","Trail Ridge Middle School",745,0,745,178,0,178,0.2389,0,0,0]
[232,"0825","Clear Creek Elem",547,0,547,27,0,27,4.9399999999999999E-2,0,0,0]
[232,"0829","Horizon Elementary",473,0,473,22,0,22,4.65E-2,0,0,0]
[232,"0832","De Soto  High  School",945,0,945,105,0,105,0.1111,0,0,0]
[232,"0833","Mill Valley High School",1369,0,1369,52,0,52,3.7999999999999999E-2,0,0,0]
[232,"0835","Monticello Trails Middle School",663,0,663,27,0,27,4.07E-2,0,0,0]
[232,"0836","Lexington Trails Middle School",356,0,356,91,0,91,0.25559999999999999,0,0,0]
[232,"0837","Starside Elem",482,0,482,173,0,173,0.3589,1.1000000000000001,0,1.1000000000000001]
[232,"0841","Prairie Ridge Elementary School",561,0,561,8,0,8,1.43E-2,0,0,0]
[232,"0842","Mize Elementary School",413,0,413,18,0,18,4.36E-2,0,0,0]
[232,"0843","Riverview Elementary",418,0,418,15,0,15,3.5900000000000001E-2,0,0,0]
[232,"0844","Mill Creek Middle School",679,0,679,33,0,33,4.8599999999999997E-2,0,0,0]
[232,"0912","Belmont Elementary School",385,0,385,23,0,23,5.9700000000000003E-2,0,0,0]
[233,"0845","Olathe Northwest High School",2008,0,2008,183,0,183,9.11E-2,0,0,0]
[233,"0846","Regency Place Elementary",434,0,434,27,0,27,6.2199999999999998E-2,0,0,0]
[233,"0847","Frontier Trail Middle School",808,0,808,105,0,105,0.13,0,0,0]
[233,"0849","Brougham Elem",335,0,335,23,0,23,6.8699999999999997E-2,0,0,0]
[233,"0850","Central Elem",250,0,250,160,0,160,0.64,0,16.8,16.8]
[233,"0851","Indian Creek Elem",410,0,410,183,0,183,0.44629999999999997,12.3,0,12.3]
[233,"0852","Fairview Elem",357,0,357,188,0,188,0.52659999999999996,0,19.7,19.7]
[233,"0853","Briarwood Elem",374,0,374,71,0,71,0.1898,0,0,0]
[233,"0854","Ridgeview Elem",264,0,264,169,0,169,0.64019999999999999,0,17.7,17.7]
[233,"0855","Walnut Grove Elem",364,0,364,61,0,61,0.1676,{"$f":"IF(AND((J197-35%)>0,J197<50%),I197*(J197-35%)*0.7,0)","v":0},{"$f":"IF(J197>=50%,I197*10.5%,0)","v":0},{"$f":"MAX(K197,L197)","v":0}]
[233,"0856","Prairie Center Elem",352,0,{"$f":"SUM(D198+E198)","v":352},36,0,{"$f":"SUM(G198+H198)","v":36},{"$f":"IF(ISERROR(I198/F198),0,I198/F198)","v":0.1023},0,0,0]
[233,"0857","Pioneer Trail Middle School",691,0,691,246,0,246,0.35599999999999998,1,0,1]
[233,"0858","Washington Elem",465,0,465,292,0,292,0.628,0,30.7,30.7]
[233,"0859","Countryside Elementary",388,0,388,154,0,154,0.39689999999999998,5.0999999999999996,0,5.0999999999999996]
[233,"0860","Westview Elem",223,0,223,141,0,141,0.63229999999999997,0,14.8,14.8]
[233,"0861","Santa Fe Trail Middle School",732,0,732,299,0,299,0.40849999999999997,12.2,0,12.2]
[233,"0862","Oregon Trail Middle School",597,0,597,233,0,233,0.39029999999999998,6.6,0,6.6]
[233,"0863","Indian Trail Middle School",655,0,655,239,0,239,0.3649,2.5,0,2.5]
[233,"0864","Olathe North Sr High",2191,0,2191,673,0,673,0.30719999999999997,0,0,0]
[233,"0865","Olathe South Sr High",2090,0,2090,264,0,264,0.1263,0,0,0]
[233,"0868","Meadow Lane Elem",414,0,414,8,0,8,1.9300000000000001E-2,0,0,0]
[233,"0870","Rolling Ridge Elem",484,0,484,267,0,267,0.55169999999999997,0,28,28]
[233,"0871","Northview Elem",258,0,258,122,0,122,0.47289999999999999,10.5,0,10.5]
[233,"0872","Havencroft Elem",287,0,287,101,0,101,0.35189999999999999,0.1,0,0.1]
[233,"0874","Scarborough Elem",304,0,304,65,0,65,0.21379999999999999,0,0,0]
[233,"0875","Heritage Elementary",383,0,383,98,0,98,0.25590000000000002,0,0,0]
[233,"0876","Black Bob Elem",279,0,279,40,0,40,0.1434,0,0,0]
[233,"0877","Tomahawk Elem",329,0,329,97,0,97,0.29480000000000001,0,0,0]
[233,"0885","Olathe East Sr High",1918,0,1918,349,0,349,0.182,0,0,0]
[233,"0913","Mission Trail Middle School",960,0,960,129,0,129,0.13439999999999999,0,0,0]
[233,"0934","Millbrooke Elementary",411,0,411,26,0,26,6.3299999999999995E-2,0,0,0]
[233,"0939","Olathe West High School",929,0,929,225,0,225,0.2422,0,0,0]
[233,"2781","Green Springs Elem",284,0,284,34,0,34,0.1197,0,0,0]
[233,"2782","Mahaffie Elem",389,0,389,83,0,83,0.21340000000000001,0,0,0]
[233,"2783","Pleasant Ridge Elem",327,0,327,42,0,42,0.12839999999999999,0,0,0]
[233,"2784","Heatherstone Elem",382,0,382,55,0,55,0.14399999999999999,0,0,0]
[233,"2785","Bentwood Elem",311,0,311,23,0,23,7.3999999999999996E-2,0,0,0]
[233,"2786","California Trail Middle School",734,0,734,53,0,53,7.22E-2,0,0,0]
[233,"2787","Cedar Creek Elem",635,0,635,7,0,7,1.0999999999999999E-2,0,0,0]
[233,"2789","Madison Place Elementary",422,0,422,54,0,54,0.128,0,0,0]
[233,"2790","Woodland Elem",359,0,359,55,0,55,0.1532,0,0,0]
[233,"9300","Sunnyside Elementary School",442,0,442,19,0,19,4.2999999999999997E-2,0,0,0]
[233,"9301","Chisholm Trail Middle School",730,0,730,30,0,30,4.1099999999999998E-2,0,0,0]
[233,"9302","Arbor Creek Elementary",460,0,460,24,0,24,5.2200000000000003E-2,0,0,0]
[233,"9304","Manchester Park Elementary",566,0,566,20,0,20,3.5299999999999998E-2,0,0,0]
[233,"9305","Clearwater Creek Elementary",538,0,538,39,0,39,7.2499999999999995E-2,0,0,0]
[233,"9306","Prairie Trail Middle School",931,0,931,62,0,62,6.6600000000000006E-2,0,0,0]
[233,"9307","Ravenwood Elementary",455,0,455,63,0,63,0.13850000000000001,0,0,0]
[233,"9311","Forest View Elem",496,0,496,47,0,47,9.4799999999999995E-2,0,0,0]
[234,"0898","Eugene Ware Elem",438,0,438,228,0,228,0.52049999999999996,0,23.9,23.9]
[234,"0900","Winfield Scott Elem",454,0,454,260,0,260,0.57269999999999999,0,27.3,27.3]
[234,"0902","Fort Scott Middle School",429,0,429,195,0,195,0.45450000000000002,14.3,0,14.3]
[234,"0904","Fort Scott Sr High",576,0,576,245,0,245,0.42530000000000001,12.9,0,12.9]
[235,"0964","Uniontown High School",197,0,197,56,0,56,0.2843,0,0,0]
[235,"0966","West Bourbon Elementary",251,0,251,117,0,117,0.46610000000000001,9.5,0,9.5]
[237,"1010","Smith Center Elem",215,0,215,82,0,82,0.38140000000000002,1.8,0,1.8]
[237,"1012","Smith Center Jr Sr High",184,0,184,57,0,57,0.30980000000000002,0,0,0]
[239,"1060","Minneapolis Elementary",338,0,338,112,0,112,0.33139999999999997,0,0,0]
[239,"1064","Minneapolis High",275,0,275,70,0,70,0.2545,0,0,0]
[240,"1078","Bennington Elem",244,0,244,86,0,86,0.35249999999999998,0.2,0,0.2]
[240,"1080","Bennington Junior High/High School",206,0,206,53,0,53,0.25729999999999997,0,0,0]
[240,"1088","Tescott Elem",87,0,87,52,0,52,0.59770000000000001,0,5.5,5.5]
[240,"1090","Tescott Junior High/High School",70,0,70,38,0,38,0.54290000000000005,0,4,4]
[241,"1104","Sharon Springs Elem",139,0,139,53,0,53,0.38129999999999997,1.2,0,1.2]
[241,"1106","Wallace County High",62,0,62,16,0,16,0.2581,0,0,0]
[242,"1120","Weskan Elem",56,0,56,15,0,15,0.26790000000000003,0,0,0]
[242,"1122","Weskan High",48,0,48,15,0,15,0.3125,0,0,0]
[243,"1134","Lebo Elem",111,0,111,33,0,33,0.29730000000000001,0,0,0]
[243,"1136","Lebo High",131,0,131,48,0,48,0.3664,0.6,0,0.6]
[243,"1138","Waverly Elem",87,0,87,25,0,25,0.28739999999999999,0,0,0]
[243,"1140","Waverly High",94,0,94,31,0,31,0.32979999999999998,0,0,0]
[244,"1154","Burlington High",288,0,288,76,0,76,0.26390000000000002,0,0,0]
[244,"1163","Burlington Elementary School",308,0,308,102,0,102,0.33119999999999999,0,0,0]
[244,"1165","Burlington Middle School 5 - 8",273,0,273,91,0,91,0.33329999999999999,{"$f":"IF(AND((J261-35%)>0,J261<50%),I261*(J261-35%)*0.7,0)","v":0},{"$f":"IF(J261>=50%,I261*10.5%,0)","v":0},{"$f":"MAX(K261,L261)","v":0}]
[245,"1174","LeRoy Elem",44,0,{"$f":"SUM(D262+E262)","v":44},21,0,{"$f":"SUM(G262+H262)","v":21},{"$f":"IF(ISERROR(I262/F262),0,I262/F262)","v":0.4773},1.9,0,1.9]
[245,"1176","Southern Coffey County High School",67,0,67,16,0,16,0.23880000000000001,0,0,0]
[245,"1178","Gridley Elem",46,0,46,18,0,18,0.39129999999999998,0.5,0,0.5]
[245,"1182","Southern Coffey County Jr. High School",40,0,40,8,0,8,0.2,0,0,0]
[246,"1194","Northeast Elem",317,0,317,190,0,190,0.59940000000000004,0,20,20]
[246,"1198","North East High",147,0,147,69,0,69,0.46939999999999998,5.8,0,5.8]
[247,"1220","Southeast Junior High School",156,0,156,92,0,92,0.5897,0,9.6999999999999993,9.6999999999999993]
[247,"1230","Southeast High",170,0,170,73,0,73,0.4294,4.0999999999999996,0,4.0999999999999996]
[247,"1232","Southeast Elementary School",174,0,174,107,0,107,0.6149,0,11.2,11.2]
[248,"1258","R V Haderlein Elem",461,0,461,180,0,180,0.39050000000000001,5.0999999999999996,0,5.0999999999999996]
[248,"1260","Girard Middle",267,0,267,78,0,78,0.29210000000000003,0,0,0]
[248,"1262","Girard High",299,0,299,105,0,105,0.35120000000000001,0.1,0,0.1]
[249,"1287","Frank Layden Elem",475,0,475,155,0,155,0.32629999999999998,0,0,0]
[249,"1291","Frontenac Jr. High",230,0,230,73,0,73,0.31740000000000002,0,0,0]
[249,"1293","Frontenac Sr. High School",269,0,269,76,0,76,0.28249999999999997,0,0,0]
[250,"1302","Geo E Nettels Elem",358,0,358,145,0,145,0.40500000000000003,5.6,0,5.6]
[250,"1304","Lakeside Elem",429,0,429,249,0,249,0.58040000000000003,0,26.1,26.1]
[250,"1307","Meadowlark Elementary",371,0,371,250,0,250,0.67390000000000005,0,26.3,26.3]
[250,"1310","Westside Elem",408,0,408,276,0,276,0.67649999999999999,0,29,29]
[250,"1314","Pittsburg Middle School",659,0,659,365,0,365,0.55389999999999995,0,38.299999999999997,38.299999999999997]
[250,"1316","Pittsburg High",838,0,838,410,0,410,0.48930000000000001,40,0,40]
[251,"1350","Americus Elementary / NLC Junior High",216,0,216,87,0,87,0.40279999999999999,3.2,0,3.2]
[251,"1351","Reading School",48,0,48,23,0,23,0.47920000000000001,2.1,0,2.1]
[251,"1358","Northern Heights",121,0,121,51,0,51,0.42149999999999999,2.6,0,2.6]
[252,"1382","Hartford Jr./Sr. High School",100,0,100,57,0,57,0.56999999999999995,0,6,6]
[252,"1388","Neosho Rapids Elementary",92,0,92,50,0,50,0.54349999999999998,0,5.3,5.3]
[252,"1392","Olpe Elementary",145,0,145,34,0,34,0.23449999999999999,0,0,0]
[252,"1394","Olpe Jr./Sr. High School",138,0,138,22,0,22,0.15939999999999999,0,0,0]
[253,"1414","Village Elem",425,0,425,190,0,190,0.4471,12.9,0,12.9]
[253,"1416","Walnut Elem",295,0,295,150,0,{"$f":"SUM(G291+H291)","v":150},{"$f":"IF(ISERROR(I291/F291),0,I291/F291)","v":0.50849999999999995},0,15.8,15.8]
[253,"1418","W A White Elem",276,0,276,176,0,176,0.63770000000000004,0,18.5,18.5]
[253,"1422","Emporia Middle School",968,0,968,458,0,458,0.47310000000000002,39.5,0,39.5]
[253,"1424","Emporia High",1541,0,1541,607,0,607,0.39389999999999997,18.7,0,18.7]
[253,"1428","Logan Ave Elem",275,0,275,186,0,186,0.6764,0,19.5,19.5]
[253,"1429","Riverside Elementary",430,0,430,317,0,317,0.73719999999999997,0,33.299999999999997,33.299999999999997]
[253,"1430","Timmerman Elementary",409,0,409,124,0,124,0.30320000000000003,0,0,0]
[254,"1472","Medicine Lodge Grade School",299,0,299,109,0,109,0.36449999999999999,1.1000000000000001,0,1.1000000000000001]
[254,"1475","Medicine Lodge Jr/Sr High School",184,0,184,47,0,47,0.25540000000000002,0,0,0]
[255,"1503","South Barber Pre-K-6",154,0,154,70,0,70,0.45450000000000002,5.0999999999999996,0,5.0999999999999996]
[255,"1504","South Barber 7-12",87,0,87,24,0,24,0.27589999999999998,0,0,0]
[256,"1536","Marmaton Valley Elem",143,0,143,72,0,72,0.50349999999999995,0,7.6,7.6]
[256,"1538","Marmaton Valley High",129,0,129,52,0,52,0.40310000000000001,1.9,0,1.9]
[257,"1556","Jefferson Elem",172,0,172,89,0,89,0.51739999999999997,0,9.3000000000000007,9.3000000000000007]
[257,"1558","Lincoln Elem",180,0,180,96,0,96,0.5333,0,10.1,10.1]
[257,"1560","McKinley Elem",125,0,125,74,0,74,0.59199999999999997,0,7.8,7.8]
[257,"1562","Iola Middle School",392,0,392,177,0,177,0.45150000000000001,12.6,0,12.6]
[257,"1564","Iola Sr High",369,0,369,150,0,150,0.40649999999999997,5.9,0,5.9]
[258,"1592","Humboldt High School",175,0,175,56,0,56,0.32,0,0,0]
[258,"1596","Humboldt Elementary School",291,0,291,111,0,111,0.38140000000000002,2.4,0,2.4]
[258,"1600","Humboldt Middle School",134,0,134,53,0,53,0.39550000000000002,1.7,0,1.7]
[259,"1613","Wichita Virtual School",0,0,0,0,0,0,0,0,0,0]
[259,"1614","Adams Elem",493,0,493,434,0,434,0.88029999999999997,0,45.6,45.6]
[259,"1617","Marshall Middle School",507,0,507,419,0,419,0.82640000000000002,0,44,44]
[259,"1618","Allen Elem",539,0,539,403,0,403,0.74770000000000003,0,42.3,42.3]
[259,"1622","Benton Elem",321,0,321,185,0,185,0.57630000000000003,0,19.399999999999999,19.399999999999999]
[259,"1623","Beech Elem",571,0,571,360,0,360,0.63049999999999995,0,37.799999999999997,37.799999999999997]
[259,"1624","Black Traditional Magnet Elem",445,0,445,283,0,283,0.63600000000000001,0,29.7,29.7]
[259,"1625","Gordon Parks Academy",412,0,412,360,0,360,0.87380000000000002,0,37.799999999999997,37.799999999999997]
[259,"1627","Mead Middle School",558,0,558,434,0,434,0.77780000000000005,0,45.6,45.6]
[259,"1628","Jackson Elementary",438,0,438,277,0,277,0.63239999999999996,0,29.1,29.1]
[259,"1634","Buckner Performing Arts Magnet Elem",406,0,406,282,0,282,0.6946,0,29.6,29.6]
[259,"1636","Caldwell Elem",529,0,529,424,0,424,0.80149999999999999,0,44.5,44.5]
[259,"1640","Cessna Elem",487,0,487,366,0,366,0.75149999999999995,0,38.4,38.4]
[259,"1644","Chisholm Trail Elem",486,0,486,205,0,205,0.42180000000000001,{"$f":"IF(AND((J325-35%)>0,J325<50%),I325*(J325-35%)*0.7,0)","v":10.3},{"$f":"IF(J325>=50%,I325*10.5%,0)","v":0},{"$f":"MAX(K325,L325)","v":10.3}]
[259,"1646","Clark Elem",353,0,{"$f":"SUM(D326+E326)","v":353},271,0,271,0.76770000000000005,0,28.5,28.5]
[259,"1648","Cleaveland Traditional Magnet Elementary",267,0,267,142,0,142,0.53180000000000005,0,14.9,14.9]
[259,"1649","Wichita Learning Center",102,0,102,1,0,1,9.7999999999999997E-3,0,0,0]
[259,"1650","Cloud Elem",634,0,634,525,0,525,0.82809999999999995,0,55.1,55.1]
[259,"1652","College Hill Elem",445,0,445,246,0,246,0.55279999999999996,0,25.8,25.8]
[259,"1653","Colvin Elem",702,0,702,610,0,610,0.86890000000000001,0,64.099999999999994,64.099999999999994]
[259,"1658","Earhart Environ Magnet Elem",386,0,386,164,0,164,0.4249,8.6,0,8.6]
[259,"1660","Enterprise Elem",470,0,470,358,0,358,0.76170000000000004,0,37.6,37.6]
[259,"1662","Dodge Literacy Magnet",557,0,557,363,0,363,0.65169999999999995,0,38.1,38.1]
[259,"1663","Ortiz Elementary School",373,0,373,296,0,296,0.79359999999999997,0,31.1,31.1]
[259,"1664","Christa McAuliffe Academy",836,0,836,232,0,232,0.27750000000000002,0,0,0]
[259,"1674","Franklin Elem",375,0,375,282,0,282,0.752,0,29.6,29.6]
[259,"1677","Gammon Elem",469,0,469,309,0,309,0.65880000000000005,0,32.4,32.4]
[259,"1678","Gardiner Elem",580,0,580,488,0,488,0.84140000000000004,0,51.2,51.2]
[259,"1682","Greiffenstein Alternative Elementary",37,0,37,30,0,30,0.81079999999999997,0,3.2,3.2]
[259,"1684","Griffith Elem",541,0,541,370,0,370,0.68389999999999995,0,38.9,38.9]
[259,"1686","Price-Harris Communications Magnet",415,0,415,185,0,185,0.44579999999999997,12.4,0,12.4]
[259,"1688","Harry Street Elem",407,0,407,343,0,343,0.84279999999999999,0,36,36]
[259,"1690","Hyde Intl Studies/Commun Elem Magnet",287,0,287,73,0,73,0.25440000000000002,0,0,0]
[259,"1693","Spaght Multimedia Magnet",465,0,465,426,0,426,0.91610000000000003,0,44.7,44.7]
[259,"1694","Irving Elementary",454,0,454,388,0,388,0.85460000000000003,0,40.700000000000003,40.700000000000003]
[259,"1695","Isely Traditional Magnet Elem",527,0,527,136,0,136,0.2581,0,0,0]
[259,"1698","Jefferson Elem",470,0,470,406,0,406,0.86380000000000001,0,42.6,42.6]
[259,"1704","Kelly Liberal Arts Academy",461,0,461,305,0,305,0.66159999999999997,0,32,32]
[259,"1706","Kensler Elem",573,0,573,306,0,306,0.53400000000000003,0,32.1,32.1]
[259,"1708","Bostic Traditional Magnet Elem",271,0,271,78,0,78,0.2878,0,0,0]
[259,"1710","James Enders Elementary",456,0,456,302,0,302,0.6623,0,31.7,31.7]
[259,"1712","Lawrence Elem",407,0,407,298,0,298,0.73219999999999996,0,31.3,31.3]
[259,"1715","Levy Sp Ed Center",77,0,77,48,0,48,0.62339999999999995,0,5,5]
[259,"1718","Linwood Elementary",514,0,514,386,0,{"$f":"SUM(G355+H355)","v":386},{"$f":"IF(ISERROR(I355/F355),0,I355/F355)","v":0.751},0,40.5,40.5]
[259,"1724","L'Ouverture Computer Technology Magnet",366,0,366,302,0,302,0.82509999999999994,0,31.7,31.7]
[259,"1736","McCollom Elem",450,0,450,158,0,158,0.35110000000000002,0.1,0,0.1]
[259,"1740","McLean Science/Tech Magnet Elem",264,0,264,120,0,120,0.45450000000000002,8.8000000000000007,0,8.8000000000000007]
[259,"1744","Minneha Core Knowledge Elem",583,0,583,327,0,327,0.56089999999999995,0,34.299999999999997,34.299999999999997]
[259,"1746","Mueller Aerospace/Engineering Discovery Magne",481,0,481,415,0,415,0.86280000000000001,0,43.6,43.6]
[259,"1754","O K Elem",364,0,364,200,0,200,0.54949999999999999,0,21,21]
[259,"1756","Park Elementary",334,0,334,286,0,286,0.85629999999999995,0,30,30]
[259,"1758","Payne Elem",296,0,296,240,0,240,0.81079999999999997,0,25.2,25.2]
[259,"1760","Peterson Elem",476,0,476,177,0,177,0.37180000000000002,2.7,0,2.7]
[259,"1766","Riverside Leadership Magnet Elementary",258,0,258,79,0,79,0.30620000000000003,0,0,0]
[259,"1772","Seltzer Elem",580,0,580,251,0,251,0.43280000000000002,14.5,0,14.5]
[259,"1778","Pleasant Valley Elem",376,0,376,275,0,275,0.73140000000000005,0,28.9,28.9]
[259,"1780","Sowers Alternative High School",55,0,55,42,0,42,0.76359999999999995,0,4.4000000000000004,4.4000000000000004]
[259,"1782","Stanley Elem",438,0,438,337,0,337,0.76939999999999997,0,35.4,35.4]
[259,"1785","Stucky Middle School",555,0,555,304,0,304,0.54769999999999996,0,31.9,31.9]
[259,"1790","Washington Accelerated Learning Elem",525,0,525,443,0,443,0.84379999999999999,0,46.5,46.5]
[259,"1792","Wells Alternative Middle School",38,0,38,23,0,23,0.60529999999999995,0,2.4,2.4]
[259,"1796","White Elem",526,0,526,368,0,368,0.6996,0,38.6,38.6]
[259,"1798","Anderson Elem",637,0,637,488,0,488,0.7661,0,51.2,51.2]
[259,"1800","Woodland Health / Wellness Magnet Elem",327,0,327,256,0,256,0.78290000000000004,0,26.9,26.9]
[259,"1802","Woodman Elem",671,0,671,480,0,480,0.71540000000000004,0,50.4,50.4]
[259,"1804","Allison Traditional Magnet Middle",523,0,523,209,0,209,0.39960000000000001,7.3,0,7.3]
[259,"1806","Brooks Magnet Middle School",547,0,547,350,0,350,0.63990000000000002,0,36.799999999999997,36.799999999999997]
[259,"1808","Curtis Middle School",761,0,761,616,0,616,0.8095,0,64.7,64.7]
[259,"1810","Coleman Middle School",491,0,491,355,0,355,0.72299999999999998,0,37.299999999999997,37.299999999999997]
[259,"1812","Hadley Middle School",548,0,548,395,0,395,0.7208,0,41.5,41.5]
[259,"1814","Hamilton Middle School",633,0,633,528,0,528,0.83409999999999995,0,55.4,55.4]
[259,"1817","Jardine Technology Middle Magnet",534,0,534,413,0,413,0.77339999999999998,0,43.4,43.4]
[259,"1818","Horace Mann Dual Language Magnet",600,0,600,413,0,413,0.68830000000000002,0,43.4,43.4]
[259,"1823","Northeast Magnet High School",692,0,692,251,0,251,0.36270000000000002,2.2000000000000002,0,2.2000000000000002]
[259,"1824","Mayberry Cultural and Fine Arts Magnet Middle",616,0,616,378,0,378,0.61360000000000003,0,39.700000000000003,39.700000000000003]
[259,"1828","Pleasant Valley Middle School",667,0,667,555,0,555,0.83209999999999995,0,58.3,58.3]
[259,"1830","Robinson Middle School",763,0,763,362,0,362,0.47439999999999999,31.5,0,31.5]
[259,"1833","Wilbur Middle School",834,0,834,401,0,401,0.48080000000000001,{"$f":"IF(AND((J389-35%)>0,J389<50%),I389*(J389-35%)*0.7,0)","v":36.700000000000003},{"$f":"IF(J389>=50%,I389*10.5%,0)","v":0},{"$f":"MAX(K389,L389)","v":36.700000000000003}]
[259,"1834","Truesdell Middle School",1042,0,{"$f":"SUM(D390+E390)","v":1042},784,0,784,0.75239999999999996,0,82.3,82.3]
[259,"1836","East High",2331,0,2331,1363,0,1363,0.5847,0,143.1,143.1]
[259,"1837","Wichita Alternative High",104,0,104,66,0,66,0.63460000000000005,0,6.9,6.9]
[259,"1838","North High",2177,0,2177,1537,0,1537,0.70599999999999996,0,161.4,161.4]
[259,"1840","South High",1731,0,1731,1054,0,1054,0.6089,0,110.7,110.7]
[259,"1842","Southeast High",1853,0,1853,1100,0,1100,0.59360000000000002,0,115.5,115.5]
[259,"1844","West High",1281,0,1281,949,0,949,0.74080000000000001,0,99.6,99.6]
[259,"1846","Heights High",1110,0,1110,534,0,534,0.48110000000000003,49,0,49]
[259,"1847","Northwest High",1312,0,1312,529,0,529,0.4032,19.7,0,19.7]
[259,"1948","Chisholm Life Skills Center",97,0,97,74,0,74,0.76290000000000002,0,7.8,7.8]
[260,"1926","Derby Middle Sch",879,0,879,333,0,333,0.37880000000000003,6.7,0,6.7]
[260,"1927","El Paso Elem",272,0,272,77,0,77,0.28310000000000002,0,0,0]
[260,"1928","Oaklawn Elem",300,0,300,245,0,245,0.81669999999999998,0,25.7,25.7]
[260,"1930","Paul B Cooper Elem",298,0,298,226,0,226,0.75839999999999996,0,23.7,23.7]
[260,"1932","Pleasantview Elem",260,0,260,111,0,111,0.4269,6,0,6]
[260,"1934","Swaney Elem",438,0,438,146,0,146,0.33329999999999999,0,0,0]
[260,"1936","Wineteer Elem",460,0,460,162,0,162,0.35220000000000001,0.2,0,0.2]
[260,"1941","Derby Hills Elem",556,0,556,85,0,85,0.15290000000000001,0,0,0]
[260,"1942","Derby High School",1958,0,1958,641,0,641,0.32740000000000002,0,0,0]
[260,"1944","Tanglewood Elem",580,0,580,89,0,89,0.15340000000000001,0,0,0]
[260,"1945","Park Hill Elementary",373,0,373,74,0,74,0.19839999999999999,0,0,0]
[260,"1976","Derby North Middle School",817,0,817,265,0,265,0.32440000000000002,0,0,0]
[261,"1955","Haysville West Middle School",552,0,552,247,0,247,0.44750000000000001,16.899999999999999,0,16.899999999999999]
[261,"1956","Campus High Haysville",1852,0,1852,718,0,718,0.38769999999999999,18.899999999999999,0,18.899999999999999]
[261,"1958","Haysville Middle School",740,0,740,376,0,376,0.5081,0,39.5,39.5]
[261,"1960","Freeman Elem",325,0,325,137,0,137,0.42149999999999999,6.9,0,6.9]
[261,"1961","Prairie Elementary School",488,0,488,270,0,270,0.55330000000000001,0,28.4,28.4]
[261,"1964","Nelson Elem",483,0,483,249,0,249,0.51549999999999996,0,26.1,26.1]
[261,"1965","Ruth Clark Elementary K-5",384,0,384,164,0,164,0.42709999999999998,8.9,0,8.9]
[261,"1966","Oatville Elem",414,0,414,165,0,{"$f":"SUM(G419+H419)","v":165},{"$f":"IF(ISERROR(I419/F419),0,I419/F419)","v":0.39860000000000001},5.6,0,5.6]
[261,"1968","Rex Elem",542,0,542,275,0,275,0.50739999999999996,0,28.9,28.9]
[262,"1977","Valley Center Intermediate School",464,0,464,141,0,141,0.3039,0,0,0]
[262,"1980","Abilene Elem",315,0,315,96,0,96,0.30480000000000002,0,0,0]
[262,"1981","Wheatland Elem",379,0,379,111,0,111,0.29289999999999999,0,0,0]
[262,"1984","West Elem",410,0,410,159,0,159,0.38779999999999998,4.2,0,4.2]
[262,"1985","Valley Center Middle School",446,0,446,148,0,148,0.33179999999999998,0,0,0]
[262,"1986","Valley Center High",864,0,864,230,0,230,0.26619999999999999,0,0,0]
[262,"2007","The Learning Center",0,0,0,0,0,0,0,0,0,0]
[263,"1992","Mulvane Elem W D Munson",461,0,461,119,0,119,0.2581,0,0,0]
[263,"1996","Mulvane High",523,0,523,104,0,104,0.19889999999999999,0,0,0]
[263,"1997","Mulvane Middle School",401,0,401,111,0,111,0.27679999999999999,0,0,0]
[263,"1998","Mulvane Grade School",396,0,396,129,0,129,0.32579999999999998,0,0,0]
[264,"2011","Clearwater Elementary West",349,0,349,77,0,77,0.22059999999999999,0,0,0]
[264,"2012","Clearwater Middle",175,0,175,32,0,32,0.18290000000000001,0,0,0]
[264,"2014","Clearwater High",366,0,366,63,0,63,0.1721,0,0,0]
[264,"2016","Clearwater Intermediate Center",246,0,246,48,0,48,0.1951,0,0,0]
[265,"2025","Clark Davidson Elem",482,0,482,113,0,113,0.2344,0,0,0]
[265,"2026","Oak Street Elementary School K-4",297,0,297,55,0,55,0.1852,0,0,0]
[265,"2027","Goddard Middle School",421,0,421,111,0,111,0.26369999999999999,0,0,0]
[265,"2028","Challenger Intermediate School",427,0,427,86,0,86,0.2014,0,0,0]
[265,"2029","Dwight D. Eisenhower Middle School",485,0,485,72,0,72,0.14849999999999999,0,0,0]
[265,"2030","Goddard High",829,0,829,161,0,161,0.19420000000000001,0,0,0]
[265,"2033","Amelia Earhart Elementary School",470,0,470,79,0,79,0.1681,0,0,0]
[265,"2034","Discovery Intermediate School",467,0,467,87,0,87,0.18629999999999999,0,0,0]
[265,"2035","Explorer Elementary School",473,0,473,71,0,71,0.15010000000000001,0,0,0]
[265,"2069","Apollo Elementary School",451,0,451,58,0,58,0.12859999999999999,0,0,0]
[265,"2073","Eisenhower High School",943,0,943,111,0,111,0.1177,0,0,0]
[266,"2043","Pray-Woodman Elementary",613,0,613,104,0,104,0.16969999999999999,0,0,0]
[266,"2044","Maize Middle School",768,0,768,131,0,131,0.1706,0,0,0]
[266,"2045","Maize South Elementary",629,0,629,100,0,100,0.159,0,0,0]
[266,"2046","Maize Elementary",556,0,556,79,0,79,0.1421,0,0,0]
[266,"2047","Maize South Middle School",867,0,867,103,0,103,0.1188,0,0,0]
[266,"2050","Maize Sr High",1297,0,1297,174,0,174,0.13420000000000001,0,0,0]
[266,"2051","Maize Central Elementary",709,0,709,109,0,109,0.1537,{"$f":"IF(AND((J453-35%)>0,J453<50%),I453*(J453-35%)*0.7,0)","v":0},{"$f":"IF(J453>=50%,I453*10.5%,0)","v":0},{"$f":"MAX(K453,L453)","v":0}]
[266,"2052","Maize South High School",887,0,{"$f":"SUM(D454+E454)","v":887},69,0,69,7.7799999999999994E-2,0,0,0]
[266,"2075","Vermillion Elementary School",698,0,698,114,0,114,0.1633,0,0,0]
[266,"2076","Maize Virtual Preparatory School",0,0,0,0,0,0,0,0,0,0]
[267,"2062","Andale Elem-Middle",349,0,349,17,0,17,4.87E-2,0,0,0]
[267,"2064","Andale High",406,0,406,29,0,29,7.1400000000000005E-2,0,0,0]
[267,"2066","Colwich Elem",221,0,221,35,0,35,0.15840000000000001,0,0,0]
[267,"2068","Garden Plain Elem",342,0,342,38,0,38,0.1111,0,0,0]
[267,"2070","Garden Plain High",172,0,172,16,0,16,9.2999999999999999E-2,0,0,0]
[267,"2071","St. Marks School",349,0,349,27,0,27,7.7399999999999997E-2,0,0,0]
[268,"2090","Cheney Elem",383,0,383,91,0,91,0.23760000000000001,0,0,0]
[268,"2091","Cheney Middle School  6-8",176,0,176,39,0,39,0.22159999999999999,0,0,0]
[268,"2092","Cheney High",245,0,245,36,0,36,0.1469,0,0,0]
[269,"2110","Palco Jr. High",24,0,24,4,0,4,0.16669999999999999,0,0,0]
[269,"2115","Damar Elementary School",44,0,44,12,0,12,0.2727,0,0,0]
[269,"2116","Palco High",28,0,28,14,0,14,0.5,0,1.5,1.5]
[270,"2136","Plainville Elem",167,0,167,54,0,54,0.32340000000000002,0,0,0]
[270,"2138","Plainville High",199,0,199,51,0,51,0.25629999999999997,0,0,0]
[271,"2156","Stockton Elem",252,0,252,90,0,90,0.35709999999999997,0.4,0,0.4]
[271,"2158","Stockton High",91,0,91,29,0,29,0.31869999999999998,0,0,0]
[272,"2171","Lakeside Elementary",123,0,123,44,0,44,0.35770000000000002,0.2,0,0.2]
[272,"2176","Lakeside Junior/Senior High School",126,0,126,42,0,42,0.33329999999999999,0,0,0]
[272,"2179","Tipton Community School",42,0,42,2,0,2,4.7600000000000003E-2,0,0,0]
[273,"2214","Beloit Elem",438,0,438,147,0,147,0.33560000000000001,0,0,0]
[273,"2218","Beloit Jr-Sr High",351,0,351,91,0,91,0.25929999999999997,0,0,0]
[274,"2262","Oakley Elem",185,0,185,65,0,65,0.35139999999999999,0.1,0,0.1]
[274,"2266","Oakley Sr High",126,0,126,30,0,30,0.23810000000000001,0,0,0]
[274,"2268","Oakley Middle School",126,0,126,46,0,46,0.36509999999999998,0.5,0,0.5]
[275,"2286","Winona Elem",42,0,42,11,0,11,0.26190000000000002,0,0,0]
[275,"2288","Winona High",22,0,22,8,0,8,0.36359999999999998,0.1,0,0.1]
[281,"2407","Hill City Junior-Senior High",166,0,166,47,0,{"$f":"SUM(G483+H483)","v":47},{"$f":"IF(ISERROR(I483/F483),0,I483/F483)","v":0.28310000000000002},0,0,0]
[281,"2412","Hill City Elem",218,0,218,94,0,94,0.43120000000000003,5.3,0,5.3]
[282,"2436","West Elk Schools",363,0,363,168,0,168,0.46279999999999999,13.3,0,13.3]
[283,"2470","Elk Valley Elementary",74,0,74,58,0,58,0.78380000000000005,0,6.1,6.1]
[283,"2472","Elk Valley High School",31,0,31,19,0,19,0.6129,0,2,2]
[284,"2489","Chase County Junior Senior High School",143,0,143,34,0,34,0.23780000000000001,0,0,0]
[284,"2491","Chase County Elementary School",179,0,179,43,0,43,0.2402,0,0,0]
[285,"2518","Cedar Vale Elem",69,0,69,39,0,39,0.56520000000000004,0,4.0999999999999996,4.0999999999999996]
[285,"2520","Cedar Vale High",83,0,83,39,0,39,0.46989999999999998,3.3,0,3.3]
[286,"2544","Sedan Elem",211,0,211,122,0,122,0.57820000000000005,0,12.8,12.8]
[286,"2546","Sedan High",158,0,158,78,0,78,0.49370000000000003,7.8,0,7.8]
[287,"2559","Appanoose Elementary School",184,0,184,85,0,85,0.46200000000000002,6.7,0,6.7]
[287,"2562","West Franklin Learning Center High - Charter",10,0,10,6,0,6,0.6,0,0.6,0.6]
[287,"2563","West Franklin Middle School",146,0,146,63,0,63,0.43149999999999999,3.6,0,3.6]
[287,"2564","Williamsburg Elementary School",101,0,101,49,0,49,0.48509999999999998,4.5999999999999996,0,4.5999999999999996]
[287,"2569","West Franklin High School",177,0,177,52,0,52,0.29380000000000001,0,0,0]
[288,"2584","Central Heights High",271,0,271,134,0,134,0.4945,13.6,0,13.6]
[288,"2585","Central Heights Elem",277,0,277,153,0,153,0.55230000000000001,0,16.100000000000001,16.100000000000001]
[289,"2620","Wellsville Elem",356,0,356,76,0,76,0.2135,0,0,0]
[289,"2621","Wellsville Middle School",173,0,173,46,0,46,0.26590000000000003,0,0,0]
[289,"2622","Wellsville High",256,0,256,54,0,54,0.2109,0,0,0]
[290,"2644","Garfield Elem",283,0,283,122,0,122,0.43109999999999998,6.9,0,6.9]
[290,"2648","Lincoln Elem",414,0,414,230,0,230,0.55559999999999998,0,24.2,24.2]
[290,"2650","Ottawa Middle School",596,0,596,242,0,242,0.40600000000000003,9.5,0,9.5]
[290,"2652","Ottawa Sr High",687,0,687,227,0,227,0.33040000000000003,0,0,0]
[290,"2658","Sunflower Elementary School",425,0,425,178,0,178,0.41880000000000001,8.6,0,8.6]
[291,"2666","Grinnell Grade School",28,0,28,4,0,4,0.1429,0,0,0]
[291,"2671","Grinnell Middle School",20,0,20,6,0,6,0.3,0,0,0]
[292,"2689","Wheatland Elementary School",42,0,42,15,0,15,0.35709999999999997,0.1,0,0.1]
[292,"2691","Wheatland High School",35,0,35,6,0,6,0.1714,0,0,0]
[293,"2710","Quinter Elem",193,0,193,42,0,42,0.21759999999999999,0,0,0]
[293,"2712","Quinter Jr-Sr High",101,0,101,18,0,18,0.1782,0,0,0]
[294,"2738","Oberlin Elem",194,0,194,76,0,76,0.39179999999999998,2.2000000000000002,0,2.2000000000000002]
[294,"2740","Decatur Community Jr/Sr High",152,0,152,42,0,42,0.27629999999999999,0,0,0]
[297,"2812","St Francis Elem",131,0,131,48,0,48,0.3664,{"$f":"IF(AND((J517-35%)>0,J517<50%),I517*(J517-35%)*0.7,0)","v":0.6},{"$f":"IF(J517>=50%,I517*10.5%,0)","v":0},{"$f":"MAX(K517,L517)","v":0.6}]
[297,"2816","St Francis High",148,0,{"$f":"SUM(D518+E518)","v":148},36,0,36,0.2432,0,0,0]
[298,"2840","Lincoln Elem",195,0,195,83,0,83,0.42559999999999998,4.4000000000000004,0,4.4000000000000004]
[298,"2842","Lincoln Jr/Sr High",157,0,157,61,0,61,0.38850000000000001,1.6,0,1.6]
[299,"2860","Lucas/Sylvan Elementary Unified",136,0,136,60,0,60,0.44119999999999998,3.8,0,3.8]
[299,"2861","Sylvan-Lucas Unified Jr. sr",114,0,114,28,0,28,0.24560000000000001,0,0,0]
[300,"2890","South Central High School",89,0,89,15,0,15,0.16850000000000001,0,0,0]
[300,"2892","South Central Elementary School",175,0,175,64,0,64,0.36570000000000003,0.7,0,0.7]
[300,"2894","South Central Middle School",61,0,61,18,0,18,0.29509999999999997,0,0,0]
[303,"2948","Ness City Elem",136,0,136,47,0,47,0.34560000000000002,0,0,0]
[303,"2952","Ness City High",150,0,150,47,0,47,0.31330000000000002,0,0,0]
[305,"2985","Coronado Elem",412,0,412,137,0,137,0.33250000000000002,0,0,0]
[305,"2994","Heusner Elem",438,0,438,211,0,211,0.48170000000000002,19.5,0,19.5]
[305,"3000","Meadowlark Ridge Elem",444,0,444,131,0,131,0.29499999999999998,0,0,0]
[305,"3002","Oakdale Elem",384,0,384,284,0,284,0.73960000000000004,0,29.8,29.8]
[305,"3008","Schilling Elem",416,0,416,276,0,276,0.66349999999999998,0,29,29]
[305,"3014","Stewart Elem",416,0,416,111,0,111,0.26679999999999998,0,0,0]
[305,"3018","Sunset Elem",446,0,446,267,0,267,0.59870000000000001,0,28,28]
[305,"3020","Cottonwood Elementary School.",502,0,502,365,0,365,0.72709999999999997,0,38.299999999999997,38.299999999999997]
[305,"3022","Lakewood Middle School",799,0,799,413,0,413,0.51690000000000003,0,43.4,43.4]
[305,"3024","Salina South Middle",813,0,813,351,0,351,0.43169999999999997,20.100000000000001,0,20.100000000000001]
[305,"3026","Salina High Central",1013,0,1013,442,0,442,0.43630000000000002,26.7,0,26.7]
[305,"3027","Salina High South",1047,0,1047,396,0,396,0.37819999999999998,7.8,0,7.8]
[306,"3052","Southeast Saline High",301,0,301,40,0,40,0.13289999999999999,0,0,0]
[306,"3056","Southeast Saline Elem",361,0,361,64,0,64,0.17730000000000001,0,0,0]
[307,"3080","Ell-Saline Middle/High School",210,0,210,37,0,37,0.1762,0,0,0]
[307,"3082","Ell-Saline Elementary",241,0,241,59,0,59,0.24479999999999999,0,0,0]
[308,"3101","Hutchinson Magnet School at Allen",283,0,283,140,0,140,0.49469999999999997,14.2,0,14.2]
[308,"3102","Avenue A Elementary",138,0,138,108,0,108,0.78259999999999996,0,11.3,11.3]
[308,"3106","Faris Elementary",277,0,277,213,0,213,0.76900000000000002,0,22.4,22.4]
[308,"3108","Graber Elementary",334,0,334,175,0,{"$f":"SUM(G547+H547)","v":175},{"$f":"IF(ISERROR(I547/F547),0,I547/F547)","v":0.52400000000000002},0,18.399999999999999,18.399999999999999]
[308,"3114","Lincoln Elementary School",297,0,297,228,0,228,0.76770000000000005,0,23.9,23.9]
[308,"3116","McCandless Elementary",226,0,226,168,0,168,0.74339999999999995,0,17.600000000000001,17.600000000000001]
[308,"3118","Morgan Elementary",422,0,422,168,0,168,0.39810000000000001,5.7,0,5.7]
[308,"3124","Wiley Elementary",306,0,306,124,0,124,0.4052,4.8,0,4.8]
[308,"3130","Hutchinson Middle School 8",358,0,358,207,0,207,0.57820000000000005,0,21.7,21.7]
[308,"3134","Hutchinson High School",1428,0,1428,706,0,706,0.49440000000000001,71.400000000000006,0,71.400000000000006]
[308,"3139","Hutchinson Middle School 7",305,0,305,170,0,170,0.55740000000000001,0,17.899999999999999,17.899999999999999]
[309,"3164","Nickerson Elem",288,0,288,173,0,173,0.60070000000000001,0,18.2,18.2]
[309,"3166","Nickerson High",337,0,337,123,0,123,0.36499999999999999,1.3,0,1.3]
[309,"3168","Reno Valley Middle School",161,0,161,69,0,69,0.42859999999999998,3.8,0,3.8]
[309,"3170","South Hutchinson Elem",318,0,318,160,0,160,0.50309999999999999,0,16.8,16.8]
[309,"3171","Sunflower Academy",8,0,8,0,0,0,0,0,0,0]
[310,"3191","Fairfield Schools",281,0,281,147,0,147,0.52310000000000001,0,15.4,15.4]
[311,"3218","Pretty Prairie Elem",102,0,102,32,0,32,0.31369999999999998,0,0,0]
[311,"3220","Pretty Prairie High",70,0,70,18,0,18,0.2571,0,0,0]
[311,"3222","Pretty Prairie Middle",90,0,90,21,0,21,0.23330000000000001,0,0,0]
[312,"3232","Haven Elem",334,0,334,118,0,118,0.3533,0.3,0,0.3]
[312,"3233","Haven Middle School",109,0,109,35,0,35,0.3211,0,0,0]
[312,"3234","Haven High",250,0,250,67,0,67,0.26800000000000002,0,0,0]
[312,"3238","Yoder Charter Elem School",71,0,71,25,0,25,0.35210000000000002,0,0,0]
[312,"3240","Partridge Elem",53,0,53,17,0,17,0.32079999999999997,0,0,0]
[312,"3263","Haven Virtual Academy",0,0,0,0,0,0,0,0,0,0]
[313,"3252","Buhler Elem",257,0,257,89,0,89,0.3463,0,0,0]
[313,"3254","Buhler High",658,0,658,126,0,126,0.1915,0,0,0]
[313,"3261","Plum Creek Elementary",452,0,452,100,0,100,0.22120000000000001,0,0,0]
[313,"3262","Prairie Hills Middle",553,0,553,156,0,156,0.28210000000000002,0,0,0]
[313,"3264","Union Valley Elem",408,0,408,121,0,121,0.29659999999999997,0,0,0]
[314,"3276","Brewster Elem",78,0,78,24,0,24,0.30769999999999997,0,0,0]
[314,"3278","Brewster High",55,0,55,20,0,20,0.36359999999999998,0.2,0,0.2]
[315,"3290","Colby Elem",341,0,341,124,0,124,0.36359999999999998,1.2,0,1.2]
[315,"3292","Colby Middle School",271,0,271,69,0,69,0.25459999999999999,0,0,0]
[315,"3294","Colby Senior High",286,0,286,48,0,48,0.1678,0,0,0]
[316,"3314","Golden Plains Middle",47,0,47,30,0,30,0.63829999999999998,0,3.2,3.2]
[316,"3316","Golden Plains High",58,0,58,27,0,27,0.46550000000000002,{"$f":"IF(AND((J581-35%)>0,J581<50%),I581*(J581-35%)*0.7,0)","v":2.2000000000000002},{"$f":"IF(J581>=50%,I581*10.5%,0)","v":0},{"$f":"MAX(K581,L581)","v":2.2000000000000002}]
[316,"3318","Golden Plains Elem",78,0,{"$f":"SUM(D582+E582)","v":78},48,0,48,0.61539999999999995,0,5,5]
[320,"3388","Wamego Middle School",361,0,361,75,0,75,0.20780000000000001,0,0,0]
[320,"3396","Central Elem",365,0,365,83,0,83,0.22739999999999999,0,0,0]
[320,"3398","Wamego High",440,0,440,90,0,90,0.20449999999999999,0,0,0]
[320,"3399","West Elem",352,0,352,89,0,89,0.25280000000000002,0,0,0]
[321,"3426","Rossville Elem",274,0,274,79,0,79,0.2883,0,0,0]
[321,"3428","Rossville Jr.-Sr. High School",259,0,259,57,0,57,0.22009999999999999,0,0,0]
[321,"3430","St Marys Elem",321,0,321,107,0,107,0.33329999999999999,0,0,0]
[321,"3432","St. Marys Junior Senior High",282,0,282,74,0,74,0.26240000000000002,0,0,0]
[322,"3456","Onaga Elem",220,0,220,68,0,68,0.30909999999999999,0,0,0]
[322,"3458","Onaga Senior High",79,0,79,30,0,30,0.37969999999999998,0.6,0,0.6]
[323,"3488","St George Elem",489,0,489,90,0,90,0.184,0,0,0]
[323,"3492","Westmoreland Elem",143,0,143,33,0,33,0.23080000000000001,0,0,0]
[323,"3495","Rock Creek Jr/Sr High School",436,0,436,72,0,72,0.1651,0,0,0]
[325,"3538","Phillipsburg Elem",238,0,238,82,0,82,0.34449999999999997,0,0,0]
[325,"3540","Phillipsburg Middle",184,0,184,30,0,30,0.16300000000000001,0,0,0]
[325,"3542","Phillipsburg High",204,0,204,46,0,46,0.22550000000000001,0,0,0]
[326,"3562","Logan Elem",70,0,70,23,0,23,0.3286,0,0,0]
[326,"3564","Logan High",82,0,82,28,0,28,0.34150000000000003,0,0,0]
[327,"3594","Ellsworth Elem",268,0,268,68,0,68,0.25369999999999998,0,0,0]
[327,"3598","Ellsworth High",272,0,272,74,0,74,0.27210000000000001,0,0,0]
[327,"3600","Kanopolis Middle",106,0,106,32,0,32,0.3019,0,0,0]
[329,"3650","Alma Elementary School",101,0,101,23,0,23,0.22770000000000001,0,0,0]
[329,"3652","Wabaunsee Sr High",147,0,147,25,0,25,0.1701,0,0,0]
[329,"3664","Paxico Middle School",79,0,79,16,0,16,0.20250000000000001,0,0,0]
[329,"3665","Wabaunsee Junior High",61,0,61,9,0,9,0.14749999999999999,0,0,0]
[329,"3667","Maple Hill Elem",64,0,64,9,0,9,0.1406,0,0,0]
[330,"3686","Mission Valley Junior and Senior High School",249,0,249,59,0,59,0.2369,0,0,0]
[330,"3687","Mission  Valley Elementary",209,0,209,59,0,59,0.2823,0,0,0]
[331,"3709","Kingman Elementary School",308,0,308,158,0,{"$f":"SUM(G611+H611)","v":158},{"$f":"IF(ISERROR(I611/F611),0,I611/F611)","v":0.51300000000000001},0,16.600000000000001,16.600000000000001]
[331,"3710","Kingman Middle School",130,0,130,45,0,45,0.34620000000000001,0,0,0]
[331,"3711","Norwich Middle School",59,0,59,16,0,16,0.2712,0,0,0]
[331,"3712","Norwich Elementary School",122,0,122,42,0,42,0.34429999999999999,0,0,0]
[331,"3713","USD 331 Virtual School",0,0,0,0,0,0,0,0,0,0]
[331,"3716","Kingman High",235,0,235,63,0,63,0.2681,0,0,0]
[331,"3724","Norwich High",74,0,74,11,0,11,0.14860000000000001,0,0,0]
[332,"3748","Cunningham Elem",100,0,100,25,0,25,0.25,0,0,0]
[332,"3750","Cunningham High",63,0,63,24,0,24,0.38100000000000001,0.5,0,0.5]
[333,"3780","Concordia Elementary",504,0,504,219,0,219,0.4345,13,0,13]
[333,"3793","Concordia Middle",153,0,153,54,0,54,0.35289999999999999,0.1,0,0.1]
[333,"3794","Concordia Jr-Sr High",454,0,454,143,0,143,0.315,0,0,0]
[334,"3832","Glasco Elem",52,0,52,28,0,28,0.53849999999999998,0,2.9,2.9]
[334,"3834","Glasco High",30,0,30,7,0,7,0.23330000000000001,0,0,0]
[334,"3836","Miltonvale Elem",43,0,43,25,0,25,0.58140000000000003,0,2.6,2.6]
[334,"3838","Miltonvale High",36,0,36,20,0,20,0.55559999999999998,0,2.1,2.1]
[335,"3871","Jackson Heights Elementary School",208,0,208,69,0,69,0.33169999999999999,0,0,0]
[335,"3872","Jackson Heights High School and Middle School",185,0,185,55,0,55,0.29730000000000001,0,0,0]
[336,"3887","Holton Elementary School",536,0,536,191,0,191,0.35630000000000001,0.8,0,0.8]
[336,"3890","Holton Middle",259,0,259,82,0,82,0.31659999999999999,0,0,0]
[336,"3892","Holton High",301,0,301,91,0,91,0.30230000000000001,0,0,0]
[337,"3916","Royal Valley Elementary",296,0,296,129,0,129,0.43580000000000002,7.7,0,7.7]
[337,"3918","Royal Valley High",240,0,240,88,0,88,0.36670000000000003,1,0,1]
[337,"3921","Royal Valley Middle School",268,0,268,96,0,96,0.35820000000000002,0.6,0,0.6]
[338,"3936","Valley Falls Elem",282,0,282,87,0,87,0.3085,0,0,0]
[338,"3938","Valley Falls High",90,0,90,16,0,16,0.17780000000000001,0,0,0]
[339,"3948","Jefferson Co North High",139,0,139,43,0,43,0.30940000000000001,0,0,0]
[339,"3950","Jefferson County North Elem/Middle",332,0,332,76,0,76,0.22889999999999999,0,0,0]
[340,"3970","Jefferson West High",273,0,273,37,0,37,0.13550000000000001,0,0,0]
[340,"3972","Jefferson West Middle",269,0,269,61,0,61,0.2268,0,0,0]
[340,"3975","Jefferson West Elementary School",313,0,313,90,0,90,0.28749999999999998,0,0,0]
[341,"3988","Oskaloosa Elem",338,0,338,150,0,150,0.44379999999999997,9.8000000000000007,0,9.8000000000000007]
[341,"3991","Oskaloosa JR-SR High School",255,0,255,105,0,105,0.4118,4.5,0,4.5]
[342,"4006","McLouth Elem",219,0,219,69,0,69,0.31509999999999999,0,0,0]
[342,"4007","McLouth Middle",113,0,113,24,0,24,0.21240000000000001,{"$f":"IF(AND((J645-35%)>0,J645<50%),I645*(J645-35%)*0.7,0)","v":0},{"$f":"IF(J645>=50%,I645*10.5%,0)","v":0},{"$f":"MAX(K645,L645)","v":0}]
[342,"4008","McLouth High",160,0,{"$f":"SUM(D646+E646)","v":160},36,0,36,0.22500000000000001,0,0,0]
[343,"4022","Lecompton Elem",252,0,252,86,0,86,0.34129999999999999,0,0,0]
[343,"4029","Perry-Lecompton Middle",236,0,236,68,0,68,0.28810000000000002,0,0,0]
[343,"4030","Perry Lecompton High",255,0,255,58,0,58,0.22750000000000001,0,0,0]
[344,"4038","Pleasanton Elem",191,0,191,82,0,82,0.42930000000000001,4.5999999999999996,0,4.5999999999999996]
[344,"4040","Pleasanton High",178,0,178,50,0,50,0.28089999999999998,0,0,0]
[345,"4054","Logan Elementary",513,0,513,288,0,288,0.56140000000000001,0,30.2,30.2]
[345,"4055","North Fairview",316,0,316,69,0,69,0.21840000000000001,0,0,0]
[345,"4058","Elmont Elem",342,0,342,53,0,53,0.155,0,0,0]
[345,"4069","Northern Hills Elementary",461,0,461,151,0,151,0.32750000000000001,0,0,0]
[345,"4072","West Indianola Elem",445,0,445,72,0,72,0.1618,0,0,0]
[345,"4075","Seaman Middle School",614,0,614,176,0,176,0.28660000000000002,0,0,0]
[345,"4076","Seaman High",1245,0,1245,276,0,276,0.22170000000000001,0,0,0]
[346,"4092","Jayhawk Elementary",343,0,343,181,0,181,0.52769999999999995,0,19,19]
[346,"4094","Jayhawk-Linn High",250,0,250,106,0,106,0.42399999999999999,5.5,0,5.5]
[347,"4117","Kinsley Jr/Sr High School",144,0,144,66,0,66,0.45829999999999999,5,0,5]
[347,"4120","Kinsley-Offerle Elementary School K-6",176,0,176,71,0,71,0.40339999999999998,2.7,0,2.7]
[348,"4141","Baldwin Junior High School",314,0,314,90,0,90,0.28660000000000002,0,0,0]
[348,"4142","Baldwin High School",444,0,444,78,0,78,0.1757,0,0,0]
[348,"4150","Baldwin Elementary Primary Center",323,0,323,81,0,81,0.25080000000000002,0,0,0]
[348,"4151","Baldwin Elementary Intermediate Center",304,0,304,86,0,86,0.28289999999999998,0,0,0]
[349,"4158","Stafford Elementary",102,0,102,58,0,58,0.56859999999999999,0,6.1,6.1]
[349,"4164","Stafford Middle School/High School",101,0,101,49,0,49,0.48509999999999998,4.5999999999999996,0,4.5999999999999996]
[350,"4180","St John Elem",181,0,181,75,0,75,0.41439999999999999,3.4,0,3.4]
[350,"4182","St John High",138,0,138,59,0,59,0.42749999999999999,3.2,0,3.2]
[351,"4196","Macksville Elem",127,0,127,83,0,83,0.65349999999999997,0,8.6999999999999993,8.6999999999999993]
[351,"4200","Macksville High",110,0,110,38,0,38,0.34549999999999997,0,0,0]
[352,"4228","Goodland Jr-Sr. High School",390,0,390,138,0,138,0.3538,0.4,0,0.4]
[352,"4230","North Elementary",286,0,286,115,0,115,0.40210000000000001,4.2,0,4.2]
[352,"4239","West Elementary",212,0,212,96,0,{"$f":"SUM(G675+H675)","v":96},{"$f":"IF(ISERROR(I675/F675),0,I675/F675)","v":0.45279999999999998},6.9,0,6.9]
[353,"4260","Eisenhower Elem",282,0,282,84,0,84,0.2979,0,0,0]
[353,"4265","Kennedy Elem",186,0,186,118,0,118,0.63439999999999996,0,12.4,12.4]
[353,"4266","Lincoln Elem",178,0,178,113,0,113,0.63480000000000003,0,11.9,11.9]
[353,"4274","Washington Elem",108,0,108,60,0,60,0.55559999999999998,0,6.3,6.3]
[353,"4276","Wellington Middle School",340,0,340,153,0,153,0.45,10.7,0,10.7]
[353,"4280","Wellington High School",467,0,467,163,0,163,0.34899999999999998,0,0,0]
[355,"4318","Ellinwood Elem",291,0,291,100,0,100,0.34360000000000002,0,0,0]
[355,"4320","Ellinwood  Middle School",73,0,73,25,0,25,0.34250000000000003,0,0,0]
[355,"4322","Ellinwood High",143,0,143,43,0,43,0.30070000000000002,0,0,0]
[356,"4340","Conway Springs Kyle Trueblood",230,0,230,47,0,47,0.20430000000000001,0,0,0]
[356,"4341","Conway Springs Middle School",114,0,114,20,0,20,0.1754,0,0,0]
[356,"4342","Conway Springs High School",178,0,178,27,0,27,0.1517,0,0,0]
[357,"4362","Belle Plaine Elem",261,0,261,93,0,93,0.35630000000000001,0.4,0,0.4]
[357,"4363","Belle Plaine Middle",166,0,166,60,0,60,0.3614,0.5,0,0.5]
[357,"4364","Belle Plaine High",187,0,187,45,0,45,0.24060000000000001,0,0,0]
[358,"4388","Oxford Elem",177,0,177,81,0,81,0.45760000000000001,6.1,0,6.1]
[358,"4390","Oxford Jr/Sr High",203,0,203,47,0,47,0.23150000000000001,0,0,0]
[359,"4404","Argonia Elem",90,0,90,42,0,42,0.4667,3.4,0,3.4]
[359,"4406","Argonia High",87,0,87,23,0,23,0.26440000000000002,0,0,0]
[360,"4420","Caldwell Elem",118,0,118,61,0,61,0.51690000000000003,0,6.4,6.4]
[360,"4422","Caldwell Secondary School",135,0,135,52,0,52,0.38519999999999999,1.3,0,1.3]
[361,"4438","Anthony Elem",262,0,262,121,0,121,0.46179999999999999,9.5,0,9.5]
[361,"4442","Chaparral Jr/Sr High",327,0,327,159,0,159,0.48620000000000002,15.2,0,15.2]
[361,"4458","Harper Elem",245,0,245,141,0,141,0.57550000000000001,0,14.8,14.8]
[362,"4496","Lacygne Elem",195,0,195,93,0,93,0.47689999999999999,8.3000000000000007,0,8.3000000000000007]
[362,"4502","Parker Elem",189,0,189,51,0,51,0.26979999999999998,0,0,0]
[362,"4504","Prairie View Middle",201,0,201,88,0,88,0.43780000000000002,5.4,0,5.4]
[362,"4505","Prairie View High",306,0,306,105,0,105,0.34310000000000002,0,0,0]
[363,"4516","Holcomb Elem 3-5",224,0,224,102,0,102,0.45540000000000003,7.5,0,7.5]
[363,"4517","Holcomb Middle",256,0,256,104,0,104,0.40629999999999999,4.0999999999999996,0,4.0999999999999996]
[363,"4518","Holcomb High",266,0,266,94,0,94,0.35339999999999999,0.2,0,0.2]
[363,"4519","Wiley Elem",233,0,233,106,0,106,0.45490000000000003,7.8,0,7.8]
[364,"4545","Marysville Elem",388,0,388,158,0,158,0.40720000000000001,6.3,0,6.3]
[364,"4548","Marysville Jr/Sr High",389,0,389,96,0,96,0.24679999999999999,{"$f":"IF(AND((J709-35%)>0,J709<50%),I709*(J709-35%)*0.7,0)","v":0},{"$f":"IF(J709>=50%,I709*10.5%,0)","v":0},{"$f":"MAX(K709,L709)","v":0}]
[365,"4580","Garnett Elementary School",460,0,{"$f":"SUM(D710+E710)","v":460},183,0,183,0.39779999999999999,6.1,0,6.1]
[365,"4592","Greeley Elem",47,0,47,22,0,22,0.46810000000000002,1.8,0,1.8]
[365,"4610","Westphalia",59,0,59,10,0,10,0.16950000000000001,0,0,0]
[365,"4612","Anderson County Jr/Sr High School",457,0,457,134,0,134,0.29320000000000002,0,0,0]
[366,"4639","Yates Center Elem",348,0,348,194,0,194,0.5575,0,20.399999999999999,20.399999999999999]
[366,"4646","Yates Center High",132,0,132,59,0,59,0.44700000000000001,4,0,4]
[367,"4662","Trojan Elem",410,0,410,242,0,242,0.59019999999999995,0,25.4,25.4]
[367,"4664","Swenson Early Childhood Education Center",160,0,160,88,0,88,0.55000000000000004,0,9.1999999999999993,9.1999999999999993]
[367,"4665","Osawatomie Middle School",234,0,234,127,0,127,0.54269999999999996,0,13.3,13.3]
[367,"4666","Osawatomie High",345,0,345,165,0,165,0.4783,14.8,0,14.8]
[368,"4690","Sunflower Elem",418,0,418,125,0,125,0.29899999999999999,0,0,0]
[368,"4694","Paola Middle",453,0,453,132,0,132,0.29139999999999999,0,0,0]
[368,"4700","Paola High",638,0,638,147,0,147,0.23039999999999999,0,0,0]
[368,"4701","Cottonwood Elem",477,0,477,162,0,162,0.33960000000000001,0,0,0]
[369,"4734","Burrton Elem",120,0,120,52,0,52,0.43330000000000002,3,0,3]
[369,"4736","Burrton MS/HS",119,0,119,55,0,55,0.4622,4.3,0,4.3]
[371,"4762","Montezuma Elem",86,0,86,30,0,30,0.3488,0,0,0]
[371,"4764","South Gray High",64,0,64,16,0,16,0.25,0,0,0]
[372,"4776","Silver Lake Elem",416,0,416,53,0,53,0.12740000000000001,0,0,0]
[372,"4778","Silver Lake Jr-Sr High",309,0,309,49,0,49,0.15859999999999999,0,0,0]
[373,"4810","Newton Sr High",1020,0,1020,385,0,385,0.3775,7.4,0,7.4]
[373,"4821","Chisholm Middle School",482,0,482,197,0,197,0.40870000000000001,8.1,0,8.1]
[373,"4823","Northridge Elementary",244,0,244,121,0,121,0.49590000000000001,12.4,0,12.4]
[373,"4824","Santa Fe 5/6 Center",566,0,566,246,0,246,0.43459999999999999,14.6,0,14.6]
[373,"4827","Slate Creek Elementary",325,0,325,159,0,159,0.48920000000000002,15.5,0,15.5]
[373,"4831","South Breeze Elementary",383,0,383,151,0,151,0.39429999999999998,4.7,0,4.7]
[373,"4842","Sunset Elementary",273,0,273,158,0,158,0.57879999999999998,0,16.600000000000001,16.600000000000001]
[373,"4843","Walton Rural Life Center",204,0,204,46,0,46,0.22550000000000001,0,0,0]
[374,"4834","Sublette Elem",269,0,269,146,0,146,0.54279999999999995,0,15.3,15.3]
[374,"4836","Sublette High",123,0,123,48,0,{"$f":"SUM(G739+H739)","v":48},{"$f":"IF(ISERROR(I739/F739),0,I739/F739)","v":0.39019999999999999},1.4,0,1.4]
[374,"4838","Sublette Middle",57,0,57,29,0,29,0.50880000000000003,0,3,3]
[374,"4846","Sublette K-12 Virtual Academy",0,0,0,0,0,0,0,0,0,0]
[375,"4850","Circle Benton Elementary",206,0,206,35,0,35,0.1699,0,0,0]
[375,"4852","Circle High",586,0,586,100,0,100,0.1706,0,0,0]
[375,"4854","Circle Oil Hill Elementary",262,0,262,74,0,74,0.28239999999999998,0,0,0]
[375,"4856","Circle Towanda Elementary",274,0,274,97,0,97,0.35399999999999998,0.3,0,0.3]
[375,"4859","Circle Middle School",278,0,278,61,0,61,0.21940000000000001,0,0,0]
[375,"4876","Circle Greenwich Elementary",264,0,264,28,0,28,0.1061,0,0,0]
[376,"4864","Sterling Grade School",266,0,266,92,0,92,0.34589999999999999,0,0,0]
[376,"4866","Sterling Junior High/Senior High",232,0,232,46,0,46,0.1983,0,0,0]
[377,"4889","Atchison County Community Elementary School",245,0,245,78,0,78,0.31840000000000002,0,0,0]
[377,"4891","Atchison County Community JR/SR High",247,0,247,84,0,84,0.34010000000000001,0,0,0]
[378,"4950","Riley County Grade School",445,0,445,81,0,81,0.182,0,0,0]
[378,"4952","Riley County High School",220,0,220,40,0,40,0.18179999999999999,0,0,0]
[379,"4970","Garfield Elem",186,0,186,59,0,59,0.31719999999999998,0,0,0]
[379,"4972","Lincoln Elem",362,0,362,123,0,123,0.33979999999999999,0,0,0]
[379,"4974","Clay Center Community Middle",256,0,256,86,0,86,0.33589999999999998,0,0,0]
[379,"4976","Clay Center Community High",304,0,304,74,0,74,0.24340000000000001,0,0,0]
[379,"5014","Wakefield Elem",125,0,125,36,0,36,0.28799999999999998,0,0,0]
[379,"5016","Wakefield High",70,0,70,12,0,12,0.1714,0,0,0]
[380,"5032","Centralia Elem",162,0,162,25,0,25,0.15429999999999999,0,0,0]
[380,"5034","Centralia High",127,0,127,19,0,19,0.14960000000000001,0,0,0]
[380,"5036","Frankfort Elem",159,0,159,38,0,38,0.23899999999999999,0,0,0]
[380,"5038","Frankfort High",100,0,100,20,0,20,0.2,0,0,0]
[381,"5058","Spearville Elem",149,0,149,36,0,36,0.24160000000000001,0,0,0]
[381,"5060","Spearville Jr/Sr High",182,0,182,32,0,32,0.17580000000000001,0,0,0]
[382,"5088","Southwest Elem",428,0,428,182,0,182,0.42520000000000002,9.6,0,9.6]
[382,"5090","Liberty Middle School",351,0,351,144,0,144,0.4103,6.1,0,6.1]
[382,"5092","Pratt Sr High",315,0,315,107,0,107,0.3397,0,0,0]
[383,"5112","Amanda Arnold Elem",588,0,588,85,0,85,0.14460000000000001,0,0,0]
[383,"5113","Frank V Bergman Elem",503,0,503,171,0,171,0.34,0,0,0]
[383,"5114","Bluemont Elementary School",269,0,269,111,0,111,0.41260000000000002,4.9000000000000004,0,4.9000000000000004]
[383,"5124","Lee Elem",490,0,490,216,0,216,0.44080000000000003,13.7,0,13.7]
[383,"5126","Marlatt Elem",446,0,446,78,0,78,0.1749,{"$f":"IF(AND((J773-35%)>0,J773<50%),I773*(J773-35%)*0.7,0)","v":0},{"$f":"IF(J773>=50%,I773*10.5%,0)","v":0},{"$f":"MAX(K773,L773)","v":0}]
[383,"5128","Northview Elem",569,0,{"$f":"SUM(D774+E774)","v":569},292,0,292,0.51319999999999999,0,30.7,30.7]
[383,"5130","Theo Roosevelt Elem",329,0,329,103,0,103,0.31309999999999999,0,0,0]
[383,"5132","Woodrow Wilson Elem",371,332,703,64,0,64,9.0999999999999998E-2,0,0,0]
[383,"5135","Susan B Anthony Middle School",432,0,432,112,0,112,0.25929999999999997,0,0,0]
[383,"5136","Manhattan High School West/East Campus",1794,0,1794,507,0,507,0.28260000000000002,0,0,0]
[383,"5137","Dwight D Eisenhower Middle School",457,0,457,185,0,185,0.40479999999999999,7.1,0,7.1]
[383,"5138","Ogden Elem",190,0,190,105,0,105,0.55259999999999998,0,11,11]
[384,"5160","McCormick Elementary",104,0,104,13,0,13,0.125,0,0,0]
[384,"5164","Randolph Middle",58,0,58,13,0,13,0.22409999999999999,0,0,0]
[384,"5166","Blue Valley High",54,0,54,11,0,11,0.20369999999999999,0,0,0]
[385,"5177","Cottonwood Elementary",391,0,391,84,0,84,0.21479999999999999,0,0,0]
[385,"5179","Andover Middle School",674,0,674,82,0,82,0.1217,0,0,0]
[385,"5180","Andover High",812,0,812,80,0,80,9.8500000000000004E-2,0,0,0]
[385,"5181","Robert M. Martin Elementary",443,0,443,45,0,45,0.1016,0,0,0]
[385,"5182","Meadowlark Elementary",329,0,329,30,0,30,9.1200000000000003E-2,0,0,0]
[385,"5183","Prairie Creek Elementary",402,0,402,91,0,91,0.22639999999999999,0,0,0]
[385,"5184","Sunflower Elementary School",425,0,425,58,0,58,0.13650000000000001,0,0,0]
[385,"5185","Andover Central Middle School",601,0,601,97,0,97,0.16139999999999999,0,0,0]
[385,"5186","Andover Central High School",795,0,795,72,0,72,9.06E-2,0,0,0]
[385,"5187","Wheatland Elementary",444,0,444,18,0,18,4.0500000000000001E-2,0,0,0]
[385,"5204","Andover eCademy",0,0,0,0,0,0,0,0,0,0]
[386,"5198","Madison Elem",124,0,124,47,0,47,0.379,1,0,1]
[386,"5202","Madison High",106,0,106,33,0,33,0.31130000000000002,0,0,0]
[387,"5215","Altoona-Midway Elementary",72,0,72,41,0,41,0.56940000000000002,0,4.3,4.3]
[387,"5223","Altoona-Midway Middle/High School",102,0,102,48,0,48,0.47060000000000002,4.0999999999999996,0,4.0999999999999996]
[388,"5236","Washington Elem",256,0,256,62,0,62,0.2422,0,0,0]
[388,"5238","Ellis Jr/Sr High",220,0,220,50,0,50,0.2273,0,0,0]
[389,"5268","Eureka Jr/Sr High",280,0,280,132,0,132,0.47139999999999999,11.2,0,11.2]
[389,"5287","Marshall Elementary School",391,0,391,237,0,237,0.60609999999999997,0,24.9,24.9]
[390,"5296","Hamilton Elem",23,0,23,19,0,{"$f":"SUM(G803+H803)","v":19},{"$f":"IF(ISERROR(I803/F803),0,I803/F803)","v":0.82609999999999995},0,2,2]
[390,"5298","Hamilton High",36,0,36,17,0,17,0.47220000000000001,1.5,0,1.5]
[392,"5332","Osborne Elem",159,0,159,66,0,66,0.41510000000000002,3,0,3]
[392,"5334","Osborne Junior/Senior High",114,0,114,50,0,50,0.43859999999999999,3.1,0,3.1]
[393,"5354","Solomon Elem",170,0,170,68,0,68,0.4,2.4,0,2.4]
[393,"5356","Solomon High",141,0,141,52,0,52,0.36880000000000002,0.7,0,0.7]
[394,"5370","Rose Hill Primary",355,0,355,101,0,101,0.28449999999999998,0,0,0]
[394,"5371","Rose Hill Middle",334,0,334,82,0,82,0.2455,0,0,0]
[394,"5372","Rose Hill High",518,0,518,70,0,70,0.1351,0,0,0]
[394,"5374","Rose Hill Intermediate",369,0,369,98,0,98,0.2656,0,0,0]
[395,"5389","La Crosse Elementary",149,0,149,58,0,58,0.38929999999999998,1.6,0,1.6]
[395,"5390","La Crosse High",94,0,94,36,0,36,0.38300000000000001,0.8,0,0.8]
[395,"5396","La Crosse Middle School",47,0,47,20,0,20,0.42549999999999999,1.1000000000000001,0,1.1000000000000001]
[396,"5411","Leonard C Seal Elem",282,0,282,96,0,96,0.34039999999999998,0,0,0]
[396,"5413","Marvin Sisk Middle School",156,0,156,58,0,58,0.37180000000000002,0.9,0,0.9]
[396,"5414","Douglass High",232,0,232,50,0,50,0.2155,0,0,0]
[397,"5435","Centre",197,0,197,69,0,69,0.3503,0,0,0]
[398,"5460","Peabody-Burns Elementary",103,0,103,52,0,52,0.50490000000000002,0,5.5,5.5]
[398,"5462","Peabody-Burns Jr/Sr High School",145,0,145,51,0,51,0.35170000000000001,0.1,0,0.1]
[399,"5486","Natoma Elem",69,0,69,24,0,24,0.3478,0,0,0]
[399,"5488","Natoma High (7-12)",47,0,47,13,0,13,0.27660000000000001,0,0,0]
[400,"5498","Smoky Valley Virtual Charter School",0,0,0,0,0,0,0,0,0,0]
[400,"5504","Soderstrom Elem",302,0,302,80,0,80,0.26490000000000002,0,0,0]
[400,"5505","Smoky Valley Middle School",254,0,254,59,0,59,0.23230000000000001,0,0,0]
[400,"5506","Smoky Valley High",268,0,268,54,0,54,0.20150000000000001,0,0,0]
[401,"5534","Chase Elem",80,0,80,50,0,50,0.625,0,5.3,5.3]
[401,"5536","Chase High",61,0,61,30,0,30,0.49180000000000001,3,0,3]
[401,"5538","Raymond Jr High",28,0,28,18,0,18,0.64290000000000003,0,1.9,1.9]
[402,"5554","Garfield Elem",249,0,249,104,0,104,0.41770000000000002,4.9000000000000004,0,4.9000000000000004]
[402,"5555","Ewalt Elementary",344,0,344,81,0,81,0.23549999999999999,0,0,0]
[402,"5556","Lincoln Elem",227,0,227,62,0,62,0.27310000000000001,0,0,0]
[402,"5558","Robinson Elem",241,0,241,112,0,112,0.4647,9,0,9]
[402,"5560","Augusta Middle School",525,0,525,160,0,160,0.30480000000000002,0,0,0]
[402,"5562","Augusta Sr High",676,0,676,168,0,168,0.2485,0,0,0]
[403,"5587","SouthWinds Academy",49,0,49,49,0,49,1,{"$f":"IF(AND((J837-35%)>0,J837<50%),I837*(J837-35%)*0.7,0)","v":0},{"$f":"IF(J837>=50%,I837*10.5%,0)","v":5.0999999999999996},{"$f":"MAX(K837,L837)","v":5.0999999999999996}]
[403,"5598","Otis-Bison Elementary",102,0,{"$f":"SUM(D838+E838)","v":102},33,0,33,0.32350000000000001,0,0,0]
[403,"5600","Otis-Bison Junior/Senior High School",95,0,95,22,0,22,0.2316,0,0,0]
[404,"5620","Riverton Elem",341,0,341,152,0,152,0.44569999999999999,10.199999999999999,0,10.199999999999999]
[404,"5621","Riverton Middle",172,0,172,78,0,78,0.45350000000000001,5.7,0,5.7]
[404,"5622","Riverton High",234,0,234,88,0,88,0.37609999999999999,1.6,0,1.6]
[405,"5636","Lyons Central Elementary",153,0,153,98,0,98,0.64049999999999996,0,10.3,10.3]
[405,"5638","Lyons Park Elementary",228,0,228,156,0,156,0.68420000000000003,0,16.399999999999999,16.399999999999999]
[405,"5640","Lyons Middle School",174,0,174,85,0,85,0.48849999999999999,8.1999999999999993,0,8.1999999999999993]
[405,"5642","Lyons High School",192,0,192,121,0,121,0.63019999999999998,0,12.7,12.7]
[407,"5718","Bickerdyke Elem",270,0,270,131,0,131,0.48520000000000002,12.4,0,12.4]
[407,"5720","Simpson Elem",155,0,155,69,0,69,0.44519999999999998,4.5999999999999996,0,4.5999999999999996]
[407,"5722","Ruppenthal Middle",182,0,182,76,0,76,0.41760000000000003,3.6,0,3.6]
[407,"5724","Russell High",248,0,248,89,0,89,0.3589,0.6,0,0.6]
[408,"5746","Marion Middle",107,0,107,35,0,35,0.3271,0,0,0]
[408,"5748","Marion High",157,0,157,40,0,40,0.25480000000000003,0,0,0]
[408,"5750","Marion Elem",240,0,240,88,0,88,0.36670000000000003,1,0,1]
[409,"5761","Atchison Elementary School",843,0,843,510,0,510,0.60499999999999998,0,53.6,53.6]
[409,"5770","Atchison High  School",447,0,447,198,0,198,0.443,12.9,0,12.9]
[409,"5775","Central School",38,0,38,29,0,29,0.76319999999999999,0,3,3]
[409,"5776","Atchison Middle School",399,0,399,219,0,219,0.54890000000000005,0,23,23]
[410,"5812","Hillsboro Elem",291,0,291,81,0,81,0.27839999999999998,0,0,0]
[410,"5814","Hillsboro Middle/High School",287,0,287,73,0,73,0.25440000000000002,0,0,0]
[411,"5834","Goessel Elem",128,0,128,30,0,30,0.2344,0,0,0]
[411,"5836","Goessel High",173,0,173,32,0,32,0.185,0,0,0]
[412,"5852","Hoxie Elem",226,0,226,50,0,50,0.22120000000000001,0,0,0]
[412,"5854","Hoxie High",179,0,179,34,0,34,0.18990000000000001,0,0,0]
[413,"5871","Chanute Elementary School",787,0,787,428,0,428,0.54379999999999995,0,44.9,44.9]
[413,"5880","Royster Middle School",473,0,473,237,0,237,0.50109999999999999,0,24.9,24.9]
[413,"5882","Chanute High",535,0,535,236,0,236,0.44109999999999999,15,0,15]
[415,"5936","Hiawatha Elem",394,0,394,173,0,{"$f":"SUM(G867+H867)","v":173},{"$f":"IF(ISERROR(I867/F867),0,I867/F867)","v":0.43909999999999999},10.8,0,10.8]
[415,"5940","Hiawatha Sr High",239,0,239,82,0,82,0.34310000000000002,0,0,0]
[415,"5950","Hiawatha Middle School",286,0,286,132,0,132,0.46150000000000002,10.3,0,10.3]
[416,"5970","Broadmoor Elementary",398,0,398,76,0,76,0.191,0,0,0]
[416,"5972","Louisburg High",527,0,527,67,0,67,0.12709999999999999,0,0,0]
[416,"5978","Louisburg Middle",405,0,405,74,0,74,0.1827,0,0,0]
[416,"5980","Rockville Elementary School",375,0,375,66,0,66,0.17599999999999999,0,0,0]
[417,"5987","Prairie Heights Elementary School",93,0,93,39,0,39,0.4194,1.9,0,1.9]
[417,"5990","Council Grove Elementary School",342,0,342,123,0,123,0.35959999999999998,0.8,0,0.8]
[417,"5994","Council Grove Junior Senior High School",331,0,331,96,0,96,0.28999999999999998,0,0,0]
[418,"6028","Eisenhower Elementary",288,0,288,62,0,62,0.21529999999999999,0,0,0]
[418,"6030","Lincoln Elem",277,0,277,107,0,107,0.38629999999999998,2.7,0,2.7]
[418,"6032","Roosevelt Elem",284,0,284,139,0,139,0.4894,13.6,0,13.6]
[418,"6034","Washington Elem",273,0,273,99,0,99,0.36259999999999998,0.9,0,0.9]
[418,"6038","McPherson Middle School",555,0,555,164,0,164,0.29549999999999998,0,0,0]
[418,"6040","McPherson High",733,0,733,167,0,167,0.2278,0,0,0]
[419,"6066","Canton-Galva Jr./Sr. High",165,0,165,51,0,51,0.30909999999999999,0,0,0]
[419,"6070","Canton-Galva Elementary",179,0,179,63,0,63,0.35199999999999998,0.1,0,0.1]
[420,"6088","Osage City Elem",319,0,319,135,0,135,0.42320000000000002,6.9,0,6.9]
[420,"6090","Osage City High",203,0,203,66,0,66,0.3251,0,0,0]
[420,"6091","Osage City Middle School",159,0,159,69,0,69,0.434,4.0999999999999996,0,4.0999999999999996]
[421,"6102","Lyndon Elem",305,0,305,83,0,83,0.27210000000000001,0,0,0]
[421,"6104","Lyndon High",139,0,139,37,0,37,0.26619999999999999,0,0,0]
[422,"6118","Kiowa County Elem/Jr. High",180,0,180,40,0,40,0.22220000000000001,0,0,0]
[422,"6121","21st Century Learning Academy/Kiowa County",0,0,0,0,0,0,0,0,0,0]
[422,"6122","Kiowa County High School",69,0,69,24,0,24,0.3478,0,0,0]
[423,"6140","Moundridge Elem",183,0,183,44,0,44,0.2404,0,0,0]
[423,"6142","Moundridge High",110,0,110,19,0,19,0.17269999999999999,0,0,0]
[423,"6146","Moundridge Middle",117,0,117,27,0,27,0.23080000000000001,0,0,0]
[426,"6192","Pike Valley Elem",97,0,97,45,0,45,0.46389999999999998,3.6,0,3.6]
[426,"6194","Pike Valley Jr High",43,0,43,18,0,18,0.41860000000000003,0.9,0,0.9]
[426,"6206","Pike Valley High",66,0,66,19,0,19,0.28789999999999999,0,0,0]
[428,"6256","Eisenhower Elem",305,0,305,178,0,178,0.58360000000000001,0,18.7,18.7]
[428,"6268","Jefferson Elem",293,293,586,121,121,242,0.41299999999999998,10.7,0,10.7]
[428,"6270","Lincoln Elem",291,0,291,147,0,147,0.50519999999999998,{"$f":"IF(AND((J901-35%)>0,J901<50%),I901*(J901-35%)*0.7,0)","v":0},{"$f":"IF(J901>=50%,I901*10.5%,0)","v":15.4},{"$f":"MAX(K901,L901)","v":15.4}]
[428,"6274","Park Elem",270,0,{"$f":"SUM(D902+E902)","v":270},207,0,207,0.76670000000000005,0,21.7,21.7]
[428,"6276","Riley Elem",353,0,353,307,0,307,0.86970000000000003,0,32.200000000000003,32.200000000000003]
[428,"6280","Great Bend Middle School",411,0,411,233,0,233,0.56689999999999996,0,24.5,24.5]
[428,"6284","Great Bend High School",885,0,885,449,0,449,0.50729999999999997,0,47.1,47.1]
[429,"6324","Troy Elem",200,0,200,57,0,57,0.28499999999999998,0,0,0]
[429,"6326","Troy High and Middle School",137,0,137,29,0,29,0.2117,0,0,0]
[430,"6344","Everest Middle",176,0,176,103,0,103,0.58520000000000005,0,10.8,10.8]
[430,"6348","Horton Elem",237,0,237,143,0,143,0.60340000000000005,0,15,15]
[430,"6350","Horton High",157,0,157,73,0,73,0.46500000000000002,5.9,0,5.9]
[431,"6375","Lincoln Elementary",221,0,221,108,0,108,0.48870000000000002,10.5,0,10.5]
[431,"6377","Roosevelt Elementary",138,0,138,81,0,81,0.58699999999999997,0,8.5,8.5]
[431,"6378","Hoisington Middle",156,0,156,63,0,63,0.40379999999999999,2.4,0,2.4]
[431,"6380","Hoisington High",221,0,221,69,0,69,0.31219999999999998,0,0,0]
[432,"6399","Victoria Elementary",161,0,161,28,0,28,0.1739,0,0,0]
[432,"6403","Victoria Junior-Senior High School",128,0,128,17,0,17,0.1328,0,0,0]
[434,"6440","Carbondale Attendance Center",360,0,360,147,0,147,0.4083,6,0,6]
[434,"6444","Overbrook Attendance Center",341,0,341,135,0,135,0.39589999999999997,4.3,0,4.3]
[434,"6446","Santa Fe Trail High",332,0,332,94,0,94,0.28310000000000002,0,0,0]
[435,"6464","Dwight D. Eisenhower Elementary",228,0,228,87,0,87,0.38159999999999999,1.9,0,1.9]
[435,"6466","Kennedy Elem",240,0,240,89,0,89,0.37080000000000002,1.3,0,1.3]
[435,"6470","McKinley Elem",239,0,239,102,0,102,0.42680000000000001,5.5,0,5.5]
[435,"6475","Abilene Middle School",395,0,395,118,0,118,0.29870000000000002,0,0,0]
[435,"6476","Abilene High School",480,0,480,141,0,141,0.29380000000000001,0,0,0]
[436,"6490","Lincoln Memorial Elem",389,0,389,156,0,156,0.40100000000000002,5.6,0,5.6]
[436,"6491","Caney Valley Charter Academy",16,0,16,10,0,10,0.625,0,1.1000000000000001,1.1000000000000001]
[436,"6492","Caney Valley High",367,0,367,132,0,132,0.35970000000000002,0.9,0,0.9]
[437,"6512","Auburn Elementary",422,0,422,109,0,109,0.25829999999999997,0,0,0]
[437,"6513","Farley Elementary",553,0,553,101,0,101,0.18260000000000001,0,0,0]
[437,"6517","Indian Hills Elementary",539,0,539,61,0,61,0.1132,0,0,0]
[437,"6518","Pauline Central Primary",479,0,479,262,0,{"$f":"SUM(G931+H931)","v":262},{"$f":"IF(ISERROR(I931/F931),0,I931/F931)","v":0.54700000000000004},0,27.5,27.5]
[437,"6522","Pauline South Intermediate",340,0,340,169,0,169,0.49709999999999999,17.399999999999999,0,17.399999999999999]
[437,"6527","Washburn Rural Middle School",967,0,967,224,0,224,0.2316,0,0,0]
[437,"6528","Wanamaker Elem",533,0,533,144,0,144,0.2702,0,0,0]
[437,"6530","Jay Shideler Elementary",539,0,539,31,0,31,5.7500000000000002E-2,0,0,0]
[437,"6532","Washburn Rural High",1954,0,1954,432,0,432,0.22109999999999999,0,0,0]
[438,"6559","Skyline Elem",281,0,281,71,0,71,0.25269999999999998,0,0,0]
[438,"6560","Skyline High",110,0,110,16,0,16,0.14549999999999999,0,0,0]
[439,"6572","R L Wright  Elem",240,0,240,61,0,61,0.25419999999999998,0,0,0]
[439,"6574","Sedgwick High",236,0,236,61,0,61,0.25850000000000001,0,0,0]
[440,"6586","Bentley Primary School",228,0,228,82,0,82,0.35959999999999998,0.6,0,0.6]
[440,"6592","Halstead Middle School",299,0,299,99,0,99,0.33110000000000001,0,0,0]
[440,"6594","Halstead High",250,0,250,58,0,58,0.23200000000000001,0,0,0]
[443,"6674","Central Elem",261,0,261,220,0,220,0.84289999999999998,0,23.1,23.1]
[443,"6678","Miller Elem",644,0,644,508,0,508,0.78879999999999995,0,53.3,53.3]
[443,"6680","Northwest Elem",422,0,422,247,0,247,0.58530000000000004,0,25.9,25.9]
[443,"6682","Sunnyside Elem",287,0,287,239,0,239,0.83279999999999998,0,25.1,25.1]
[443,"6684","Dodge City Middle School",764,0,764,563,0,563,0.7369,0,59.1,59.1]
[443,"6685","Ross Elementary School",567,0,567,307,0,307,0.54139999999999999,0,32.200000000000003,32.200000000000003]
[443,"6686","Dodge City High School",1938,0,1938,1218,0,1218,0.62849999999999995,0,127.9,127.9]
[443,"6687","Beeson Elementary",357,0,357,283,0,283,0.79269999999999996,0,29.7,29.7]
[443,"6688","Linn Elementary",429,0,429,305,0,305,0.71099999999999997,0,32,32]
[443,"6689","Soule Elementary School",397,0,397,273,0,273,0.68769999999999998,0,28.7,28.7]
[443,"6702","Wilroads Gardens Elem",130,0,130,98,0,98,0.75380000000000003,0,10.3,10.3]
[443,"6707","Comanche Middle School",743,0,743,515,0,515,0.69310000000000005,0,54.1,54.1]
[444,"6726","Little River Junior High",55,0,55,5,0,5,9.0899999999999995E-2,0,0,0]
[444,"6728","Little River High",91,0,91,13,0,13,0.1429,0,0,0]
[444,"6734","Windom Elem",153,0,153,42,0,42,0.27450000000000002,0,0,0]
[445,"6756","Community Elementary",1033,0,1033,765,0,765,0.74060000000000004,0,80.3,80.3]
[445,"6770","Roosevelt Middle",258,0,258,180,0,180,0.69769999999999999,0,18.899999999999999,18.899999999999999]
[445,"6772","Field Kindley High",516,0,516,303,0,303,0.58720000000000006,0,31.8,31.8]
[446,"6821","Eisenhower Elem",473,0,473,284,0,284,0.60040000000000004,0,29.8,29.8]
[446,"6825","Jefferson School",588,0,588,309,0,309,0.52549999999999997,0,32.4,32.4]
[446,"6828","Independence Middle",501,0,501,266,0,266,0.53090000000000004,0,27.9,27.9]
[446,"6830","Independence Sr High",587,0,587,240,0,240,0.40889999999999999,{"$f":"IF(AND((J965-35%)>0,J965<50%),I965*(J965-35%)*0.7,0)","v":9.9},{"$f":"IF(J965>=50%,I965*10.5%,0)","v":0},{"$f":"MAX(K965,L965)","v":9.9}]
[447,"6870","Lincoln Central Elem",353,0,{"$f":"SUM(D966+E966)","v":353},230,0,230,0.65159999999999996,0,24.2,24.2]
[447,"6871","Thayer Schools",118,0,118,52,0,52,0.44069999999999998,3.3,0,3.3]
[447,"6876","Cherryvale Sr / Middle School",345,0,345,163,0,163,0.47249999999999998,14,0,14]
[448,"6896","Inman Elem",219,0,219,51,0,51,0.2329,0,0,0]
[448,"6898","Inman Jr/Sr High School",214,0,214,37,0,37,0.1729,0,0,0]
[449,"6917","Pleasant Ridge Middle",158,0,158,31,0,31,0.19620000000000001,0,0,0]
[449,"6918","Pleasant Ridge High",227,0,227,38,0,38,0.16739999999999999,0,0,0]
[449,"6919","Pleasant Ridge Elementary",243,0,243,51,0,51,0.2099,0,0,0]
[450,"6938","Berryton Elem",478,0,478,122,0,122,0.25519999999999998,0,0,0]
[450,"6940","Shawnee Heights Elem",434,0,434,94,0,94,0.21659999999999999,0,0,0]
[450,"6944","Shawnee Heights High",1152,0,1152,277,0,277,0.24049999999999999,0,0,0]
[450,"6945","Shawnee Heights Middle",571,0,571,164,0,164,0.28720000000000001,0,0,0]
[450,"6946","Tecumseh North Elem",411,0,411,178,0,178,0.43309999999999998,10.4,0,10.4]
[450,"6948","Tecumseh South Elem",471,0,471,149,0,149,0.31630000000000003,0,0,0]
[452,"6982","Stanton County Elementary",226,0,226,92,0,92,0.40710000000000002,3.7,0,3.7]
[452,"6984","Stanton County Jr./Sr. High School",203,0,203,72,0,72,0.35470000000000002,0.2,0,0.2]
[453,"7020","Leavenworth Sr High",1338,0,1338,451,0,451,0.33710000000000001,0,0,0]
[453,"7026","Leavenworth Virtual School",0,0,0,0,0,0,0,0,0,0]
[453,"7028","Henry Leavenworth",612,0,612,255,0,255,0.41670000000000001,11.9,0,11.9]
[453,"7029","Anthony Elementary",433,0,433,307,0,307,0.70899999999999996,0,32.200000000000003,32.200000000000003]
[453,"7031","David Brewer Elementary",397,0,397,236,0,236,0.59450000000000003,0,24.8,24.8]
[453,"7033","Richard Warren Middle School",716,0,716,405,0,405,0.56559999999999999,0,42.5,42.5]
[453,"7037","Earl Lawson Elementary",267,0,267,188,0,188,0.70409999999999995,0,19.7,19.7]
[454,"7057","Burlingame Elementary",146,0,146,47,0,47,0.32190000000000002,0,0,0]
[454,"7058","Burlingame Junior/Senior High",150,0,150,49,0,49,0.32669999999999999,0,0,0]
[456,"7094","Marais Des Cygnes Valley Elem",104,0,104,51,0,51,0.4904,5,0,5]
[456,"7096","Marais Des Cygnes Valley High",60,0,60,30,0,30,0.5,0,3.2,3.2]
[456,"7104","Marais Des Cygnes Valley Middle",51,0,51,25,0,25,0.49020000000000002,2.5,0,2.5]
[457,"7115","Edith Scheuerman Elem",208,0,208,138,0,138,0.66349999999999998,0,14.5,14.5]
[457,"7118","Alta Brown Elem",340,0,340,230,0,{"$f":"SUM(G995+H995)","v":230},{"$f":"IF(ISERROR(I995/F995),0,I995/F995)","v":0.67649999999999999},0,24.2,24.2]
[457,"7119","Florence Wilson Elem",363,0,363,190,0,190,0.52339999999999998,0,20,20]
[457,"7120","Abe Hubert Elementary School",382,0,382,278,0,278,0.72770000000000001,0,29.2,29.2]
[457,"7124","Buffalo Jones Elem",292,0,292,217,0,217,0.74319999999999997,0,22.8,22.8]
[457,"7126","Georgia Matthews Elem",168,0,168,101,0,101,0.60119999999999996,0,10.6,10.6]
[457,"7128","Horace J. Good Middle School",695,0,695,365,0,365,0.5252,0,38.299999999999997,38.299999999999997]
[457,"7130","Garden City High School",2072,0,2072,1004,0,1004,0.48459999999999998,94.6,0,94.6]
[457,"7131","Gertrude Walker Elem",238,0,238,163,0,163,0.68489999999999995,0,17.100000000000001,17.100000000000001]
[457,"7132","Jennie Barker Elem",138,0,138,49,0,49,0.35510000000000003,0.2,0,0.2]
[457,"7133","Jennie Wilson Elem",587,0,587,267,0,267,0.45490000000000003,19.600000000000001,0,19.600000000000001]
[457,"7138","Kenneth Henderson Middle",370,0,370,186,0,186,0.50270000000000004,0,19.5,19.5]
[457,"7140","Plymell Elementary",147,0,147,33,0,33,0.22450000000000001,0,0,0]
[457,"7143","Victor Ornelas Elem",391,0,391,255,0,255,0.6522,0,26.8,26.8]
[457,"7147","Bernadine Sitts Intermediate Ctr",505,0,505,308,0,308,0.6099,0,32.299999999999997,32.299999999999997]
[457,"7148","Charles O Stones Intermediate Ctr",477,0,477,282,0,282,0.59119999999999995,0,29.6,29.6]
[457,"7177","Garden City Alternate Education Center",68,0,68,48,0,48,0.70589999999999997,0,5,5]
[458,"7160","Basehor Elementary School",640,0,640,86,0,86,0.13439999999999999,0,0,0]
[458,"7164","Basehor-Linwood High School",726,0,726,83,0,83,0.1143,0,0,0]
[458,"7170","Linwood Elementary School",118,0,118,21,0,21,0.17799999999999999,0,0,0]
[458,"7172","Basehor-Linwood Middle School",603,0,603,76,0,76,0.126,0,0,0]
[458,"7175","Glenwood Ridge Elementary School",358,0,358,29,0,29,8.1000000000000003E-2,0,0,0]
[459,"7184","Bucklin Elem",173,0,173,70,0,70,0.40460000000000002,2.7,0,2.7]
[459,"7186","Bucklin High",62,0,62,24,0,24,0.3871,0.6,0,0.6]
[460,"7206","Hesston Elem",301,0,301,55,0,55,0.1827,0,0,0]
[460,"7208","Hesston Middle",249,0,249,49,0,49,0.1968,0,0,0]
[460,"7210","Hesston High",262,0,262,35,0,35,0.1336,0,0,0]
[461,"7226","Heller Elem",234,0,234,128,0,128,0.54700000000000004,0,13.4,13.4]
[461,"7228","North Lawn Elem",150,0,150,61,0,61,0.40670000000000001,2.4,0,2.4]
[461,"7232","Neodesha High",310,0,310,131,0,131,0.42259999999999998,6.7,0,6.7]
[462,"7246","Central Elem",155,0,155,75,0,75,0.4839,7,0,7]
[462,"7254","Central Jr-Sr High",153,0,153,69,0,69,0.45100000000000001,4.9000000000000004,0,4.9000000000000004]
[463,"7270","Udall Elem",147,0,147,56,0,56,0.38100000000000001,1.2,0,1.2]
[463,"7271","Udall Middle School",73,0,73,21,0,21,0.28770000000000001,0,0,0]
[463,"7272","Udall High",102,0,102,27,0,27,0.26469999999999999,0,0,0]
[464,"7298","Tonganoxie High",638,0,638,138,0,138,0.21629999999999999,{"$f":"IF(AND((J1029-35%)>0,J1029<50%),I1029*(J1029-35%)*0.7,0)","v":0},{"$f":"IF(J1029>=50%,I1029*10.5%,0)","v":0},{"$f":"MAX(K1029,L1029)","v":0}]
[464,"7299","Tonganoxie Middle School",472,0,{"$f":"SUM(D1030+E1030)","v":472},96,0,96,0.2034,0,0,0]
[464,"7300","Tonganoxie Elem",866,0,866,179,0,179,0.20669999999999999,0,0,0]
[465,"7310","Country View Elem",126,0,126,29,0,29,0.23019999999999999,0,0,0]
[465,"7324","Irving Elem",303,0,303,185,0,185,0.61060000000000003,0,19.399999999999999,19.399999999999999]
[465,"7326","Lowell Elem",262,0,262,129,0,129,0.4924,12.9,0,12.9]
[465,"7330","Whittier Elem",271,0,271,101,0,101,0.37269999999999998,1.6,0,1.6]
[465,"7332","Winfield High",668,0,668,236,0,236,0.3533,0.5,0,0.5]
[465,"7333","Winfield Middle School",500,0,500,212,0,212,0.42399999999999999,11,0,11]
[466,"7356","Scott City Lower Elem",425,0,425,181,0,181,0.4259,9.6,0,9.6]
[466,"7358","Scott City Middle",311,0,311,112,0,112,0.36009999999999998,0.8,0,0.8]
[466,"7360","Scott City High",259,0,259,84,0,84,0.32429999999999998,0,0,0]
[467,"7382","Wichita County Elementary",232,0,232,85,0,85,0.3664,1,0,1]
[467,"7385","Wichita County Junior-Senior High School",172,0,172,63,0,63,0.36630000000000001,0.7,0,0.7]
[468,"7402","Healy Elem",32,0,32,15,0,15,0.46879999999999999,1.2,0,1.2]
[468,"7404","Healy High",25,0,25,12,0,12,0.48,1.1000000000000001,0,1.1000000000000001]
[469,"7420","Lansing Middle 6-8",649,0,649,136,0,136,0.20960000000000001,0,0,0]
[469,"7423","Lansing Elementary School",1126,0,1126,274,0,274,0.24329999999999999,0,0,0]
[469,"7426","Lansing High 9-12",892,0,892,161,0,161,0.18049999999999999,0,0,0]
[470,"7440","Adams Elem",289,0,289,196,0,196,0.67820000000000003,0,20.6,20.6]
[470,"7442","Frances Willard Elem",253,0,253,186,0,186,0.73519999999999996,0,19.5,19.5]
[470,"7443","Jefferson Elem",283,0,283,184,0,184,0.6502,0,19.3,19.3]
[470,"7448","Roosevelt Elem",244,0,244,148,0,148,0.60660000000000003,0,15.5,15.5]
[470,"7454","Arkansas City Middle Sch",656,0,656,387,0,387,0.58989999999999998,0,40.6,40.6]
[470,"7456","Arkansas City High",767,0,767,372,0,372,0.48499999999999999,35.200000000000003,0,35.200000000000003]
[470,"7458","C 4 Elem",142,0,142,45,0,45,0.31690000000000002,0,0,0]
[470,"7466","I X L Elem",249,0,249,178,0,178,0.71489999999999998,0,18.7,18.7]
[471,"7492","Dexter Elem",82,0,82,38,0,38,0.46339999999999998,3,0,3]
[471,"7494","Dexter High",87,0,87,28,0,28,0.32179999999999997,0,0,0]
[473,"7534","Blue Ridge Elem",78,0,78,19,0,19,0.24360000000000001,0,0,0]
[473,"7540","Chapman Elem",289,0,289,84,0,{"$f":"SUM(G1059+H1059)","v":84},{"$f":"IF(ISERROR(I1059/F1059),0,I1059/F1059)","v":0.29070000000000001},0,0,0]
[473,"7541","Chapman Middle School",228,0,228,92,0,92,0.40350000000000003,3.4,0,3.4]
[473,"7542","Chapman High",345,0,345,102,0,102,0.29570000000000002,0,0,0]
[473,"7546","Enterprise Elem",82,0,82,43,0,43,0.52439999999999998,0,4.5,4.5]
[473,"7552","Rural Center Elem",42,0,42,9,0,9,0.21429999999999999,0,0,0]
[474,"7574","Haviland Elem",77,0,77,24,0,24,0.31169999999999998,0,0,0]
[475,"7592","Grandview Elem",123,6,129,78,4,82,0.63570000000000004,0,8.6,8.6]
[475,"7593","Spring Valley Elementary",378,25,403,104,8,112,0.27789999999999998,0,0,0]
[475,"7598","Eisenhower Elem",310,11,321,116,4,120,0.37380000000000002,2,0,2]
[475,"7600","Fort Riley Elem",431,50,481,95,11,106,0.22040000000000001,0,0,0]
[475,"7601","LTG Richard J. Seitz Elementary",620,65,685,220,23,243,0.35470000000000002,0.8,0,0.8]
[475,"7602","Franklin Elem",179,3,182,121,2,123,0.67579999999999996,0,12.9,12.9]
[475,"7604","Jefferson Elem",182,25,207,55,7,62,0.29949999999999999,0,0,0]
[475,"7606","Lincoln Elem",243,4,247,91,1,92,0.3725,1.4,0,1.4]
[475,"7608","Morris Hill Elem",189,17,206,29,3,32,0.15529999999999999,0,0,0]
[475,"7610","Sheridan Elem",242,2,244,104,1,105,0.43030000000000002,5.9,0,5.9]
[475,"7612","Washington Elem",329,5,334,318,5,323,0.96709999999999996,0,33.9,33.9]
[475,"7614","Westwood Elem",256,3,259,166,2,168,0.64859999999999995,0,17.600000000000001,17.600000000000001]
[475,"7616","Fort Riley Middle School",606,40,646,132,9,141,0.21829999999999999,0,0,0]
[475,"7618","Junction City Middle School",914,12,926,411,6,417,0.45029999999999998,29.3,0,29.3]
[475,"7620","Junction City Sr High",1548,35,1583,528,15,543,0.34300000000000003,0,0,0]
[475,"7624","Milford Elem",87,9,96,30,4,34,0.35420000000000001,0.1,0,0.1]
[475,"7630","Ware Elem",523,50,573,148,14,162,0.28270000000000001,0,0,0]
[476,"7648","Copeland Elem",53,0,53,15,0,15,0.28299999999999997,0,0,0]
[476,"7651","South Gray Jr High",20,0,20,6,0,6,0.3,0,0,0]
[477,"7664","Ingalls Elem",109,0,109,31,0,31,0.28439999999999999,0,0,0]
[477,"7666","Ingalls High School/Junior High",134,0,134,35,0,35,0.26119999999999999,0,0,0]
[479,"7692","Crest Elementary",157,0,157,54,0,54,0.34389999999999998,0,0,0]
[479,"7694","Crest High",64,0,64,27,0,27,0.4219,1.4,0,1.4]
[480,"7715","Cottonwood Elementary School",519,0,519,382,0,382,0.73599999999999999,0,40.1,40.1]
[480,"7718","MacArthur Elementary School",415,0,415,239,0,239,0.57589999999999997,0,25.1,25.1]
[480,"7725","Sunflower Elementary School",659,0,659,479,0,479,0.72689999999999999,0,50.3,50.3]
[480,"7732","Liberal Sr High",1320,0,1320,881,0,881,0.66739999999999999,0,92.5,92.5]
[480,"7736","Eisenhower Middle School",637,0,637,396,0,396,0.62170000000000003,0,41.6,41.6]
[480,"7737","Prairie View Elementary School",515,0,515,397,0,397,0.77090000000000003,{"$f":"IF(AND((J1093-35%)>0,J1093<50%),I1093*(J1093-35%)*0.7,0)","v":0},{"$f":"IF(J1093>=50%,I1093*10.5%,0)","v":41.7},{"$f":"MAX(K1093,L1093)","v":41.7}]
[480,"7738","Meadowlark Elementary School",391,0,{"$f":"SUM(D1094+E1094)","v":391},343,0,343,0.87719999999999998,0,36,36]
[480,"7739","Seymour Rogers Middle School",510,0,510,399,0,399,0.78239999999999998,0,41.9,41.9]
[481,"7750","Hope Elem",94,0,94,36,0,36,0.38300000000000001,0.8,0,0.8]
[481,"7752","Hope High",38,0,38,18,0,18,0.47370000000000001,1.6,0,1.6]
[481,"7758","White City Elem",96,0,96,41,0,41,0.42709999999999998,2.2000000000000002,0,2.2000000000000002]
[481,"7760","White City High",32,0,32,13,0,13,0.40629999999999999,0.5,0,0.5]
[482,"7778","Dighton Elem",132,0,132,45,0,45,0.34089999999999998,0,0,0]
[482,"7782","Dighton High",110,0,110,39,0,39,0.35449999999999998,0.1,0,0.1]
[483,"7798","Kismet Elem",131,0,131,86,0,86,0.65649999999999997,0,9,9]
[483,"7800","Plains Elem",182,0,182,123,0,123,0.67579999999999996,0,12.9,12.9]
[483,"7804","Southwestern Heights Jr/Sr High",338,0,338,220,0,220,0.65090000000000003,0,23.1,23.1]
[484,"7821","Fredonia Early Learning Center",59,0,59,28,0,28,0.47460000000000002,2.4,0,2.4]
[484,"7832","Lincoln Elementary",318,0,318,152,0,152,0.47799999999999998,13.6,0,13.6]
[484,"7838","Fredonia Jr./Sr. High School",310,0,310,99,0,99,0.31940000000000002,0,0,0]
[487,"7888","Herington Elem",235,0,235,137,0,137,0.58299999999999996,0,14.4,14.4]
[487,"7890","Herington Middle Sch",111,0,111,65,0,65,0.58560000000000001,0,6.8,6.8]
[487,"7892","Herington High",130,0,130,65,0,65,0.5,0,6.8,6.8]
[489,"7946","Lincoln Elem",359,0,359,172,0,172,0.47910000000000003,15.5,0,15.5]
[489,"7950","Woodrow Wilson Elem",396,0,396,103,0,103,0.2601,0,0,0]
[489,"7952","Hays Middle School",679,0,679,201,0,201,0.29599999999999999,0,0,0]
[489,"7954","Hays High",820,0,820,225,0,225,0.27439999999999998,0,0,0]
[489,"7956","Kathryn O'Loughlin McCarthy Elem",390,0,390,122,0,122,0.31280000000000002,0,0,0]
[489,"7959","Roosevelt Elem",383,0,383,100,0,100,0.2611,0,0,0]
[490,"7990","Grandview Elem",266,0,266,85,0,85,0.31950000000000001,0,0,0]
[490,"7992","Jefferson Elem",159,0,159,112,0,112,0.70440000000000003,0,11.8,11.8]
[490,"7994","Lincoln Elem",185,0,185,112,0,112,0.60540000000000005,0,11.8,11.8]
[490,"8000","El Dorado Middle",419,0,419,190,0,190,0.45350000000000001,13.8,0,13.8]
[490,"8002","El Dorado High",538,0,538,184,0,184,0.34200000000000003,0,0,0]
[490,"8009","Skelly Elementary School",338,0,338,208,0,208,0.61539999999999995,0,21.8,21.8]
[491,"8022","Eudora Elementary School",849,0,849,238,0,{"$f":"SUM(G1123+H1123)","v":238},{"$f":"IF(ISERROR(I1123/F1123),0,I1123/F1123)","v":0.28029999999999999},0,0,0]
[491,"8023","Eudora High  School",485,0,485,122,0,122,0.2515,0,0,0]
[491,"8029","Eudora Middle School",402,0,402,96,0,96,0.23880000000000001,0,0,0]
[492,"8038","Flinthills Primary School",51,0,51,17,0,17,0.33329999999999999,0,0,0]
[492,"8046","Flinthills Intermediate School",81,0,81,26,0,26,0.32100000000000001,0,0,0]
[492,"8050","Flinthills Middle School",44,0,44,17,0,17,0.38640000000000002,0.4,0,0.4]
[492,"8051","Flinthills High School",90,0,90,28,0,28,0.31109999999999999,0,0,0]
[493,"8064","Highland Elem",150,0,150,74,0,74,0.49330000000000002,7.4,0,7.4]
[493,"8066","Park Elem",164,0,164,86,0,86,0.52439999999999998,0,9,9]
[493,"8068","Central Elem",348,0,348,147,0,147,0.4224,7.4,0,7.4]
[493,"8070","Columbus High",290,0,290,129,0,129,0.44479999999999997,8.6,0,8.6]
[494,"8110","Syracuse Elem",345,0,345,189,0,189,0.54779999999999995,0,19.8,19.8]
[494,"8114","Syracuse High",227,0,227,105,0,105,0.46260000000000001,8.3000000000000007,0,8.3000000000000007]
[495,"8133","Fort Larned Elementary School",441,0,441,188,0,188,0.42630000000000001,10,0,10]
[495,"8140","Larned Middle School",194,0,194,77,0,77,0.39689999999999998,2.5,0,2.5]
[495,"8142","Larned Sr High",268,0,268,105,0,105,0.39179999999999998,3.1,0,3.1]
[496,"8167","Pawnee Heights",136,0,136,48,0,48,0.35289999999999999,0.1,0,0.1]
[497,"8185","Lawrence Virtual School",1,0,1,1,0,1,1,0,0.1,0.1]
[497,"8189","Sunflower Elementary",452,0,452,156,0,156,0.34510000000000002,0,0,0]
[497,"8190","Prairie Park Elem",367,0,367,131,0,131,0.3569,0.6,0,0.6]
[497,"8191","Broken Arrow Elem",296,0,296,95,0,95,0.32090000000000002,0,0,0]
[497,"8194","Cordley Elem",241,0,241,88,0,88,0.36509999999999998,0.9,0,0.9]
[497,"8195","Deerfield Elem",480,0,480,69,0,69,0.14380000000000001,0,0,0]
[497,"8198","Hillcrest Elem",306,0,306,148,0,148,0.48370000000000002,13.9,0,13.9]
[497,"8200","Kennedy Elem",394,0,394,224,0,224,0.56850000000000001,0,23.5,23.5]
[497,"8202","Quail Run Elementary",443,0,443,78,0,78,0.17610000000000001,0,0,0]
[497,"8204","New York Elem",222,0,222,118,0,118,0.53149999999999997,0,12.4,12.4]
[497,"8206","Pinckney Elem",247,0,247,124,0,124,0.502,0,13,13]
[497,"8208","Schwegler Elem",384,0,384,197,0,197,0.51300000000000001,0,20.7,20.7]
[497,"8210","Sunset Hill Elem",383,0,383,136,0,136,0.35510000000000003,0.5,0,0.5]
[497,"8212","Woodlawn Elem",214,0,214,77,0,77,0.35980000000000001,0.5,0,0.5]
[497,"8213","Langston Hughes Elem",508,0,508,34,0,34,6.6900000000000001E-2,0,0,0]
[497,"8214","Lawrence Liberty Memorial Central Mid School",478,0,478,234,0,234,0.48949999999999999,22.9,0,22.9]
[497,"8215","Lawrence South Middle School",611,0,611,257,0,257,0.42059999999999997,12.7,0,12.7]
[497,"8216","Lawrence West Middle School",631,0,631,165,0,165,0.26150000000000001,{"$f":"IF(AND((J1157-35%)>0,J1157<50%),I1157*(J1157-35%)*0.7,0)","v":0},{"$f":"IF(J1157>=50%,I1157*10.5%,0)","v":0},{"$f":"MAX(K1157,L1157)","v":0}]
[497,"8217","Lawrence Southwest Middle School",645,0,{"$f":"SUM(D1158+E1158)","v":645},104,0,104,0.16120000000000001,0,0,0]
[497,"8218","Lawrence High",1615,0,1615,550,0,550,0.34060000000000001,0,0,0]
[497,"8224","Lawrence Free State High",1758,0,1758,332,0,332,0.18890000000000001,0,0,0]
[498,"8238","Valley Heights Elem",146,0,146,55,0,55,0.37669999999999998,1,0,1]
[498,"8246","Valley Heights Elem",94,0,94,31,0,31,0.32979999999999998,0,0,0]
[498,"8252","Valley Heights Jr/Sr High",167,0,167,57,0,57,0.34129999999999999,0,0,0]
[499,"8264","Liberty Elem",199,0,199,109,0,109,0.54769999999999996,0,11.4,11.4]
[499,"8268","Spring Grove Primary Center",194,0,194,94,0,94,0.48449999999999999,8.9,0,8.9]
[499,"8270","Galena Middle School",180,0,180,104,0,104,0.57779999999999998,0,10.9,10.9]
[499,"8274","Galena High",277,0,277,122,0,122,0.44040000000000001,7.7,0,7.7]
[500,"8279","Banneker Elem",393,0,393,313,0,313,0.7964,0,32.9,32.9]
[500,"8281","McKinley Elementary School",348,0,348,276,0,276,0.79310000000000003,0,29,29]
[500,"8282","Silver City Elem",261,0,261,211,0,211,0.80840000000000001,0,22.2,22.2]
[500,"8284","Chelsea Elem",707,0,707,569,0,569,0.80479999999999996,0,59.7,59.7]
[500,"8285","Douglass Elem",328,0,328,275,0,275,0.83840000000000003,0,28.9,28.9]
[500,"8287","Thomas A Edison Elem",318,0,318,231,0,231,0.72640000000000005,0,24.3,24.3]
[500,"8288","Emerson Elem",193,0,193,168,0,168,0.87050000000000005,0,17.600000000000001,17.600000000000001]
[500,"8290","John Fiske Elem",986,0,986,579,0,579,0.58720000000000006,0,60.8,60.8]
[500,"8292","Grant Elem",330,0,330,306,0,306,0.92730000000000001,0,32.1,32.1]
[500,"8293","Bertram Caruthers Elem",379,0,379,299,0,299,0.78890000000000005,0,31.4,31.4]
[500,"8298","Mark Twain Elem",298,0,298,241,0,241,0.80869999999999997,0,25.3,25.3]
[500,"8303","Noble Prentis Elem",236,0,236,164,0,164,0.69489999999999996,0,17.2,17.2]
[500,"8305","Quindaro Elem",381,0,381,327,0,327,0.85829999999999995,0,34.299999999999997,34.299999999999997]
[500,"8308","Frank Rushton Elem",330,0,330,239,0,239,0.72419999999999995,0,25.1,25.1]
[500,"8309","New Stanley Elem",347,0,347,269,0,269,0.7752,0,28.2,28.2]
[500,"8311","Eugene Ware Elem",283,0,283,220,0,220,0.77739999999999998,0,23.1,23.1]
[500,"8312","Wm A White Elem",279,0,279,219,0,219,0.78490000000000004,0,23,23]
[500,"8313","Whittier Elem",599,0,599,512,0,512,0.8548,0,53.8,53.8]
[500,"8315","Frances Willard Elem",478,0,478,379,0,379,0.79290000000000005,0,39.799999999999997,39.799999999999997]
[500,"8316","Central Middle",723,0,723,611,0,{"$f":"SUM(G1187+H1187)","v":611},{"$f":"IF(ISERROR(I1187/F1187),0,I1187/F1187)","v":0.84509999999999996},0,64.2,64.2]
[500,"8317","Northwest Middle",474,0,474,399,0,399,0.84179999999999999,0,41.9,41.9]
[500,"8318","Parker Elementary School",100,0,100,89,0,89,0.89,0,9.3000000000000007,9.3000000000000007]
[500,"8319","West Middle",651,0,651,536,0,536,0.82330000000000003,0,56.3,56.3]
[500,"8320","Argentine Middle",659,0,659,503,0,503,0.76329999999999998,0,52.8,52.8]
[500,"8321","Rosedale Middle",611,0,611,433,0,433,0.7087,0,45.5,45.5]
[500,"8322","Sumner Academy of Arts & Science",1001,0,1001,611,0,611,0.61040000000000005,0,64.2,64.2]
[500,"8323","Wyandotte High",1355,0,1355,1130,0,1130,0.83389999999999997,0,118.7,118.7]
[500,"8324","Arrowhead Middle",407,0,407,273,0,273,0.67079999999999995,0,28.7,28.7]
[500,"8326","Bethel Elem",203,0,203,130,0,130,0.64039999999999997,0,13.7,13.7]
[500,"8327","J C Harmon High",1369,0,1369,1112,0,1112,0.81230000000000002,0,116.8,116.8]
[500,"8328","Coronado Middle",457,0,457,361,0,361,0.78990000000000005,0,37.9,37.9]
[500,"8329","F L Schlagle High",1085,0,1085,835,0,835,0.76959999999999995,0,87.7,87.7]
[500,"8330","Claude A Huyck Elem",316,0,316,220,0,220,0.69620000000000004,0,23.1,23.1]
[500,"8331","D D Eisenhower Middle",690,0,690,491,0,491,0.71160000000000001,0,51.6,51.6]
[500,"8332","Hazel Grove Elem",547,0,547,400,0,400,0.73129999999999995,0,42,42]
[500,"8340","John F Kennedy Elem",465,0,465,328,0,328,0.70540000000000003,0,34.4,34.4]
[500,"8342","Lindbergh Elem",248,0,248,189,0,189,0.7621,0,19.8,19.8]
[500,"8346","Stony Point South",316,0,316,207,0,207,0.65510000000000002,0,21.7,21.7]
[500,"8348","Stony Point North",330,0,330,210,0,210,0.63639999999999997,0,22.1,22.1]
[500,"8350","Washington High",1083,0,1083,739,0,739,0.68240000000000001,0,77.599999999999994,77.599999999999994]
[500,"8352","Welborn Elem",516,0,516,401,0,401,0.77710000000000001,0,42.1,42.1]
[500,"8354","White Church Elem",290,0,290,148,0,148,0.51029999999999998,0,15.5,15.5]
[500,"8358","M E Pearson Elem",635,0,635,520,0,520,0.81889999999999996,0,54.6,54.6]
[500,"8402","Fairfax Learning Center",60,0,60,51,0,51,0.85,0,5.4,5.4]
[500,"8403","500 Reach",0,0,0,0,0,0,0,0,0,0]
[500,"8405","Gateway to College",56,0,56,24,0,24,0.42859999999999998,1.3,0,1.3]
[500,"8406","Bridges/Wyandot Academy",31,0,31,26,0,26,0.8387,0,2.7,2.7]
[501,"8446","Avondale West",9,0,9,6,0,6,0.66669999999999996,0,0.6,0.6]
[501,"8452","Chase Middle School",459,0,459,391,0,391,0.85189999999999999,0,41.1,41.1]
[501,"8453","Jardine Elementary",707,0,707,525,0,525,0.74260000000000004,0,55.1,55.1]
[501,"8462","Highland Park Central",348,0,348,313,0,313,0.89939999999999998,0,32.9,32.9]
[501,"8465","Ross Elementary",611,0,611,505,0,505,0.82650000000000001,0,53,53]
[501,"8467","Hope Street Charter Academy",119,0,119,94,0,94,0.78990000000000005,0,9.9,9.9]
[501,"8472","Lowman Hill Elem",312,0,312,281,0,281,0.90059999999999996,{"$f":"IF(AND((J1221-35%)>0,J1221<50%),I1221*(J1221-35%)*0.7,0)","v":0},{"$f":"IF(J1221>=50%,I1221*10.5%,0)","v":29.5},{"$f":"MAX(K1221,L1221)","v":29.5}]
[501,"8480","McCarter Elem",401,0,{"$f":"SUM(D1222+E1222)","v":401},235,0,235,0.58599999999999997,0,24.7,24.7]
[501,"8482","McClure Elem",315,0,315,180,0,180,0.57140000000000002,0,18.899999999999999,18.899999999999999]
[501,"8484","McEachron Elem",396,0,396,207,0,207,0.52270000000000005,0,21.7,21.7]
[501,"8486","Meadows Elementary",560,0,560,421,0,421,0.75180000000000002,0,44.2,44.2]
[501,"8494","Quincy Elem",249,0,249,219,0,219,0.87949999999999995,0,23,23]
[501,"8498","Randolph Elem",373,0,373,193,0,193,0.51739999999999997,0,20.3,20.3]
[501,"8499","Scott Dual Language Magnet",504,0,504,368,0,368,0.73019999999999996,0,38.6,38.6]
[501,"8501","Robinson Middle School",424,0,424,308,0,308,0.72640000000000005,0,32.299999999999997,32.299999999999997]
[501,"8504","State Street Elem",492,0,492,414,0,414,0.84150000000000003,0,43.5,43.5]
[501,"8506","Stout Elem",262,0,262,191,0,191,0.72899999999999998,0,20.100000000000001,20.100000000000001]
[501,"8512","Whitson Elem",400,0,400,217,0,217,0.54249999999999998,0,22.8,22.8]
[501,"8513","Williams Science and Fine Arts Magnet School",555,0,555,434,0,434,0.78200000000000003,0,45.6,45.6]
[501,"8524","Eisenhower Middle School",546,0,546,481,0,481,0.88100000000000001,0,50.5,50.5]
[501,"8530","Jardine Middle School",523,0,523,357,0,357,0.68259999999999998,0,37.5,37.5]
[501,"8532","Landon Middle School",455,0,455,273,0,273,0.6,0,28.7,28.7]
[501,"8533","Marjorie French Middle School",493,0,493,260,0,260,0.52739999999999998,0,27.3,27.3]
[501,"8536","Highland Park High",863,0,863,726,0,726,0.84130000000000005,0,76.2,76.2]
[501,"8538","Topeka High",1698,0,1698,1006,0,1006,0.59250000000000003,0,105.6,105.6]
[501,"8540","Topeka West High",1019,0,1019,489,0,489,0.47989999999999999,44.5,0,44.5]
[501,"8552","Capital City",79,0,79,61,0,61,0.7722,0,6.4,6.4]
[502,"8580","Lewis Elem",75,0,75,39,0,39,0.52,0,4.0999999999999996,4.0999999999999996]
[503,"8594","Parsons Middle School",263,0,263,156,0,156,0.59319999999999995,0,16.399999999999999,16.399999999999999]
[503,"8596","Parsons Sr High",345,0,345,189,0,189,0.54779999999999995,0,19.8,19.8]
[503,"8602","Garfield School",195,0,195,142,0,142,0.72819999999999996,0,14.9,14.9]
[503,"8603","Guthridge School",196,0,196,132,0,132,0.67349999999999999,0,13.9,13.9]
[503,"8604","Lincoln School",261,0,261,188,0,188,0.72030000000000005,0,19.7,19.7]
[504,"8622","Oswego Neosho Hgts Elem",205,0,205,117,0,117,0.57069999999999999,0,12.3,12.3]
[504,"8623","Service Valley Charter Academy",137,0,137,65,0,65,0.47449999999999998,5.7,0,5.7]
[504,"8624","Oswego Junior-Senior High School",149,0,149,67,0,67,0.44969999999999999,4.7,0,4.7]
[505,"8370","St. Paul Elementary School",106,0,106,39,0,{"$f":"SUM(G1251+H1251)","v":39},{"$f":"IF(ISERROR(I1251/F1251),0,I1251/F1251)","v":0.3679},0.5,0,0.5]
[505,"8372","St. Paul High School",70,0,70,23,0,23,0.3286,0,0,0]
[505,"8373","St. Paul Middle School",53,0,53,18,0,18,0.33960000000000001,0,0,0]
[505,"8636","Chetopa Elem",78,0,78,49,0,49,0.62819999999999998,0,5.0999999999999996,5.0999999999999996]
[505,"8638","Chetopa High",116,0,116,69,0,69,0.5948,0,7.2,7.2]
[506,"8652","Altamont Elem",218,0,218,95,0,95,0.43580000000000002,5.7,0,5.7]
[506,"8654","Labette County High School",524,0,524,231,0,231,0.44080000000000003,14.7,0,14.7]
[506,"8658","Bartlett Elem",127,0,127,72,0,72,0.56689999999999996,0,7.6,7.6]
[506,"8666","Edna Elem",175,0,175,81,0,81,0.46289999999999998,6.4,0,6.4]
[506,"8680","Meadowview Elem",386,0,386,187,0,187,0.48449999999999999,17.600000000000001,0,17.600000000000001]
[506,"8684","Mound Valley Elem",161,0,161,82,0,82,0.50929999999999997,0,8.6,8.6]
[507,"8694","Satanta Elem",132,0,132,85,0,85,0.64390000000000003,0,8.9,8.9]
[507,"8696","Satanta Jr-Sr High",152,0,152,88,0,88,0.57889999999999997,0,9.1999999999999993,9.1999999999999993]
[508,"8702","Central Elem",290,0,290,152,0,152,0.52410000000000001,0,16,16]
[508,"8704","Lincoln Elem",233,0,233,139,0,139,0.59660000000000002,0,14.6,14.6]
[508,"8710","Baxter Springs High",429,0,429,194,0,194,0.45219999999999999,13.9,0,13.9]
[509,"8742","South Haven Elem",90,0,90,30,0,30,0.33329999999999999,0,0,0]
[509,"8744","South Haven High",98,0,98,24,0,24,0.24490000000000001,0,0,0]
[511,"8762","Puls Elem",120,0,120,44,0,44,0.36670000000000003,0.5,0,0.5]
[511,"8764","Attica High",46,0,46,10,0,10,0.21740000000000001,0,0,0]
[512,"8774","East Antioch Elem",358,0,358,105,0,105,0.29330000000000001,0,0,0]
[512,"8776","Apache Elem",598,0,598,324,0,324,0.54179999999999995,0,34,34]
[512,"8782","Belinder Elem",499,0,499,23,0,23,4.6100000000000002E-2,0,0,0]
[512,"8784","Bluejacket-Flint",410,0,410,139,0,139,0.33900000000000002,0,0,0]
[512,"8786","Briarwood Elem",583,0,583,89,0,89,0.1527,0,0,0]
[512,"8787","Broken Arrow Elem",441,0,441,191,0,191,0.43309999999999998,11.1,0,11.1]
[512,"8788","Brookridge Elem",570,0,570,192,0,192,0.33679999999999999,0,0,0]
[512,"8790","Brookwood Elem",385,0,385,10,0,10,2.5999999999999999E-2,0,0,0]
[512,"8791","Christa McAuliffe Elem",405,0,405,51,0,51,0.12590000000000001,0,0,0]
[512,"8793","Comanche Elem",493,0,493,340,0,340,0.68969999999999998,0,35.700000000000003,35.700000000000003]
[512,"8794","Corinth Elem",564,0,564,16,0,16,2.8400000000000002E-2,0,0,0]
[512,"8796","Crestview Elem",361,0,361,169,0,169,0.46810000000000002,14,0,14]
[512,"8806","Highlands Elem",326,0,326,36,0,36,0.1104,0,0,0]
[512,"8808","John Diemer Elem",416,0,416,115,0,115,0.27639999999999998,0,0,0]
[512,"8812","Shawanoe Elem",484,0,484,313,0,313,0.64670000000000005,{"$f":"IF(AND((J1285-35%)>0,J1285<50%),I1285*(J1285-35%)*0.7,0)","v":0},{"$f":"IF(J1285>=50%,I1285*10.5%,0)","v":32.9},{"$f":"MAX(K1285,L1285)","v":32.9}]
[512,"8815","Merriam Park Elementary",455,0,{"$f":"SUM(D1286+E1286)","v":455},200,0,200,0.43959999999999999,12.5,0,12.5]
[512,"8816","Ray Marsh Elem",540,0,540,84,0,84,0.15559999999999999,0,0,0]
[512,"8819","Mill Creek Elem",431,0,431,29,0,29,6.7299999999999999E-2,0,0,0]
[512,"8822","Nieman Elem",502,0,502,252,0,252,0.502,0,26.5,26.5]
[512,"8824","Oak Park-Carpenter Elementary",522,0,522,75,0,75,0.14369999999999999,0,0,0]
[512,"8826","Overland Park Elem",401,0,401,172,0,172,0.4289,9.5,0,9.5]
[512,"8828","Pawnee Elem",482,0,482,172,0,172,0.35680000000000001,0.8,0,0.8]
[512,"8832","Prairie Elem",451,0,451,6,0,6,1.3299999999999999E-2,0,0,0]
[512,"8834","Rhein Benninghoven Elem",524,0,524,138,0,138,0.26340000000000002,0,0,0]
[512,"8836","Rising Star Elem",541,0,541,218,0,218,0.40300000000000002,8.1,0,8.1]
[512,"8838","Roesland Elem",348,0,348,126,0,126,0.36209999999999998,1.1000000000000001,0,1.1000000000000001]
[512,"8842","Rosehill Elem",530,0,530,257,0,257,0.4849,24.3,0,24.3]
[512,"8844","Rushton Elem",361,0,361,120,0,120,0.33239999999999997,0,0,0]
[512,"8846","Santa Fe Trail Elem",286,0,286,65,0,65,0.2273,0,0,0]
[512,"8857","Sunflower Elem",542,0,542,135,0,135,0.24909999999999999,0,0,0]
[512,"8858","Tomahawk Elem",306,0,306,84,0,84,0.27450000000000002,0,0,0]
[512,"8860","Trailwood Elem",459,0,459,32,0,32,6.9699999999999998E-2,0,0,0]
[512,"8864","Westwood View Elem",308,0,308,20,0,20,6.4899999999999999E-2,0,0,0]
[512,"8868","Westridge Middle",830,0,830,301,0,301,0.36270000000000002,2.7,0,2.7]
[512,"8870","Hocker Grove Middle",800,0,800,318,0,318,0.39750000000000002,10.6,0,10.6]
[512,"8874","Indian Hills Middle",836,0,836,70,0,70,8.3699999999999997E-2,0,0,0]
[512,"8880","Indian Woods Middle",715,0,715,173,0,173,0.24199999999999999,0,0,0]
[512,"8884","Trailridge Middle",779,0,779,220,0,220,0.28239999999999998,0,0,0]
[512,"8886","Shawnee Mission East High",1806,0,1806,92,0,92,5.0900000000000001E-2,0,0,0]
[512,"8888","Shawnee Mission North High",1525,0,1525,538,0,538,0.3528,1.1000000000000001,0,1.1000000000000001]
[512,"8890","Shawnee Mission Northwest High",1677,0,1677,381,0,381,0.22720000000000001,0,0,0]
[512,"8892","Shawnee Mission South High",1526,0,1526,323,0,323,0.2117,0,0,0]
[512,"8894","Shawnee Mission West High",1762,0,1762,577,0,577,0.32750000000000001,0,0,0]

{"sheet":"Audit Values","index":6,"n_rows":288,"n_cols":75,"rows_kept":288,"cut":false,"hidden":true,"merged":[]}
["USD","2/20/16 FTE Enrollment (excl Kdg, 4yr, Virt, KAMS)","2/20/17 FTE Enrollment (excl Kdg,  4yr, Virt, KAMS)","2/20/18 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/17 Kindergarten FTE","2/20/18  4yr At Risk FTE ","2/20/18  4yr AR Funded HC ","2/20/18 CTE Contact Hrs","2/20/18 Bilingual Student HC","2/20/18 Bilingual Contact Hrs","2/20/18 Total Funded HC","2/20/18 Free Meals",null,null,"2/20/18 New Facilities",null,null,"2/20/18 Transp over 2.5","2/20 Transp. Under 2.5","2/20 Transp Out of District ","9/20/17 FTE Enr (excl 4yr,  KAMS)",null,null,"9/20/17 4yr At Risk FTE","INFO ONLY Total Adj Enr","2016-17 Kdg (9/20/16)",null,null,"9/20/17 CTE Contact Hrs","9/20/17 Bilingual Student Headcount","9/20/17 Bilingual Student Contact Hrs","9/20/17 Total Funded Headcount","9/20/17 Free Meals",null,"9/20/17 New Facilities","9/20/17 Transp Over  2.5","9/20/17 Transp Under 2.5","9/20/17 Transp. Out of District",null,null,"9/20/17 Virtual Full-Time","9/20/17 Virtual Part-Time","PY Virtual Credits 19+","CY Virtual FTE (19 & Over)","PY Audit Virtual Credits","CY Virtual Credits","KAMS","Date",null,"Seq Num","Audit","Dup Test",null,"Virtual Amt for Letter","Milt Provision",null,"INFO ONLY CY 9/20 & 2/20 Total Enr (Ex 4 yr AR, Virtual & KAMS)","9/20 + 2/20 4yr AR","9/20 + 2/20  2016-17 Kdg","9/20/17 + 2/20/18 CTE Contact Hrs","9/20/17 + 2/20/18 Bilingual Student HC","9/20/17 + 2/20/18 Bilingual Student Contact Hrs","9/20/17 + 2/20/18  Total Funded HC","9/20/17 + 2/20/18 Free Meals","9/20/17 + 2/20/18 New Facility FTE","9/20/17 + 2/20/18 Transport > = 2.5","9/20/17 + 2/20/18 Transport < = 2.5","INFO ONLY 9/20/17 + 2/20/18 Transport  Out of District","INFO ONLY  9/20/17 + 2/20/18 Transport  Under 2.5","9/20/17 + 2/20/18 High Density AR","Except Virtual Credits","Virtual Amount","INFO ONLY 9/20/17 FTE Enr (excl 4 yr old AR, Virtual)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AW2=\"\", \"A\", \"AM\")","v":"A"},{"$f":"COUNTIF(A:A,A2)>1","v":false},null,null,null,null,{"$f":"SUM(U2+B2)","v":0},{"$f":"SUM(X2+F2)","v":0},{"$f":"SUM(Z2+E2)","v":0},{"$f":"SUM(AC2+H2)","v":0},{"$f":"SUM(AD2+I2)","v":0},{"$f":"SUM(AE2+J2)","v":0},{"$f":"SUM(AF2+K2)","v":0},{"$f":"SUM(AG2+L2)","v":0},{"$f":"SUM(AI2+O2)","v":0},{"$f":"SUM(AJ2+R2)","v":0},{"$f":"SUM(AK2+S2)","v":0},{"$f":"SUM(AL2+T2)","v":0},{"$f":"SUM(AM2+S2)","v":0},null,933,{"$f":"IF(BS2<0,BS2,0)","v":0},{"$f":"SUM(U2-AQ2-AR2-AU2)","v":0}]
["D0108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.2,null,null,0,353.5,30,null,null,85.3,13,0,333,127,null,0,143,18,17,null,null,0,0,0,0,0,0,0,"2018-03-05",null,{"$f":"IF(AV3=AV2,AX2,AX2+1)","v":1},"A",false,null,null,null,null,{"$f":"SUM(U3+B3-AO3-AP3-AR3)","v":329.2},{"$f":"SUM(X3+F3)","v":0},{"$f":"SUM(Z3+E3)","v":30},{"$f":"SUM(AC3+H3)","v":85.3},{"$f":"SUM(AD3+I3)","v":13},{"$f":"SUM(AE3+J3)","v":0},{"$f":"SUM(AF3+K3)","v":333},{"$f":"SUM(AG3+L3)","v":127},{"$f":"SUM(AI3+O3)","v":0},{"$f":"SUM(AJ3+R3)","v":143},{"$f":"SUM(AK3+S3)","v":18},{"$f":"SUM(AL3+T3)","v":17},{"$f":"SUM(AM3+S3)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1164, \"=\" & A3,'Audit HD AR - School Level'!$Q$6:Q1164)","v":6.7},{"$f":"SUM(AS3-AQ3)*$BS$2","v":0},{"$f":"IF(BS3<0,BS3,0)","v":0},{"$f":"SUM(U3-AO3-AP3-AR3)","v":329.2},3.5,{"$f":"BJ3-BV3","v":-3.5}]
["D0110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197.5,null,null,0,215.5,10,null,null,51.6,0,0,200,97,null,0,127,1,9,null,null,0,0,0,0,0,0,0,"2018-03-05",null,{"$f":"IF(AV4=AW3,AX3,AX3+1)","v":2},"A",false,null,null,null,null,197.5,0,10,51.6,0,0,200,97,0,127,1,9,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1153, \"=\" & A4,'Audit HD AR - School Level'!$Q$6:Q1153)","v":7.8},0,0,197.5,616.1,{"$f":"BJ4-BV4","v":-616.1}]
["D0115",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555.20000000000005,null,null,9,571.79999999999995,26,null,null,282,15,0,588,95,null,0,232.5,2,7.1,null,null,0,0,0,0,0,0,0,"2018-03-05",null,{"$f":"IF(AV5=AV4,AX4,AX4+1)","v":2},"A",false,null,null,null,null,555.20000000000005,9,26,282,15,0,588,95,0,232.5,2,7.1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1154, \"=\" & A5,'Audit HD AR - School Level'!$Q$6:Q1154)","v":0},0,0,555.20000000000005,106.3,-106.3]
["D0223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368.8,null,null,0,367.4,35,null,null,133.1,31,72.599999999999994,444,98,null,0,143,19.399999999999999,30.2,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,368.8,0,35,133.1,31,72.599999999999994,444,98,0,143,19.399999999999999,30.2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1155, \"=\" & A6,'Audit HD AR - School Level'!$Q$6:Q1155)","v":0},0,0,368.8,53,19.600000000000001]
["D0272",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281.5,null,null,3,309,22,null,null,72.8,0,0,290,85,null,0,156,1,17,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,281.5,3,22,72.8,0,0,290,85,0,156,1,17,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1158, \"=\" & A7,'Audit HD AR - School Level'!$Q$6:Q1158)","v":0.1},0,0,281.5,0,0]
["D0323",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060,null,null,0,1035.0999999999999,99,null,null,230.4,16,18.100000000000001,1068,195,null,0,665,136,0,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,1060,0,99,230.4,16,18.100000000000001,1068,195,0,665,136,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1159, \"=\" & A8,'Audit HD AR - School Level'!$Q$6:Q1159)","v":0},0,0,1060,0,18.100000000000001]
["D0330",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,null,null,0,491.5,42,null,null,256.89999999999998,0,0,458,115,null,0,354.5,13,73,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,454,0,42,256.89999999999998,0,0,458,115,0,354.5,13,73,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1157, \"=\" & A9,'Audit HD AR - School Level'!$Q$6:Q1157)","v":0},0,0,454,0,0]
["D0355",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.3,null,null,0,450.5,44,null,null,102.5,0,0,512,154,null,0,72,25.2,27.4,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,450.3,0,44,102.5,0,0,512,154,0,72,25.2,27.4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1160, \"=\" & A10,'Audit HD AR - School Level'!$Q$6:Q1160)","v":0},0,0,450.3,0,0]
["D0356",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444.7,null,null,0,485.5,34,null,null,120.6,0,0,522,92,null,0,147.5,58.1,31.6,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,444.7,0,34,120.6,0,0,522,92,0,147.5,58.1,31.6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1161, \"=\" & A11,'Audit HD AR - School Level'!$Q$6:Q1161)","v":0},0,0,444.7,0,0]
["D0495",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858,null,null,9,911.1,71,null,null,330.5,18,42.4,890,360,null,432.8,185.5,2,0,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,858,9,71,330.5,18,42.4,890,360,432.8,185.5,2,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1162, \"=\" & A12,'Audit HD AR - School Level'!$Q$6:Q1162)","v":13.8},0,0,858,0,42.4]
["D0509",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.9,null,null,0.5,200.5,17,null,null,78.599999999999994,0,0,188,54,null,0,58,5,42.5,null,null,0,0,0,0,0,0,0,"2018-03-05",null,2,"A",false,null,null,null,null,186.9,0.5,17,78.599999999999994,0,0,188,54,0,58,5,42.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1163, \"=\" & A13,'Audit HD AR - School Level'!$Q$6:Q1163)","v":0},0,0,186.9,0,0]
["D0346",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572.79999999999995,null,null,7.5,555.5,37,null,null,156.9,7,0.4,592,282,null,0,335,71,41,null,null,2,0,0,0,0,1,0,"2018-03-13",null,3,"A",false,null,null,null,null,570.79999999999995,7.5,37,156.9,7,0.4,592,282,0,335,71,41,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1168, \"=\" & A14,'Audit HD AR - School Level'!$Q$6:Q1168)","v":23.4},0,0,570.79999999999995,0,0.4]
["D0352",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922.8,null,null,12,919.7,62,null,null,269.8,86,289.39999999999998,931,371,null,0,157,29,5,null,null,3,1.3,14,21,13,0,0,"2018-03-13",null,3,"A",false,null,null,null,null,897.5,12,62,269.8,86,289.39999999999998,931,371,0,157,29,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1167, \"=\" & A15,'Audit HD AR - School Level'!$Q$6:Q1167)","v":8.8000000000000007},-933,-933,897.5,0,289.39999999999998]
["D0364",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735.4,null,null,4,706.5,39,null,null,316.39999999999998,8,1.7,774,248,null,0,196.8,53.5,18.100000000000001,null,null,0,0,0,0,0,0,0,"2018-03-13",null,3,"A",false,null,null,null,null,735.4,4,39,316.39999999999998,8,1.7,774,248,0,196.8,53.5,18.100000000000001,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1165, \"=\" & A16,'Audit HD AR - School Level'!$Q$6:Q1165)","v":5.7},0,0,735.4,135,-133.30000000000001]
["D0467",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387.5,null,null,7,404,33,null,null,142.6,117,556.4,404,144,null,0,75.5,0,1,null,null,0,0,0,0,0,0,0,"2018-03-13",null,3,"A",false,null,null,null,null,387.5,7,33,142.6,117,556.4,404,144,0,75.5,0,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1166, \"=\" & A17,'Audit HD AR - School Level'!$Q$6:Q1166)","v":0.7},0,0,387.5,1541.3,-984.9]
["D0468",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,0,74.5,8,null,null,0,10,6.5,57,25,null,0,5.5,0,8,null,null,0,0,0,0,0,0,0,"2018-03-13",null,3,"A",false,null,null,null,null,57,0,8,0,10,6.5,57,25,0,5.5,0,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1169, \"=\" & A18,'Audit HD AR - School Level'!$Q$6:Q1169)","v":1.6},0,0,57,129,-122.5]
["D0476",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,4,97.5,9,null,null,25.3,52,238.8,99,27,null,0,32,11,5,null,null,4,0,0,3,0,0,0,"2018-03-13",null,3,"A",false,null,null,null,null,91,4,9,25.3,52,238.8,99,27,0,32,11,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1170, \"=\" & A19,'Audit HD AR - School Level'!$Q$6:Q1170)","v":0},0,0,91,499.1,-260.3]
["D0103",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128.5,null,null,0,136,10,null,null,65.900000000000006,30,106.3,129,69,null,0,49,0,7,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,128.5,0,10,65.900000000000006,30,106.3,129,69,0,49,0,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1171, \"=\" & A20,'Audit HD AR - School Level'!$Q$6:Q1171)","v":7.3},0,0,128.5,0,106.3]
["D0109",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,null,null,0,507.6,31,null,null,125.3,2,0,518,211,null,0,177,21,21,null,null,1,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,511,0,31,125.3,2,0,518,211,0,177,21,21,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1172, \"=\" & A21,'Audit HD AR - School Level'!$Q$6:Q1172)","v":10.7},0,0,511,57.7,-57.7]
["D0211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675.1,null,null,0,706.7,55,null,null,124.1,7,0,683,213,null,25.6,134,79,39.5,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,675.1,0,55,124.1,7,0,683,213,25.6,134,79,39.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1174, \"=\" & A22,'Audit HD AR - School Level'!$Q$6:Q1174)","v":0},0,0,675.1,170.6,-170.6]
["D0212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.5,null,null,1.5,165,7,null,null,77.7,0,0,158,81,null,0,46,19,10,null,null,1,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,150.5,1.5,7,77.7,0,0,158,81,0,46,19,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1175, \"=\" & A23,'Audit HD AR - School Level'!$Q$6:Q1175)","v":7.2},0,0,150.5,1246.2,-1246.2]
["D0219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.5,null,null,0,243.5,18,null,null,0,7,0,237,84,null,0,46,10,62,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,236.5,0,18,0,7,0,237,84,0,46,10,62,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1176, \"=\" & A24,'Audit HD AR - School Level'!$Q$6:Q1176)","v":2},0,0,236.5,0,0]
["D0234",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1848.9,null,null,14.5,1851.6,127,null,null,418,10,7.2,1897,923,null,0,511,1264,30,null,null,4,0.9,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,1844,14.5,127,418,10,7.2,1897,923,0,511,1264,30,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1177, \"=\" & A25,'Audit HD AR - School Level'!$Q$6:Q1177)","v":77.900000000000006},0,0,1844,0,7.2]
["D0237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,null,null,0,395,32,null,null,124.3,2,0,399,141,null,0,133,18,6,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,396,0,32,124.3,2,0,399,141,0,133,18,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1178, \"=\" & A26,'Audit HD AR - School Level'!$Q$6:Q1178)","v":2.1},0,0,396,1756.5,-1756.5]
["D0240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582.6,null,null,8.5,588,41,null,null,232.1,0,0,606,228,null,0,182,32,191,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,582.6,8.5,41,232.1,0,0,606,228,0,182,32,191,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1179, \"=\" & A27,'Audit HD AR - School Level'!$Q$6:Q1179)","v":9.6},0,0,582.6,415.1,-415.1]
["D0245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,null,null,0,213.5,15,null,null,46.1,0,0,195,61,null,0,94,6,10,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,192,0,15,46.1,0,0,195,61,0,94,6,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1180, \"=\" & A28,'Audit HD AR - School Level'!$Q$6:Q1180)","v":2.4},0,0,192,422.1,-422.1]
["D0247",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,null,null,6,520.6,30,null,null,230.4,0,0,498,266,null,0,277,60,73,null,null,2,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,484,6,30,230.4,0,0,498,266,0,277,60,73,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1181, \"=\" & A29,'Audit HD AR - School Level'!$Q$6:Q1181)","v":23.9},0,0,484,125,-125]
["D0256",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261.3,null,null,3.5,282.3,19,null,null,64.5,0,0,271,118,null,0,102,26,74,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,261.3,3.5,19,64.5,0,0,271,118,0,102,26,74,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1182, \"=\" & A30,'Audit HD AR - School Level'!$Q$6:Q1182)","v":7.6},0,0,261.3,326.10000000000002,-326.10000000000002]
["D0264",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1122.5,null,null,3,1131,88,null,null,118,3,0,1135,220,null,0,485,47,1,null,null,0,0,60,0,60,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,1122.5,3,88,118,3,0,1135,220,0,485,47,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1195, \"=\" & A31,'Audit HD AR - School Level'!$Q$6:Q1195)","v":0},0,0,1122.5,23.4,-23.4]
["D0269",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.1,null,null,0.5,102.5,6,null,null,11.6,0,0,98,32,null,0,66,0,2,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,96.1,0.5,6,11.6,0,0,98,32,0,66,0,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1183, \"=\" & A32,'Audit HD AR - School Level'!$Q$6:Q1183)","v":1.5},0,0,96.1,72.599999999999994,-72.599999999999994]
["D0271",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,null,null,3,334.5,33,null,null,55.9,2,0,341,135,null,0,62,10,5,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,332,3,33,55.9,2,0,341,135,0,62,10,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1184, \"=\" & A33,'Audit HD AR - School Level'!$Q$6:Q1184)","v":5.0999999999999996},0,0,332,0,0]
["D0282",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350.5,null,null,5,343,27,null,null,136.30000000000001,3,2.8,363,166,null,0,129,164,70,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,350.5,5,27,136.30000000000001,3,2.8,363,166,0,129,164,70,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1185, \"=\" & A34,'Audit HD AR - School Level'!$Q$6:Q1185)","v":12.5},0,0,350.5,3.7,-0.9]
["D0285",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,null,0,182.5,13,null,null,0,0,0,152,78,null,0,21.5,11,2,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,149,0,13,0,0,0,152,78,0,21.5,11,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1186, \"=\" & A35,'Audit HD AR - School Level'!$Q$6:Q1186)","v":7.4},0,0,149,38,-38]
["D0298",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,null,null,6,355.5,33,null,null,79.599999999999994,6,4.4000000000000004,351,144,null,0,132,0,12,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,338,6,33,79.599999999999994,6,4.4000000000000004,351,144,0,132,0,12,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1187, \"=\" & A36,'Audit HD AR - School Level'!$Q$6:Q1187)","v":6.2},0,0,338,12.8,-8.4]
["D0299",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241.2,null,null,3,242.8,17,null,null,75.3,0,0,250,89,null,0,167.5,0,3,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,241.2,3,17,75.3,0,0,250,89,0,167.5,0,3,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1188, \"=\" & A37,'Audit HD AR - School Level'!$Q$6:Q1188)","v":3.5},0,0,241.2,1130,-1130]
["D0300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,null,null,0,329.5,36,null,null,73.400000000000006,0,0,325,93,null,0,208.5,2.5,4,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,319,0,36,73.400000000000006,0,0,325,93,0,208.5,2.5,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1189, \"=\" & A38,'Audit HD AR - School Level'!$Q$6:Q1189)","v":0},0,0,319,10.1,-10.1]
["D0316",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178.5,null,null,1,178.1,8,null,null,25.4,34,61.7,183,100,null,0,77,0.5,36,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,178.5,1,8,25.4,34,61.7,183,100,0,77,0.5,36,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1190, \"=\" & A39,'Audit HD AR - School Level'!$Q$6:Q1190)","v":9.1999999999999993},0,0,178.5,358.9,-297.2]
["D0322",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295.5,null,null,0,307.5,31,null,null,89.8,0,0,299,95,null,0,126,23,4,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,295.5,0,31,89.8,0,0,299,95,0,126,23,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1191, \"=\" & A40,'Audit HD AR - School Level'!$Q$6:Q1191)","v":0.6},0,0,295.5,858.9,-858.9]
["D0326",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.5,null,null,0.5,155.5,14,null,null,65.400000000000006,0,0,152,51,null,0,52.5,7,14,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,150.5,0.5,14,65.400000000000006,0,0,152,51,0,52.5,7,14,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1192, \"=\" & A41,'Audit HD AR - School Level'!$Q$6:Q1192)","v":0},0,0,150.5,6126.3,-6126.3]
["D0327",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,null,null,0,639.70000000000005,54,null,null,143.5,6,5.5,647,171,null,0,240,0,0,null,null,0,0,0,0,0,0,0,"2018-03-21",null,4,"A",false,null,null,null,null,645,0,54,143.5,6,5.5,647,171,0,240,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1193, \"=\" & A42,'Audit HD AR - School Level'!$Q$6:Q1193)","v":0},0,0,645,7.2,-1.7]
["D0112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500.7,null,null,3.5,485.4,28,null,null,153.1,0,0,468,178,null,0,256,7,27,null,null,23,1.6,33,19,10.5,35,0,"2018-03-26",null,5,"A",false,null,null,null,null,457.1,3.5,28,153.1,0,0,468,178,0,256,7,27,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1215, \"=\" & A43,'Audit HD AR - School Level'!$Q$6:Q1215)","v":7.1},-20993,-20993,457.1,0,0]
["D0249",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955.8,null,null,8.5,933,69,null,null,231,11,4.8,974,299,null,0,101,49,20,null,null,1,0.8,4,0,3.5,2,0,"2018-03-26",null,5,"A",false,null,null,null,null,954,8.5,69,231,11,4.8,974,299,0,101,49,20,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1198, \"=\" & A44,'Audit HD AR - School Level'!$Q$6:Q1198)","v":0},-467,-467,954,0,4.8]
["D0257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1255.5999999999999,null,null,8,1264,91,null,null,244,4,2.9,1236,578,null,0,318,11,7,null,null,35,1.6,9,10,9,10,0,"2018-03-26",null,5,"A",false,null,null,null,null,1209,8,91,244,4,2.9,1236,578,0,318,11,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1214, \"=\" & A45,'Audit HD AR - School Level'!$Q$6:Q1214)","v":43.8},0,0,1209,0,2.9]
["D0270",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,null,null,0,341.3,15,null,null,213.5,0,0,366,102,null,0,37.1,9,21.1,null,null,0,0,0,0,0,0,1,"2018-03-26",null,5,"A",false,null,null,null,null,361,0,15,213.5,0,0,366,102,0,37.1,9,21.1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1215, \"=\" & A46,'Audit HD AR - School Level'!$Q$6:Q1215)","v":0},0,0,361,0,0]
["D0286",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,null,null,5.5,375.4,24,null,null,54.1,0,0,369,192,null,0,95.5,12,31,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,352,5.5,24,54.1,0,0,369,192,0,95.5,12,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1200, \"=\" & A47,'Audit HD AR - School Level'!$Q$6:Q1200)","v":18.8},0,0,352,0,0]
["D0325",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619,null,null,0,620.5,50,null,null,241.5,0,0,626,152,null,0,117.5,4.5,27.5,null,null,0,0,0,0,0,0,1,"2018-03-26",null,5,"A",false,null,null,null,null,619,0,50,241.5,0,0,626,152,0,117.5,4.5,27.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1216, \"=\" & A48,'Audit HD AR - School Level'!$Q$6:Q1216)","v":0},0,0,619,6.9,-6.9]
["D0388",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426.8,null,null,0,437.1,36,null,null,195.7,0,0,476,106,null,0,29,51,24,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,426.8,0,36,195.7,0,0,476,106,0,29,51,24,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1202, \"=\" & A49,'Audit HD AR - School Level'!$Q$6:Q1202)","v":0},0,0,426.8,2.6,-2.6]
["D0393",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,null,null,0,314,19,null,null,70,0,0,311,119,null,0,81,4,3,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,310,0,19,70,0,0,311,119,0,81,4,3,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1203, \"=\" & A50,'Audit HD AR - School Level'!$Q$6:Q1203)","v":2.8},0,0,310,0,0]
["D0403",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.5,null,null,3,225.3,10,null,null,29.1,1,1.2,246,103,null,0,108,9,31,null,null,15,0,0,1,0,5,1,"2018-03-26",null,5,"A",false,null,null,null,null,237.5,3,10,29.1,1,1.2,246,103,0,108,9,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1204, \"=\" & A51,'Audit HD AR - School Level'!$Q$6:Q1204)","v":5.0999999999999996},0,0,237.5,0,1.2]
["D0405",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750.6,null,null,15.5,814.2,69,null,null,249.9,213,748.1,798,460,null,0,68,6,24,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,750.6,15.5,69,249.9,213,748.1,798,460,0,68,6,24,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1205, \"=\" & A52,'Audit HD AR - School Level'!$Q$6:Q1205)","v":47.6},0,0,750.6,0,748.1]
["D0419",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.9,null,null,4,368.4,24,null,null,46.8,0,0,344,114,null,0,189,12,0,null,null,0,0,0,1,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,333.9,4,24,46.8,0,0,344,114,0,189,12,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1206, \"=\" & A53,'Audit HD AR - School Level'!$Q$6:Q1206)","v":0.1},0,0,333.9,30.7,-30.7]
["D0432",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,null,null,0,294.5,22,null,null,141.5,0,0,289,45,null,0,49,1,44,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,287,0,22,141.5,0,0,289,45,0,49,1,44,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1206, \"=\" & A54,'Audit HD AR - School Level'!$Q$6:Q1206)","v":0},0,0,287,4.8,-4.8]
["D0465",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2133.5,null,null,26.5,2208.6999999999998,157,null,null,567.5,90,78.2,2239,955,null,0,572,148,7,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,2133.5,26.5,157,567.5,90,78.2,2239,955,0,572,148,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1207, \"=\" & A55,'Audit HD AR - School Level'!$Q$6:Q1207)","v":42.6},0,0,2133.5,979,-900.8]
["D0471",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,null,0,142.9,6,null,null,0,0,0,169,66,null,0,28,17,20,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,166,0,6,0,0,0,169,66,0,28,17,20,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1209, \"=\" & A56,'Audit HD AR - School Level'!$Q$6:Q1209)","v":3},0,0,166,0,0]
["D0493",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,null,null,10,961.5,70,null,null,348.3,1,2.7,951,428,null,0,330,547.5,40.5,null,null,0,0,0,0,0,0,0,"2018-03-26",null,5,"A",false,null,null,null,null,926,10,70,348.3,1,2.7,951,428,0,330,547.5,40.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1210, \"=\" & A57,'Audit HD AR - School Level'!$Q$6:Q1210)","v":29.6},0,0,926,4188.3,-4185.6000000000004]
["D0496",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,0,143.5,11,null,null,0,6,0,136,48,null,0,63,2,26,null,null,1,0,18.5,11,18,25,0,"2018-03-26",null,5,"A",false,null,null,null,null,136,0,11,0,6,0,136,48,0,63,2,26,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1211, \"=\" & A58,'Audit HD AR - School Level'!$Q$6:Q1211)","v":0.1},-467,-467,136,1.4,-1.4]
["D0499",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,null,null,6.5,810,43,null,null,278.60000000000002,1,0,842,424,null,0,27,192,7,null,null,3,0,3.5,2,5,5,0,"2018-03-26",null,5,"A",false,null,null,null,null,825,6.5,43,278.60000000000002,1,0,842,424,0,27,192,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1212, \"=\" & A59,'Audit HD AR - School Level'!$Q$6:Q1212)","v":38.5},1400,0,825,4.3,-4.3]
["D0505",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,null,null,4.5,437.5,28,null,null,124.8,0,0,422,197,null,0,38,67,99,null,null,0,0,0,0,0,10,0,"2018-03-26",null,5,"A",false,null,null,null,null,410,4.5,28,124.8,0,0,422,197,0,38,67,99,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1213, \"=\" & A60,'Audit HD AR - School Level'!$Q$6:Q1213)","v":12.7},0,0,410,0,0]
["D0111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,null,null,6,337.5,39,null,null,52.3,0,0,322,84,null,0,205.5,50,40,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,{"$f":"SUM(U61+B61-AO61-AP61-AR61)","v":310},{"$f":"SUM(X61+F61)","v":6},{"$f":"SUM(Z61+E61)","v":39},{"$f":"SUM(AC61+H61)","v":52.3},{"$f":"SUM(AD61+I61)","v":0},{"$f":"SUM(AE61+J61)","v":0},{"$f":"SUM(AF61+K61)","v":322},{"$f":"SUM(AG61+L61)","v":84},{"$f":"SUM(AI61+O61)","v":0},{"$f":"SUM(AJ61+R61)","v":205.5},{"$f":"SUM(AK61+S61)","v":50},{"$f":"SUM(AL61+T61)","v":40},{"$f":"SUM(AM61+S61)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1217, \"=\" & A61,'Audit HD AR - School Level'!$Q$6:Q1217)","v":0.4},{"$f":"SUM(AS61-AQ61)*$BS$2","v":0},{"$f":"IF(BS61<0,BS61,0)","v":0},{"$f":"SUM(U61-AO61-AP61-AR61)","v":310},2.9,-2.9]
["D0113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050.0999999999999,null,null,14,1149.7,84,null,null,271.89999999999998,2,0,1092,311,null,0,381,41,94.5,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,1050.0999999999999,14,84,271.89999999999998,2,0,1092,311,0,381,41,94.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1218, \"=\" & A62,'Audit HD AR - School Level'!$Q$6:Q1218)","v":5.8},0,0,1050.0999999999999,1.3,{"$f":"BJ62-BV62","v":-1.3}]
["D0251",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381.1,null,null,0,415.5,18,null,null,67.3,0,0,384,160,null,0,229,2,0,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,381.1,0,18,67.3,0,0,384,160,0,229,2,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1219, \"=\" & A63,'Audit HD AR - School Level'!$Q$6:Q1219)","v":7.6},0,0,381.1,34882,-34882]
["D0297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,null,null,0,281.5,20,null,null,86.2,29,23.6,279,81,null,0,66,13,18,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,278,0,20,86.2,29,23.6,279,81,0,66,13,18,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1220, \"=\" & A64,'Audit HD AR - School Level'!$Q$6:Q1220)","v":0},0,0,278,1587.5,-1563.9]
["D0307",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,null,null,0,461.5,35,null,null,180.1,29,68.2,450,96,null,0,183,9,0,null,null,2,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,449,0,35,180.1,29,68.2,450,96,0,183,9,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1221, \"=\" & A65,'Audit HD AR - School Level'!$Q$6:Q1221)","v":0},0,0,449,278.10000000000002,-209.9]
["D0320",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1524.5,null,null,0,1536.1,121,null,null,333.8,17,19.899999999999999,1516,330,null,0,447,190,98,null,null,8,0,14.5,16,14.5,0,0,"2018-03-28",null,6,"A",{"$f":"COUNTIF(A:A,A66)>1","v":false},null,null,null,null,1500.5,0,121,333.8,17,19.899999999999999,1516,330,0,447,190,98,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1222, \"=\" & A66,'Audit HD AR - School Level'!$Q$6:Q1222)","v":0},0,0,1500.5,207.9,-188]
["D0335",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375.5,null,null,6,375,22,null,null,168.6,0,0,393,124,null,0,296,10,31,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,375.5,6,22,168.6,0,0,393,124,0,296,10,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1223, \"=\" & A67,'Audit HD AR - School Level'!$Q$6:Q1223)","v":0},0,0,375.5,8.9,-8.9]
["D0336",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1154,null,null,0,1064.5,82,null,null,320.39999999999998,22,70.900000000000006,1096,363,null,527,374,327,46,null,null,6,0,178,59,178.5,200,1,"2018-03-28",null,6,"A",false,null,null,null,null,1089,0,82,320.39999999999998,22,70.900000000000006,1096,363,527,374,327,46,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1224, \"=\" & A68,'Audit HD AR - School Level'!$Q$6:Q1224)","v":0.6},467,0,1089,0,70.900000000000006]
["D0337",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793.7,null,null,0,856.4,62,null,null,190.4,0,0,804,309,null,0,548,81,13,null,null,0,0,0,0,0,0,0,"2018-03-28",null,{"$f":"IF(AV69=AV68,AX68,AX68+1)","v":6},"A",false,null,null,null,null,793.7,0,62,190.4,0,0,804,309,0,548,81,13,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1224, \"=\" & A69,'Audit HD AR - School Level'!$Q$6:Q1224)","v":8.1},0,0,793.7,510.2,-510.2]
["D0340",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848.2,null,null,0,874,61,null,null,216.6,0,0,855,188,null,0,502,64,0,null,null,0,0,0,0,0,0,1,"2018-03-28",null,6,"A",false,null,null,null,null,848.2,0,61,216.6,0,0,855,188,0,502,64,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1225, \"=\" & A70,'Audit HD AR - School Level'!$Q$6:Q1225)","v":0},0,0,848.2,299.60000000000002,-299.60000000000002]
["D0349",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.8,null,null,0,240.9,6,null,null,86,19,20.399999999999999,239,103,null,0,10.5,1,0,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,229.8,0,6,86,19,20.399999999999999,239,103,0,10.5,1,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1226, \"=\" & A71,'Audit HD AR - School Level'!$Q$6:Q1226)","v":10.199999999999999},0,0,229.8,1,19.399999999999999]
["D0381",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.5,null,null,0,354,20,null,null,119.6,16,20.5,331,67,null,0,64,0,98,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,329.5,0,20,119.6,16,20.5,331,67,0,64,0,98,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1228, \"=\" & A72,'Audit HD AR - School Level'!$Q$6:Q1228)","v":0},0,0,329.5,0,20.5]
["D0389",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,null,null,12.5,640,48,null,null,174.4,4,0,670,368,null,0,187,433,48,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,638,12.5,48,174.4,4,0,670,368,0,187,433,48,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1229, \"=\" & A73,'Audit HD AR - School Level'!$Q$6:Q1229)","v":36},0,0,638,0,0]
["D0397",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540.70000000000005,null,null,0,214.5,12,null,null,109.9,0,0,197,69,null,0,145.5,18,8,null,null,97,1.2,366,248,366,300,0,"2018-03-28",null,6,"A",false,null,null,null,null,194.5,0,12,109.9,0,0,197,69,0,145.5,18,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1229, \"=\" & A74,'Audit HD AR - School Level'!$Q$6:Q1229)","v":0},0,0,194.5,0,0]
["D0404",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,null,null,4.5,734.5,53,null,null,316.3,2,0,738,312,null,88.9,257,237,22,null,null,0,0,0,0,0,10,0,"2018-03-28",null,6,"A",false,null,null,null,null,728,4.5,53,316.3,2,0,738,312,88.9,257,237,22,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1230, \"=\" & A75,'Audit HD AR - School Level'!$Q$6:Q1230)","v":16.7},0,0,728,0,0]
["D0407",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846.5,null,null,0,830.1,69,null,null,237.2,5,0,853,355,null,0,122.5,2,16,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,846.5,0,69,237.2,5,0,853,355,0,122.5,2,16,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1231, \"=\" & A76,'Audit HD AR - School Level'!$Q$6:Q1231)","v":17.8},0,0,846.5,20.5,-20.5]
["D0415",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915.4,null,null,0,914.6,81,null,null,197.6,3,1.3,918,383,null,0,254,33,29,null,null,1,0.4,6,2,0.5,0,1,"2018-03-28",null,6,"A",false,null,null,null,null,912,0,81,197.6,3,1.3,918,383,0,254,33,29,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1232, \"=\" & A77,'Audit HD AR - School Level'!$Q$6:Q1232)","v":20.100000000000001},-5132,-5132,912,0,1.3]
["D0430",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564.5,null,null,0,576.5,46,null,null,157.1,25,24.7,570,314,null,0,296.5,21.5,32,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,564.5,0,46,157.1,25,24.7,570,314,0,296.5,21.5,32,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1233, \"=\" & A78,'Audit HD AR - School Level'!$Q$6:Q1233)","v":31.2},0,0,564.5,0,24.7]
["D0460",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808.1,null,null,0,798.1,55,null,null,264.3,26,68.3,812,139,null,0,79,71,62,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,808.1,0,55,264.3,26,68.3,812,139,0,79,71,62,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1235, \"=\" & A79,'Audit HD AR - School Level'!$Q$6:Q1235)","v":0},0,0,808.1,2.8,65.5]
["D0483",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618.5,null,null,14,694,43,null,null,41.2,366,2090.6,650,411,null,0,535,1,6,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,618.5,14,43,41.2,366,2090.6,650,411,0,535,1,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1236, \"=\" & A80,'Audit HD AR - School Level'!$Q$6:Q1236)","v":43.2},0,0,618.5,0,2090.6]
["D0498",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396.5,null,null,3.5,397.5,33,null,null,113.5,0,0,406,138,null,0,240.3,39,16,null,null,0,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,396.5,3.5,33,113.5,0,0,406,138,0,240.3,39,16,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1237, \"=\" & A81,'Audit HD AR - School Level'!$Q$6:Q1237)","v":0.5},0,0,396.5,0,0]
["D0503",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208,null,null,20.5,1279.4000000000001,108,null,null,285.5,19,36.799999999999997,1286,802,null,0,58,244,30,null,null,1,0,0,0,0,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,1207,20.5,108,285.5,19,36.799999999999997,1286,802,0,58,244,30,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1238, \"=\" & A82,'Audit HD AR - School Level'!$Q$6:Q1238)","v":83.9},0,0,1207,0,36.799999999999997]
["D0508",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946.4,null,null,11.5,1008,64,null,null,278.2,29,3.8,951,484,null,0,98,18,0,null,null,21,2.9,9.5,4,9.5,0,0,"2018-03-28",null,6,"A",false,null,null,null,null,918.5,11.5,64,278.2,29,3.8,951,484,0,98,18,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1238, \"=\" & A83,'Audit HD AR - School Level'!$Q$6:Q1238)","v":44.1},0,0,918.5,0,3.8]
["D0202",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3994.1,null,null,81.5,4086.2,317,null,null,992.9,914,1541.3,4142,2529,null,0,1127,2788,10,null,null,4,0.1,150,34,143,150,0,"2018-03-30",null,7,"A",false,null,null,null,null,3956,81.5,317,992.9,914,1541.3,4142,2529,0,1127,2788,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1248, \"=\" & A84,'Audit HD AR - School Level'!$Q$6:Q1248)","v":265.5},-6531,-6531,3956,0,1541.3]
["D0246",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452.2,null,null,6,469,36,null,null,0.5,0,0,461,251,null,0,166,65.5,5.5,null,null,5,1.6,15,1,14,15,0,"2018-03-30",null,7,"A",false,null,null,null,null,444.6,6,36,0.5,0,0,461,251,0,166,65.5,5.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1240, \"=\" & A85,'Audit HD AR - School Level'!$Q$6:Q1240)","v":24.1},-933,-933,444.6,0,0]
["D0253",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4431.6000000000004,null,null,70,4493.2,294,null,null,958.4,1283,4188.3,4611,2166,null,0,1641,955,126,null,null,2,0.8,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,4428.8,70,294,958.4,1283,4188.3,4611,2166,0,1641,955,126,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1241, \"=\" & A86,'Audit HD AR - School Level'!$Q$6:Q1241)","v":148.9},0,0,4428.8,0.8,4187.5]
["D0303",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272.10000000000002,null,null,5,305.60000000000002,24,null,null,117.4,39,91.3,287,92,null,0,27,4.5,1,null,null,0,0,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,272.10000000000002,5,24,117.4,39,91.3,287,92,0,27,4.5,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1242, \"=\" & A87,'Audit HD AR - School Level'!$Q$6:Q1242)","v":0},0,0,272.10000000000002,0,91.3]
["D0365",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997.5,null,null,5.5,1009.5,62,null,null,208.1,0,0,1022,348,null,0,341,83,44,null,null,0,0,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,997.5,5.5,62,208.1,0,0,1022,348,0,341,83,44,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1243, \"=\" & A88,'Audit HD AR - School Level'!$Q$6:Q1243)","v":7.6},0,0,997.5,0,0]
["D0367",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106.3,null,null,9,1147,72,null,null,205.8,0,0,1147,605,null,0,195,2,6,null,null,0,0,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,1106.3,9,72,205.8,0,0,1147,605,0,195,2,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1244, \"=\" & A89,'Audit HD AR - School Level'!$Q$6:Q1244)","v":59.6},0,0,1106.3,12.3,-12.3]
["D0377",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,null,null,3,568,33,null,null,101.1,2,0,491,155,null,0,298,52,81,null,null,0,0,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,483,3,33,101.1,2,0,491,155,0,298,52,81,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1245, \"=\" & A90,'Audit HD AR - School Level'!$Q$6:Q1245)","v":0},0,0,483,0,0]
["D0409",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1672.5,null,null,17.5,1702,136,null,null,179.4,15,9.1,1726,945,null,0,192,1017,23,null,null,0,1.2,0,0,0,0,0,"2018-03-30",null,7,"A",false,null,null,null,null,1671.3,17.5,136,179.4,15,9.1,1726,945,0,192,1017,23,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1246, \"=\" & A91,'Audit HD AR - School Level'!$Q$6:Q1246)","v":90.5},0,0,1671.3,23.6,-14.5]
["D0287",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597.6,null,null,4.5,595.5,52,null,null,249.4,0,0,616,255,null,0,406,26,21,null,null,0,0,0,0,0,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,597.6,4.5,52,249.4,0,0,616,255,0,406,26,21,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1250, \"=\" & A92,'Audit HD AR - School Level'!$Q$6:Q1250)","v":15.9},0,0,597.6,0,0]
["D0344",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,null,null,3.5,342,20,null,null,79.599999999999994,0,0,367,124,null,0,63,10,15,null,null,0,0,0,0,0,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,358,3.5,20,79.599999999999994,0,0,367,124,0,63,10,15,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1251, \"=\" & A93,'Audit HD AR - School Level'!$Q$6:Q1251)","v":2.5},0,0,358,0,0]
["D0362",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881.8,null,null,0,907.4,58,null,null,247,10,3.6,891,334,null,0,658.5,14,12,null,null,0,0,0,0,0,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,881.8,0,58,247,10,3.6,891,334,0,658.5,14,12,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1252, \"=\" & A94,'Audit HD AR - School Level'!$Q$6:Q1252)","v":13.7},0,0,881.8,91.3,-87.7]
["D0376",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489.5,null,null,3.5,519.70000000000005,35,null,null,160.5,3,1.3,498,138,null,0,115,40,32,null,null,0,0,0,0,0,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,489.5,3.5,35,160.5,3,1.3,498,138,0,115,40,32,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1253, \"=\" & A95,'Audit HD AR - School Level'!$Q$6:Q1253)","v":0},0,0,489.5,1461.9,-1460.6]
["D0438",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,null,null,3.5,413.5,25,null,null,141.1,16,7.8,400,95,null,0,122,3,8,null,null,0,0,0,0,0,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,393,3.5,25,141.1,16,7.8,400,95,0,122,3,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1254, \"=\" & A96,'Audit HD AR - School Level'!$Q$6:Q1254)","v":0},0,0,393,0,7.8]
["D0469",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2657,null,null,0,2629.7,146,null,null,322.89999999999998,40,81.8,2664,567,null,0,606,786,14,null,null,0,0,28.5,0,28,0,0,"2018-04-04",null,8,"A",false,null,null,null,null,2657,0,146,322.89999999999998,40,81.8,2664,567,0,606,786,14,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1255, \"=\" & A97,'Audit HD AR - School Level'!$Q$6:Q1255)","v":0},-467,-467,2657,68.2,13.6]
["D0206",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504.7,null,null,5.5,511.2,33,null,null,128.6,24,57.7,521,124,null,0,360,4,5,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,504.7,5.5,33,128.6,24,57.7,521,124,0,360,4,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1256, \"=\" & A98,'Audit HD AR - School Level'!$Q$6:Q1256)","v":0},0,0,504.7,63.9,-6.2]
["D0220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,null,null,2.5,203.4,17,null,null,34.5,24,23.4,214,85,null,0,48.5,5,5,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,208,2.5,17,34.5,24,23.4,214,85,0,48.5,5,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1257, \"=\" & A99,'Audit HD AR - School Level'!$Q$6:Q1257)","v":6},0,0,208,40.6,-17.2]
["D0283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,0.5,113.5,9,null,null,35.9,0,0,105,77,null,0,19.5,0.5,22.5,null,null,0,0,1,0,0,3,0,"2018-04-05",null,9,"A",false,null,null,null,null,101,0.5,9,35.9,0,0,105,77,0,19.5,0.5,22.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1263, \"=\" & A100,'Audit HD AR - School Level'!$Q$6:Q1263)","v":8.1},-933,-933,101,0,0]
["D0363",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,null,null,9.5,1000.5,80,null,null,134.30000000000001,154,603.4,979,394,null,0,54,621,31,null,null,0,0,3,0,3,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,956,9.5,80,134.30000000000001,154,603.4,979,394,0,54,621,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1259, \"=\" & A101,'Audit HD AR - School Level'!$Q$6:Q1259)","v":15.8},0,0,956,50.8,552.6]
["D0386",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,null,null,5,230,11,null,null,34.200000000000003,0,0,229,80,null,0,61,96,0,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,218,5,11,34.200000000000003,0,0,229,80,0,61,96,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1260, \"=\" & A102,'Audit HD AR - School Level'!$Q$6:Q1260)","v":1.1000000000000001},0,0,218,0,0]
["D0399",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.5,null,null,2.5,111.5,7,null,null,36.799999999999997,0,0,116,37,null,0,26,1,37,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,110.5,2.5,7,36.799999999999997,0,0,116,37,0,26,1,37,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1261, \"=\" & A103,'Audit HD AR - School Level'!$Q$6:Q1261)","v":0},0,0,110.5,88.7,-88.7]
["D0428",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2836.8,null,null,21.5,3006.5,188,null,null,505,636,1989.5,2904,1645,null,0,184,0,2,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,2836.8,21.5,188,505,636,1989.5,2904,1645,0,184,0,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1262, \"=\" & A104,'Audit HD AR - School Level'!$Q$6:Q1262)","v":160.5},0,0,2836.8,61.7,1927.8]
["D0443",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6726.4,null,null,78.5,6835.3,558,null,null,1855.4,3461,11891.3,6934,4693,null,206.7,2634,2360,14,null,null,2,0,35.5,22,36,40,1,"2018-04-05",null,9,"A",false,null,null,null,null,6702.4,78.5,558,1855.4,3461,11891.3,6934,4693,206.7,2634,2360,14,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1264, \"=\" & A105,'Audit HD AR - School Level'!$Q$6:Q1264)","v":492.7},467,0,6702.4,19.899999999999999,11871.4]
["D0477",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,null,null,4.5,241.5,17,null,null,0,19,95.2,243,65,null,0,51,19,110,null,null,0,0,0,0,0,0,0,"2018-04-05",null,9,"A",false,null,null,null,null,234,4.5,17,0,19,95.2,243,65,0,51,19,110,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1262, \"=\" & A106,'Audit HD AR - School Level'!$Q$6:Q1262)","v":0},0,0,234,0,95.2]
["D0489",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3057.3,null,null,20,2986.1,252,null,null,552.79999999999995,171,470.7,3056,938,null,0,648,19,13.5,null,null,41,1.7,61.5,45,44.75,0,2,"2018-04-05",null,9,"A",false,null,null,null,null,2969.6,20,252,552.79999999999995,171,470.7,3056,938,0,648,19,13.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1265, \"=\" & A107,'Audit HD AR - School Level'!$Q$6:Q1265)","v":15.2},-15628,-15628,2969.6,0,470.7]
["D0348",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1344.6,null,null,12.5,1390.2,86,null,null,311.60000000000002,1,0,1385,335,null,0,459,825,92,null,null,2,3.6,0,0,0,0,1,"2018-04-10",null,10,"A",false,null,null,null,null,1339,12.5,86,311.60000000000002,1,0,1385,335,0,459,825,92,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1266, \"=\" & A108,'Audit HD AR - School Level'!$Q$6:Q1266)","v":0},0,0,1339,18.100000000000001,-18.100000000000001]
["D0360",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,null,null,4,232,16,null,null,110.2,0,0,251,109,null,0,28,0,14,null,null,2,0,9,0,9,0,0,"2018-04-10",null,10,"A",false,null,null,null,null,239,4,16,110.2,0,0,251,109,0,28,0,14,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1266, \"=\" & A109,'Audit HD AR - School Level'!$Q$6:Q1266)","v":7.1},0,0,239,0,0]
["D0411",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289.60000000000002,null,null,4.5,285,21,null,null,142.9,3,4.8,301,63,null,0,107,47,39,null,null,0,0,0,0,0,0,0,"2018-04-10",null,10,"A",false,null,null,null,null,289.60000000000002,4.5,21,142.9,3,4.8,301,63,0,107,47,39,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1267, \"=\" & A110,'Audit HD AR - School Level'!$Q$6:Q1267)","v":0},0,0,289.60000000000002,0,4.8]
["D0412",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400.5,null,null,0,383.5,24,null,null,49.6,0,0,405,85,null,0,95.5,1,36,null,null,0,0,0,0,0,0,0,"2018-04-10",null,10,"A",false,null,null,null,null,400.5,0,24,49.6,0,0,405,85,0,95.5,1,36,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1268, \"=\" & A111,'Audit HD AR - School Level'!$Q$6:Q1268)","v":0},0,0,400.5,5.5,-5.5]
["D0102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638.20000000000005,null,null,6.5,647,42,null,null,196.7,121,616.1,654,215,null,0,95.5,0,35.5,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,638.20000000000005,6.5,42,196.7,121,616.1,654,215,0,95.5,0,35.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1271, \"=\" & A112,'Audit HD AR - School Level'!$Q$6:Q1271)","v":1.7},0,0,638.20000000000005,0,616.1]
["D0215",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,null,null,6.5,623.5,53,null,null,54.6,123,415.1,657,287,null,0,72,65,5,null,null,0,0,120,28,114,105,0,"2018-04-12",null,11,"A",false,null,null,null,null,639,6.5,53,54.6,123,415.1,657,287,0,72,65,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1269, \"=\" & A113,'Audit HD AR - School Level'!$Q$6:Q1269)","v":18.100000000000001},-5598,-5598,639,0,415.1]
["D0217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,0,162.5,5,null,null,59.4,28,125,115,39,null,0,21,0,0,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,115,0,5,59.4,28,125,115,39,0,21,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1279, \"=\" & A114,'Audit HD AR - School Level'!$Q$6:Q1279)","v":0.6},0,0,115,0,125]
["D0218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192.8,null,null,7.5,478.4,49,null,null,99.3,74,326.10000000000002,450,181,null,0,32,7,0,null,null,753,18.600000000000001,15,1,15,3.5,0,"2018-04-12",null,11,"A",false,null,null,null,null,420.2,7.5,49,99.3,74,326.10000000000002,450,181,0,32,7,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1283, \"=\" & A115,'Audit HD AR - School Level'!$Q$6:Q1283)","v":10.5},0,0,420.2,0,326.10000000000002]
["D0226",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.1,null,null,4.5,397.5,37,null,null,149.4,22,38,433,142,null,0,43,9,6,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,412.1,4.5,37,149.4,22,38,433,142,0,43,9,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1272, \"=\" & A116,'Audit HD AR - School Level'!$Q$6:Q1272)","v":2.2999999999999998},0,0,412.1,6.6,31.4]
["D0239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,null,null,0,619.4,43,null,null,154.5,0,0,613,182,null,112.8,176,24,42,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,606,0,43,154.5,0,0,613,182,112.8,176,24,42,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1273, \"=\" & A117,'Audit HD AR - School Level'!$Q$6:Q1273)","v":0},0,0,606,0,0]
["D0244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846,null,null,7.5,855,55,null,null,421.2,7,2.6,867,269,null,0,253,522,88,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,{"$f":"SUM(U118+B118-AO118-AP118-AR118)","v":846},{"$f":"SUM(X118+F118)","v":7.5},{"$f":"SUM(Z118+E118)","v":55},{"$f":"SUM(AC118+H118)","v":421.2},{"$f":"SUM(AD118+I118)","v":7},{"$f":"SUM(AE118+J118)","v":2.6},{"$f":"SUM(AF118+K118)","v":867},{"$f":"SUM(AG118+L118)","v":269},{"$f":"SUM(AI118+O118)","v":0},{"$f":"SUM(AJ118+R118)","v":253},{"$f":"SUM(AK118+S118)","v":522},{"$f":"SUM(AL118+T118)","v":88},{"$f":"SUM(AM118+S118)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1274, \"=\" & A118,'Audit HD AR - School Level'!$Q$6:Q1274)","v":0},{"$f":"SUM(AS118-AQ118)*$BS$2","v":0},{"$f":"IF(BS118<0,BS118,0)","v":0},{"$f":"SUM(U118-AO118-AP118-AR118)","v":846},70.900000000000006,-68.3]
["D0284",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320.8,null,null,0,350.5,23,null,null,66.8,0,0,321,77,null,0,182,55,12,null,null,0,0.8,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,320,0,23,66.8,0,0,321,77,0,182,55,12,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1274, \"=\" & A119,'Audit HD AR - School Level'!$Q$6:Q1274)","v":0},0,0,320,0,{"$f":"BJ119-BV119","v":0}]
["D0306",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,null,null,0,699.5,52,null,null,226.8,0,0,661,104,null,0,339,8,113,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,658,0,52,226.8,0,0,661,104,0,339,8,113,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1275, \"=\" & A120,'Audit HD AR - School Level'!$Q$6:Q1275)","v":0},0,0,658,0,0]
["D0315",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893.6,null,null,0,895.4,63,null,null,286,52,88.7,897,232,null,0,154,5,32,null,null,0,0,20,7,14.25,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,886.6,0,63,286,52,88.7,897,232,0,154,5,32,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1285, \"=\" & A121,'Audit HD AR - School Level'!$Q$6:Q1285)","v":0},-5365,-5365,886.6,0,88.7]
["D0353",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1528.2,null,null,6,1595.5,124,null,null,306.8,18,6.7,1560,688,null,42.1,174,24,13,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,1528.2,6,124,306.8,18,6.7,1560,688,42.1,174,24,13,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1276, \"=\" & A122,'Audit HD AR - School Level'!$Q$6:Q1276)","v":41},0,0,1528.2,0,6.7]
["D0358",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431.4,null,null,1,297.5,22,null,null,131.1,1,0,379,125,null,0,88,24,18,null,null,49,1.5,205,12,208.75,45,0,"2018-04-12",null,11,"A",false,null,null,null,null,368.9,1,22,131.1,1,0,379,125,0,88,24,18,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1280, \"=\" & A123,'Audit HD AR - School Level'!$Q$6:Q1280)","v":5.7},3499,0,368.9,0,0]
["D0371",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,null,null,1.5,210.5,14,null,null,64.400000000000006,35,197.3,198,58,null,0,37.5,8,30,null,null,8,0,23.5,28,23.5,30,0,"2018-04-12",null,11,"A",false,null,null,null,null,194,1.5,14,64.400000000000006,35,197.3,198,58,0,37.5,8,30,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1286, \"=\" & A124,'Audit HD AR - School Level'!$Q$6:Q1286)","v":0},0,0,194,0,197.3]
["D0375",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1929.5,null,null,0,1889.8,109,null,null,626.1,16,8,1931,395,null,0,673,171,13,null,null,13,0.8,108.5,1,110,28,0,"2018-04-12",null,11,"A",false,null,null,null,null,1914.7,0,109,626.1,16,8,1931,395,0,673,171,13,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1287, \"=\" & A125,'Audit HD AR - School Level'!$Q$6:Q1287)","v":0},1400,0,1914.7,0,8]
["D0410",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580.79999999999995,null,null,2.5,571,55,null,null,276.8,6,14.9,577,154,null,0,142,24,13,null,null,5,0.3,0,6,0,3,0,"2018-04-12",null,11,"A",false,null,null,null,null,569.5,2.5,55,276.8,6,14.9,577,154,0,142,24,13,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1281, \"=\" & A126,'Audit HD AR - School Level'!$Q$6:Q1281)","v":0},0,0,569.5,0.4,14.5]
["D0449",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624.29999999999995,null,null,0,606,29,null,null,227.5,0,0,628,120,null,0,302.2,93,131.5,null,null,0,0,0,0,0,0,0,"2018-04-12",null,11,"A",false,null,null,null,null,624.29999999999995,0,29,227.5,0,0,628,120,0,302.2,93,131.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1277, \"=\" & A127,'Audit HD AR - School Level'!$Q$6:Q1277)","v":0},0,0,624.29999999999995,0,0]
["D0512",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26970,null,null,54.5,27446.1,2117,null,null,5206.5,2831,6397.5,27258,7270,null,1916.5,5097,1988,0,null,null,0,0,0,0,0,0,2,"2018-04-12",null,11,"A",false,null,null,null,null,26970,54.5,2117,5206.5,2831,6397.5,27258,7270,1916.5,5097,1988,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1271, \"=\" & A128,'Audit HD AR - School Level'!$Q$6:Q1271)","v":215.4},0,0,26970,137.6,6259.9]
["D0105",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329.5,null,null,0,339.4,31,null,null,88.2,23,53,334,118,null,0,117,7,17,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,329.5,0,31,88.2,23,53,334,118,0,117,7,17,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1290, \"=\" & A129,'Audit HD AR - School Level'!$Q$6:Q1290)","v":2.6},0,0,329.5,289.39999999999998,-236.4]
["D0216",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,null,null,7.5,204,17,null,null,86.9,77,422.1,196,118,null,0,14,56,0,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",{"$f":"COUNTIF(A:A,A130)>1","v":false},null,null,null,null,180,7.5,17,86.9,77,422.1,196,118,0,14,56,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1292, \"=\" & A130,'Audit HD AR - School Level'!$Q$6:Q1292)","v":12.4},0,0,180,6.7,415.4]
["D0243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.5,null,null,0,436.7,40,null,null,192.3,4,0,423,137,null,0,108,19,57,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,415.5,0,40,192.3,4,0,423,137,0,108,19,57,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1293, \"=\" & A131,'Audit HD AR - School Level'!$Q$6:Q1293)","v":0.6},0,0,415.5,0,0]
["D0258",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795.2,null,null,5,602,40,null,null,278.7,2,1.3,602,217,null,0,90,40,24,null,null,96,0.7,437,111,316,550,0,"2018-04-24",null,12,"A",false,null,null,null,null,587.5,5,40,278.7,2,1.3,602,217,0,90,40,24,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1294, \"=\" & A132,'Audit HD AR - School Level'!$Q$6:Q1294)","v":3.9},-112893,-112893,587.5,0,1.3]
["D0268",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775.2,null,null,10,780.9,58,null,null,615.1,0,0,799,161,null,122.3,186.4,96,53,null,null,0,0,0,0,0,0,0,"2018-04-24",null,{"$f":"IF(AV133=AV132,AX132,AX132+1)","v":12},"A",false,null,null,null,null,775.2,10,58,615.1,0,0,799,161,122.3,186.4,96,53,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1295, \"=\" & A133,'Audit HD AR - School Level'!$Q$6:Q1295)","v":0},0,0,775.2,0,0]
["D0273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742.2,null,null,13.5,788.5,58,null,null,183.7,16,20.5,780,236,null,0,130,47.5,75,null,null,0,0,0,0,0,0,1,"2018-04-24",null,12,"A",false,null,null,null,null,742.2,13.5,58,183.7,16,20.5,780,236,0,130,47.5,75,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1296, \"=\" & A134,'Audit HD AR - School Level'!$Q$6:Q1296)","v":0},0,0,742.2,0,20.5]
["D0288",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538.9,null,null,5,554,43,null,null,242.9,1,0,544,284,null,0,383,15.5,72.5,null,null,4,0,3,3,3,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,531.9,5,43,242.9,1,0,544,284,0,383,15.5,72.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1296, \"=\" & A135,'Audit HD AR - School Level'!$Q$6:Q1296)","v":29.4},0,0,531.9,0,0]
["D0289",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776,null,null,0,775.5,52,null,null,262.5,1,0.8,784,174,null,0,146.5,70.5,18,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,776,0,52,262.5,1,0.8,784,174,0,146.5,70.5,18,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1297, \"=\" & A136,'Audit HD AR - School Level'!$Q$6:Q1297)","v":0},0,0,776,0,0.8]
["D0291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,0.5,90,7,null,null,8,0,0,71,14,null,0,31,4,10,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,69,0.5,7,8,0,0,71,14,0,31,4,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1299, \"=\" & A137,'Audit HD AR - School Level'!$Q$6:Q1299)","v":0},0,0,69,111,-111]
["D0292",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.5,null,null,0,112,8,null,null,11.9,0,0,112,32,null,0,66,0,6,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,111.5,0,8,11.9,0,0,112,32,0,66,0,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1300, \"=\" & A138,'Audit HD AR - School Level'!$Q$6:Q1300)","v":0},0,0,111.5,3.6,-3.6]
["D0294",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341.4,null,null,0,336,29,null,null,81.7,0,0,345,113,null,0,76.5,3,8,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,341.4,0,29,81.7,0,0,345,113,0,76.5,3,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1301, \"=\" & A139,'Audit HD AR - School Level'!$Q$6:Q1301)","v":2.8},0,0,341.4,603.4,-603.4]
["D0308",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4450.1000000000004,null,null,25,4813.3999999999996,304,null,null,1612.7,224,462.2,4558,2436,null,0,35.5,168,6.5,null,null,0,0,9,2,28.5,25,0,"2018-04-24",null,12,"A",false,null,null,null,null,4448.1000000000004,25,304,1612.7,224,462.2,4558,2436,0,35.5,168,6.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1303, \"=\" & A140,'Audit HD AR - School Level'!$Q$6:Q1303)","v":221.3},18194,0,4448.1000000000004,1.7,460.5]
["D0321",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1101.9000000000001,null,null,8,1155.5,76,null,null,281.8,0,0,1132,313,null,0,397,85,1,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,1101.9000000000001,8,76,281.8,0,0,1132,313,0,397,85,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1304, \"=\" & A141,'Audit HD AR - School Level'!$Q$6:Q1304)","v":0},0,0,1101.9000000000001,0,0]
["D0332",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158.5,null,null,0,157,13,null,null,25,0,0,163,49,null,0,59.5,6.5,12,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,158.5,0,13,25,0,0,163,49,0,59.5,6.5,12,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1305, \"=\" & A142,'Audit HD AR - School Level'!$Q$6:Q1305)","v":0.5},0,0,158.5,0,0]
["D0333",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1075.7,null,null,10,1070,101,null,null,256.39999999999998,26,6.6,1105,415,null,0,160,120.5,15,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,1075.7,10,101,256.39999999999998,26,6.6,1105,415,0,160,120.5,15,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1306, \"=\" & A143,'Audit HD AR - School Level'!$Q$6:Q1306)","v":13.5},0,0,1075.7,0,6.6]
["D0359",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,null,null,1.5,187.5,15,null,null,56.8,0,0,177,65,null,0,43,29,7,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,170,1.5,15,56.8,0,0,177,65,0,43,29,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1307, \"=\" & A144,'Audit HD AR - School Level'!$Q$6:Q1307)","v":3.4},0,0,170,13.5,-13.5]
["D0378",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663.5,null,null,0,683.9,40,null,null,180.6,6,0,665,119,null,0,402,43.7,75,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,663.5,0,40,180.6,6,0,665,119,0,402,43.7,75,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1310, \"=\" & A145,'Audit HD AR - School Level'!$Q$6:Q1310)","v":0},0,0,663.5,0,0]
["D0379",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1295.0999999999999,null,null,0,1348.1,102,null,null,401.5,5,6,1301,384,null,0,392,43,0,null,null,3,0,1,2,0.5,15,0,"2018-04-24",null,12,"A",false,null,null,null,null,1290.0999999999999,0,102,401.5,5,6,1301,384,0,392,43,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1311, \"=\" & A146,'Audit HD AR - School Level'!$Q$6:Q1311)","v":0},-467,-467,1290.0999999999999,413.8,-407.8]
["D0380",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527.5,null,null,9,565.5,59,null,null,162.80000000000001,0,0,548,104,null,0,269,39,52,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,527.5,9,59,162.80000000000001,0,0,548,104,0,269,39,52,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1312, \"=\" & A147,'Audit HD AR - School Level'!$Q$6:Q1312)","v":0},0,0,527.5,761.1,-761.1]
["D0392",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274.10000000000002,null,null,0,285.10000000000002,28,null,null,40.5,0,0,278,114,null,0,55.5,19.5,2,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,274.10000000000002,0,28,40.5,0,0,278,114,0,55.5,19.5,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1314, \"=\" & A148,'Audit HD AR - School Level'!$Q$6:Q1314)","v":4.8},0,0,274.10000000000002,1.3,-1.3]
["D0394",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1557.5,null,null,14,1551,85,null,null,356.2,23,42.6,1573,349,null,0,540,4,18,null,null,21,0,83.5,3,78.5,3,0,"2018-04-24",null,12,"A",false,null,null,null,null,1533.5,14,85,356.2,23,42.6,1573,349,0,540,4,18,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1315, \"=\" & A149,'Audit HD AR - School Level'!$Q$6:Q1315)","v":0},-4665,-4665,1533.5,0,42.6]
["D0395",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.5,null,null,0,291,19,null,null,106.7,0,0,287,111,null,0,79,0,0,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,286.5,0,19,106.7,0,0,287,111,0,79,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1316, \"=\" & A150,'Audit HD AR - School Level'!$Q$6:Q1316)","v":2.8},0,0,286.5,0,0]
["D0398",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,null,null,2.5,249.5,21,null,null,121.2,0,0,249,102,null,0,72,16,2,null,null,4,0,0,6,0,2,0,"2018-04-24",null,12,"A",false,null,null,null,null,242,2.5,21,121.2,0,0,249,102,0,72,16,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1317, \"=\" & A151,'Audit HD AR - School Level'!$Q$6:Q1317)","v":5.0999999999999996},0,0,242,6,-6]
["D0416",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1710.4,null,null,0,1720.9,121,null,null,440,19,33,1705,275,null,0,599,857,2,null,null,16,1.9,16,4,16,4,0,"2018-04-24",null,12,"A",false,null,null,null,null,1688.5,0,121,440,19,33,1705,275,0,599,857,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1319, \"=\" & A152,'Audit HD AR - School Level'!$Q$6:Q1319)","v":0},0,0,1688.5,0,33]
["D0454",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285.5,null,null,2,301.5,20,null,null,61.8,1,0.3,296,96,null,0,46,37,2,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,285.5,2,20,61.8,1,0.3,296,96,0,46,37,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1322, \"=\" & A153,'Audit HD AR - School Level'!$Q$6:Q1322)","v":0},0,0,285.5,329.7,-329.4]
["D0462",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305.5,null,null,0,311.7,23,null,null,103.8,1,0,308,144,null,0,128.5,106,9,null,null,0,0,0,0,0,0,0,"2018-04-24",null,12,"A",false,null,null,null,null,305.5,0,23,103.8,1,0,308,144,0,128.5,106,9,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1323, \"=\" & A154,'Audit HD AR - School Level'!$Q$6:Q1323)","v":11.9},0,0,305.5,1295.4000000000001,-1295.4000000000001]
["D0484",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692.5,null,null,0,654.79999999999995,54,null,null,166.6,0,0,687,273,null,0,212,93,29,null,null,1,0,1.5,5,1.5,5,0,"2018-04-24",null,12,"A",false,null,null,null,null,686.5,0,54,166.6,0,0,687,273,0,212,93,29,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1324, \"=\" & A155,'Audit HD AR - School Level'!$Q$6:Q1324)","v":15.2},0,0,686.5,0,0]
["D0107",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.5,null,null,4.5,299.5,29,null,null,97.3,0,0,313,140,null,0,143.30000000000001,1,7,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,302.5,4.5,29,97.3,0,0,313,140,0,143.30000000000001,1,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1329, \"=\" & A156,'Audit HD AR - School Level'!$Q$6:Q1329)","v":9.8000000000000007},0,0,302.5,0,0]
["D0114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613.5,null,null,3.5,599.79999999999995,44,null,null,205.8,0,0,606,278,null,0,285,142.5,7,null,null,4,0,7.5,21,7.5,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,588.5,3.5,44,205.8,0,0,606,278,0,285,142.5,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1330, \"=\" & A157,'Audit HD AR - School Level'!$Q$6:Q1330)","v":21.6},0,0,588.5,0,0]
["D0208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385.3,null,null,0,390,34,null,null,61.3,0,0,393,120,null,0,77,3,0,null,null,0,0,0,0,0,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,385.3,0,34,61.3,0,0,393,120,0,77,3,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1331, \"=\" & A158,'Audit HD AR - School Level'!$Q$6:Q1331)","v":0},0,0,385.3,0,0]
["D0209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,null,2.5,173.5,14,null,null,0,54,170.6,181,98,null,0,45,9.4,44,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,176,2.5,14,0,54,170.6,181,98,0,45,9.4,44,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1332, \"=\" & A159,'Audit HD AR - School Level'!$Q$6:Q1332)","v":9.1999999999999993},0,0,176,0,170.6]
["D0224",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,null,1.5,318,21,null,null,122.6,0,0,304,79,null,0,153,2,11,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,300,1.5,21,122.6,0,0,304,79,0,153,2,11,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1333, \"=\" & A160,'Audit HD AR - School Level'!$Q$6:Q1333)","v":0},0,0,300,0,0]
["D0231",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5888.9,null,null,9,5818.5,453,null,null,973.9,134,358.9,5983,1215,null,0,1226,1424,10,null,null,0,0,0,0,0,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,5888.9,9,453,973.9,134,358.9,5983,1215,0,1226,1424,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1334, \"=\" & A161,'Audit HD AR - School Level'!$Q$6:Q1334)","v":0},0,0,5888.9,0,358.9]
["D0241",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199.5,null,null,0,200.5,20,null,null,0,4,0,200,70,null,0,58,4,12,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,199.5,0,20,0,4,0,200,70,0,58,4,12,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1336, \"=\" & A162,'Audit HD AR - School Level'!$Q$6:Q1336)","v":1.3},0,0,199.5,42.6,-42.6]
["D0242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103.5,null,null,0,103,12,null,null,26.4,6,6.9,104,27,null,0,29,0,4,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,103.5,0,12,26.4,6,6.9,104,27,0,29,0,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1337, \"=\" & A163,'Audit HD AR - School Level'!$Q$6:Q1337)","v":0},0,0,103.5,0,6.9]
["D0254",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,null,null,5,471.5,38,null,null,75.5,6,1.4,480,151,null,0,124,17,5,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,464,5,38,75.5,6,1.4,480,151,0,124,17,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1338, \"=\" & A164,'Audit HD AR - School Level'!$Q$6:Q1338)","v":0.6},0,0,464,2.1,-0.7]
["D0263",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1731.5,null,null,15,1752,125,null,null,433.6,7,8.9,1780,459,null,0,410,444,16,null,null,0,0,17.5,0,17.5,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,1731.5,15,125,433.6,7,8.9,1780,459,0,410,444,16,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1339, \"=\" & A165,'Audit HD AR - School Level'!$Q$6:Q1339)","v":0},0,0,1731.5,0,8.9]
["D0267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1832.1,null,null,0,1883.5,140,null,null,592.70000000000005,2,1,1838,160,null,0,719,538,30,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,1832.1,0,140,592.70000000000005,2,1,1838,160,0,719,538,30,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1340, \"=\" & A166,'Audit HD AR - School Level'!$Q$6:Q1340)","v":0},0,0,1832.1,0,1]
["D0274",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392.3,null,null,0,402.1,29,null,null,94.7,0,0,438,139,null,0,74.5,12.5,19,null,null,0,0,0,0,0,3,0,"2018-04-26",null,13,"A",false,null,null,null,null,392.3,0,29,94.7,0,0,438,139,0,74.5,12.5,19,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1341, \"=\" & A167,'Audit HD AR - School Level'!$Q$6:Q1341)","v":0.2},0,0,392.3,0,0]
["D0275",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.5,null,null,0,71,4,null,null,0,0,0,64,16,null,0,28,0,0,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,62.5,0,4,0,0,0,64,16,0,28,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1342, \"=\" & A168,'Audit HD AR - School Level'!$Q$6:Q1342)","v":0},0,0,62.5,4.5,-4.5]
["D0293",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,null,null,2,297.5,26,null,null,41.4,11,12.3,293,63,null,0,83,29,43,null,null,0,0,0,0,0,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,283,2,26,41.4,11,12.3,293,63,0,83,29,43,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1343, \"=\" & A169,'Audit HD AR - School Level'!$Q$6:Q1343)","v":0},0,0,283,21.6,-9.3000000000000007]
["D0310",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,null,null,2.5,302.5,26,null,null,124.6,17,40.6,287,153,null,0,275,6,0,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,{"$f":"SUM(U170+B170-AO170-AP170-AR170)","v":282},{"$f":"SUM(X170+F170)","v":2.5},{"$f":"SUM(Z170+E170)","v":26},{"$f":"SUM(AC170+H170)","v":124.6},{"$f":"SUM(AD170+I170)","v":17},{"$f":"SUM(AE170+J170)","v":40.6},{"$f":"SUM(AF170+K170)","v":287},{"$f":"SUM(AG170+L170)","v":153},{"$f":"SUM(AI170+O170)","v":0},{"$f":"SUM(AJ170+R170)","v":275},{"$f":"SUM(AK170+S170)","v":6},{"$f":"SUM(AL170+T170)","v":0},{"$f":"SUM(AM170+S170)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1344, \"=\" & A170,'Audit HD AR - School Level'!$Q$6:Q1344)","v":16},{"$f":"SUM(AS170-AQ170)*$BS$2","v":0},{"$f":"IF(BS170<0,BS170,0)","v":0},{"$f":"SUM(U170-AO170-AP170-AR170)","v":282},1.2,39.4]
["D0311",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259.10000000000002,null,null,0.5,253.5,14,null,null,123.5,0,0,262,71,null,0,132,0,31,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,259.10000000000002,0.5,14,123.5,0,0,262,71,0,132,0,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1345, \"=\" & A171,'Audit HD AR - School Level'!$Q$6:Q1345)","v":0},0,0,259.10000000000002,0,{"$f":"BJ171-BV171","v":0}]
["D0329",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,null,null,0,440,28,null,null,184,0,0,452,80,null,0,282,37,4,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,447,0,28,184,0,0,452,80,0,282,37,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1347, \"=\" & A172,'Audit HD AR - School Level'!$Q$6:Q1347)","v":0},0,0,447,748.1,-748.1]
["D0331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907.2,null,null,10,917.2,52,null,null,490,1,0,928,327,null,0,255.5,69,17.2,null,null,14,0,49.5,22,50,65,1,"2018-04-26",null,13,"A",false,null,null,null,null,871.2,10,52,490,1,0,928,327,0,255.5,69,17.2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1348, \"=\" & A173,'Audit HD AR - School Level'!$Q$6:Q1348)","v":16.2},467,0,871.2,0,0]
["D0334",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,null,null,0,186.5,13,null,null,31,0,0,161,80,null,0,24,0,26,null,null,2,0,24.5,16,24.5,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,159,0,13,31,0,0,161,80,0,24,0,26,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1349, \"=\" & A174,'Audit HD AR - School Level'!$Q$6:Q1349)","v":7.6},0,0,159,0,0]
["D0338",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.5,null,null,4.5,384.5,35,null,null,42.3,0,0,369,101,null,0,127,56,11,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,355.5,4.5,35,42.3,0,0,369,101,0,127,56,11,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1350, \"=\" & A175,'Audit HD AR - School Level'!$Q$6:Q1350)","v":0},0,0,355.5,9.1,-9.1]
["D0343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727.5,null,null,5.5,754.5,41,null,null,106.5,0,0,743,211,null,0,468,159,83,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,727.5,5.5,41,106.5,0,0,743,211,0,468,159,83,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1351, \"=\" & A176,'Audit HD AR - School Level'!$Q$6:Q1351)","v":0},0,0,727.5,14.9,-14.9]
["D0372",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704.6,null,null,5,691,58,null,null,69,0,0,724,100,null,0,298,73,2,null,null,0,0,1,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,704.6,5,58,69,0,0,724,100,0,298,73,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1354, \"=\" & A177,'Audit HD AR - School Level'!$Q$6:Q1354)","v":0},-933,-933,704.6,68.900000000000006,-68.900000000000006]
["D0384",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,null,null,2.5,215.5,19,null,null,63.2,0,0,217,38,null,0,153.5,3.5,24,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,208,2.5,19,63.2,0,0,217,38,0,153.5,3.5,24,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1355, \"=\" & A178,'Audit HD AR - School Level'!$Q$6:Q1355)","v":0},0,0,208,1.3,-1.3]
["D0390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,1.5,76.5,2,null,null,0,0,0,59,36,null,0,10,8,3,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,56,1.5,2,0,0,0,59,36,0,10,8,3,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1357, \"=\" & A179,'Audit HD AR - School Level'!$Q$6:Q1357)","v":3.5},0,0,56,33,-33]
["D0400",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049.8,null,null,9,869.3,47,null,null,248.8,8,4.5,847,194,null,0,274,31,25,null,null,62,148.80000000000001,26.2,19,24.7,45,0,"2018-04-26",null,13,"A",false,null,null,null,null,820,9,47,248.8,8,4.5,847,194,0,274,31,25,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1358, \"=\" & A180,'Audit HD AR - School Level'!$Q$6:Q1358)","v":0},-1400,-1400,820,29.5,-25]
["D0408",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516.70000000000005,null,null,0,521.5,44,null,null,205.2,0,0,504,161,null,0,165,1,27,null,null,6,4.7,4,5,4,6,2,"2018-04-26",null,13,"A",false,null,null,null,null,501,0,44,205.2,0,0,504,161,0,165,1,27,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1359, \"=\" & A181,'Audit HD AR - School Level'!$Q$6:Q1359)","v":0.8},0,0,501,66.7,-66.7]
["D0420",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667.8,null,null,4,670.5,52,null,null,196.2,3,0,680,269,null,0,87,180.5,27.5,null,null,4,0,5,0,7.5,10,1,"2018-04-26",null,13,"A",false,null,null,null,null,663.8,4,52,196.2,3,0,680,269,0,87,180.5,27.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1360, \"=\" & A182,'Audit HD AR - School Level'!$Q$6:Q1360)","v":10.8},2333,0,663.8,0,0]
["D0421",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,null,null,3,432.5,34,null,null,51.4,0,0,444,120,null,0,182,39,46,null,null,1,0,0.5,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,430,3,34,51.4,0,0,444,120,0,182,39,46,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1361, \"=\" & A183,'Audit HD AR - School Level'!$Q$6:Q1361)","v":0},-467,-467,430,0,0]
["D0422",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422.3,null,null,3,254.5,29,null,null,0,0,0,249,64,null,0,93,0,20,null,null,104,3.3,88,76,80,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,239,3,29,0,0,0,249,64,0,93,0,20,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1362, \"=\" & A184,'Audit HD AR - School Level'!$Q$6:Q1362)","v":0},-7464,-7464,239,0,0]
["D0431",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703.2,null,null,13,735.6,50,null,null,450,2,0,737,316,null,218,76.5,3,42,null,null,0,0,0,0,0,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,703.2,13,50,450,2,0,737,316,218,76.5,3,42,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1364, \"=\" & A185,'Audit HD AR - School Level'!$Q$6:Q1364)","v":20.2},0,0,703.2,0,0]
["D0439",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475.5,null,null,0,477,34,null,null,220,0,0,476,120,null,0,60,17,94,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,475.5,0,34,220,0,0,476,120,0,60,17,94,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1366, \"=\" & A186,'Audit HD AR - School Level'!$Q$6:Q1366)","v":0},0,0,475.5,1989.5,-1989.5]
["D0440",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758.5,null,null,7,752,46,null,null,379.1,14,30.6,777,238,null,0,335,17,1,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,758.5,7,46,379.1,14,30.6,777,238,0,335,17,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1367, \"=\" & A187,'Audit HD AR - School Level'!$Q$6:Q1367)","v":0.3},0,0,758.5,0,30.6]
["D0444",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.5,null,null,6,320.89999999999998,18,null,null,155.9,2,2,299,61,null,0,149.5,7,84,null,null,0,0,0,0,0,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,284.5,6,18,155.9,2,2,299,61,0,149.5,7,84,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1368, \"=\" & A188,'Audit HD AR - School Level'!$Q$6:Q1368)","v":0},0,0,284.5,24.7,-22.7]
["D0447",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791.5,null,null,7,812.9,58,null,null,208.2,0,0,808,440,null,0,89,59,26,null,null,0,0,80,0,86,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,791.5,7,58,208.2,0,0,808,440,0,89,59,26,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1369, \"=\" & A189,'Audit HD AR - School Level'!$Q$6:Q1369)","v":40.6},5598,0,791.5,0,0]
["D0450",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3496.3,null,null,0,3494.5,196,null,null,390,108,229.8,3516,979,null,0,2488,723,214,null,null,5,0.6,17,0,17.5,0,1,"2018-04-26",null,13,"A",false,null,null,null,null,3490.7,0,196,390,108,229.8,3516,979,0,2488,723,214,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1370, \"=\" & A190,'Audit HD AR - School Level'!$Q$6:Q1370)","v":10.4},467,0,3490.7,0,229.8]
["D0452",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420.5,null,null,3.5,439.7,30,null,null,259.3,135,517.79999999999995,428,161,null,0,117,7,10,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,420.5,3.5,30,259.3,135,517.79999999999995,428,161,0,117,7,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1371, \"=\" & A191,'Audit HD AR - School Level'!$Q$6:Q1371)","v":3},0,0,420.5,0,517.79999999999995]
["D0456",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.5,null,null,0,234.5,10,null,null,62.2,0,0,214,106,null,0,81,8.5,4,null,null,0,0,1,0,0.5,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,209.5,0,10,62.2,0,0,214,106,0,81,8.5,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1372, \"=\" & A192,'Audit HD AR - School Level'!$Q$6:Q1372)","v":10.9},-467,-467,209.5,29.6,-29.6]
["D0459",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.9,null,null,2,226.9,17,null,null,34,8,21.7,237,94,null,0,75.5,1,9,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,229.9,2,17,34,8,21.7,237,94,0,75.5,1,9,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1374, \"=\" & A193,'Audit HD AR - School Level'!$Q$6:Q1374)","v":3.1},0,0,229.9,124.9,-103.2]
["D0461",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,null,null,8,715.5,45,null,null,147.5,2,0,693,318,null,57.3,80.5,28.5,42.5,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",{"$f":"COUNTIF(A:A,A194)>1","v":false},null,null,null,null,671,8,45,147.5,2,0,693,318,57.3,80.5,28.5,42.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1375, \"=\" & A194,'Audit HD AR - School Level'!$Q$6:Q1375)","v":22.1},0,0,671,7.8,-7.8]
["D0463",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,null,null,0,339.2,23,null,null,113.1,0,0,322,104,null,20,109,40,9,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,316,0,23,113.1,0,0,322,104,20,109,40,9,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1376, \"=\" & A195,'Audit HD AR - School Level'!$Q$6:Q1376)","v":1.2},0,0,316,0,0]
["D0473",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056.5,null,null,0,1085,88,null,null,322.5,3,5.6,1058,340,null,0,397,98,118,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,1056.5,0,88,322.5,3,5.6,1058,340,0,397,98,118,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1377, \"=\" & A196,'Audit HD AR - School Level'!$Q$6:Q1377)","v":6.5},0,0,1056.5,30.6,-25]
["D0479",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,null,null,0.5,217.5,19,null,null,78.900000000000006,0,0,221,80,null,0,86,6,27,null,null,0,0,0,0,0,0,0,"2018-04-26",null,{"$f":"IF(AV197=AV196,AX196,AX196+1)","v":13},"A",false,null,null,null,null,219,0.5,19,78.900000000000006,0,0,221,80,0,86,6,27,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1378, \"=\" & A197,'Audit HD AR - School Level'!$Q$6:Q1378)","v":1.4},0,0,219,11891.3,-11891.3]
["D0481",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,null,null,4.5,304.5,22,null,null,74.8,5,0,260,102,null,0,112,10,21,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,251,4.5,22,74.8,5,0,260,102,0,112,10,21,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1379, \"=\" & A198,'Audit HD AR - School Level'!$Q$6:Q1379)","v":3.4},0,0,251,2,-2]
["D0490",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1869.6,null,null,13.5,1902.8,129,null,null,368.6,27,10.7,1909,888,null,0,430,1278,22,null,null,7,2.2000000000000002,11,1,11,10,0,"2018-04-26",null,13,"A",false,null,null,null,null,1859.4,13.5,129,368.6,27,10.7,1909,888,0,430,1278,22,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1381, \"=\" & A199,'Audit HD AR - School Level'!$Q$6:Q1381)","v":59.1},0,0,1859.4,350.3,-339.6]
["D0492",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265.2,null,null,0,269.7,14,null,null,84.8,0,0,266,88,null,0,153,1,54,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,265.2,0,14,84.8,0,0,266,88,0,153,1,54,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1382, \"=\" & A200,'Audit HD AR - School Level'!$Q$6:Q1382)","v":0.4},0,0,265.2,65,-65]
["D0502",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.5,null,null,1,116,12,null,null,5.3,41,72.8,128,47,null,0,61,0,0,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,124.5,1,12,5.3,41,72.8,128,47,0,61,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1384, \"=\" & A201,'Audit HD AR - School Level'!$Q$6:Q1384)","v":3.7},0,0,124.5,0,72.8]
["D0504",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,null,null,6,451,32,null,null,55.7,0,0,491,243,null,0,22,133,178,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,473,6,32,55.7,0,0,491,243,0,22,133,178,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1385, \"=\" & A202,'Audit HD AR - School Level'!$Q$6:Q1385)","v":20.3},0,0,473,0,0]
["D0507",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.5,null,null,6,304,21,null,null,104.7,123,608.70000000000005,284,175,null,0,47,4,8,null,null,0,0,0,0,0,0,0,"2018-04-26",null,13,"A",false,null,null,null,null,271.5,6,21,104.7,123,608.70000000000005,284,175,0,47,4,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1386, \"=\" & A203,'Audit HD AR - School Level'!$Q$6:Q1386)","v":18.3},0,0,271.5,229.8,378.9]
["D0101",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514.5,null,null,7,521.5,30,null,null,138.4,7,3.5,535,270,null,0,286,12,89,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,514.5,7,30,138.4,7,3.5,535,270,0,286,12,89,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1388, \"=\" & A204,'Audit HD AR - School Level'!$Q$6:Q1388)","v":23.1},0,0,514.5,517.79999999999995,-514.29999999999995]
["D0205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475.5,null,null,0,498.3,28,null,null,68.099999999999994,4,0,481,202,null,0,251,25,44,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,475.5,0,28,68.099999999999994,4,0,481,202,0,251,25,44,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1389, \"=\" & A205,'Audit HD AR - School Level'!$Q$6:Q1389)","v":10.1},0,0,475.5,57.8,-57.8]
["D0225",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,1.5,143,7,null,null,31.5,5,3.7,136,62,null,0,16,3,5,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,132,1.5,7,31.5,5,3.7,136,62,0,16,3,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1390, \"=\" & A206,'Audit HD AR - School Level'!$Q$6:Q1390)","v":4.5999999999999996},0,0,132,0.3,3.4]
["D0227",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296.5,null,null,0,298,24,null,null,41.1,13,12.8,304,81,null,0,132,16,7,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,296.5,0,24,41.1,13,12.8,304,81,0,132,16,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1391, \"=\" & A207,'Audit HD AR - School Level'!$Q$6:Q1391)","v":0},0,0,296.5,0,12.8]
["D0252",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460.5,null,null,6.5,512.5,36,null,null,181.6,0,0,476,163,null,0,199,78,78,null,null,0,0,0,0,0,0,1,"2018-05-02",null,14,"A",false,null,null,null,null,460.5,6.5,36,181.6,0,0,476,163,0,199,78,78,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1400, \"=\" & A208,'Audit HD AR - School Level'!$Q$6:Q1400)","v":11.3},0,0,460.5,8035,-8035]
["D0255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228.8,null,null,4,249.5,32,null,null,108.7,7,4.3,241,94,null,0,57,5.5,10,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,228.8,4,32,108.7,7,4.3,241,94,0,57,5.5,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1392, \"=\" & A209,'Audit HD AR - School Level'!$Q$6:Q1392)","v":4.7},0,0,228.8,14.2,-9.9]
["D0281",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378.5,null,null,0,363.8,27,null,null,70.599999999999994,0,0,384,141,null,0,92.5,0,13,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,378.5,0,27,70.599999999999994,0,0,384,141,0,92.5,0,13,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1393, \"=\" & A210,'Audit HD AR - School Level'!$Q$6:Q1393)","v":5.3},0,0,378.5,21.7,-21.7]
["D0345",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3875.3,null,null,29.5,3751,227,null,null,710.2,33,20.399999999999999,3931,1084,null,610.1,1842,1599,43,null,null,0,0,17,41,8,41,0,"2018-05-02",null,14,"A",false,null,null,null,null,3834.3,29.5,227,710.2,33,20.399999999999999,3931,1084,610.1,1842,1599,43,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1394, \"=\" & A211,'Audit HD AR - School Level'!$Q$6:Q1394)","v":30.2},-8397,-8397,3834.3,68.3,-47.9]
["D0401",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,null,2.5,161.5,11,null,null,42.4,9,21.6,169,98,null,0,31,8,0,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,163,2.5,11,42.4,9,21.6,169,98,0,31,8,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1395, \"=\" & A212,'Audit HD AR - School Level'!$Q$6:Q1395)","v":10.199999999999999},0,0,163,0,21.6]
["D0402",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2158.6999999999998,null,null,13,2168.8000000000002,154,null,null,483.1,22,31.7,2276,685,null,0,420.1,0,6,null,null,0,0,16.5,0,18,20,0,"2018-05-02",null,14,"A",false,null,null,null,null,2158.6999999999998,13,154,483.1,22,31.7,2276,685,0,420.1,0,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1401, \"=\" & A213,'Audit HD AR - School Level'!$Q$6:Q1401)","v":12.6},1400,0,2158.6999999999998,0,31.7]
["D0429",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,null,null,0,332.1,22,null,null,89.6,0,0,337,78,null,0,77.5,52.5,12.5,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,336,0,22,89.6,0,0,337,78,0,77.5,52.5,12.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1396, \"=\" & A214,'Audit HD AR - School Level'!$Q$6:Q1396)","v":0},0,0,336,0,0]
["D0435",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1521.6,null,null,0,1571.5,113,null,null,519.79999999999995,23,29.6,1581,528,null,236.7,230.3,1098.7,186.6,null,null,11,0.4,6.5,6,6.5,16,1,"2018-05-02",null,14,"A",false,null,null,null,null,1504.2,0,113,519.79999999999995,23,29.6,1581,528,236.7,230.3,1098.7,186.6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1402, \"=\" & A215,'Audit HD AR - School Level'!$Q$6:Q1402)","v":6.8},0,0,1504.2,0,29.6]
["D0436",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771.5,null,null,5,756.5,47,null,null,124.2,9,3.6,781,327,null,0,269,110,50.5,null,null,3,0,2,0,1,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,768.5,5,47,124.2,9,3.6,781,327,0,269,110,50.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1397, \"=\" & A216,'Audit HD AR - School Level'!$Q$6:Q1397)","v":16},-933,-933,768.5,78.2,-74.599999999999994]
["D0511",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,null,null,1,168.5,9,null,null,0,0,0,166,49,null,0,19,13.5,26,null,null,0,0,0,0,0,0,0,"2018-05-02",null,14,"A",false,null,null,null,null,161,1,9,0,0,0,166,49,0,19,13.5,26,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1399, \"=\" & A217,'Audit HD AR - School Level'!$Q$6:Q1399)","v":0},0,0,161,556.4,-556.4]
["D0339",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448.5,null,null,7,456.5,40,null,null,81.099999999999994,0,0,471,119,null,0,206,88,67.5,null,null,0,0,0,0,0,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,448.5,7,40,81.099999999999994,0,0,471,119,0,206,88,67.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1406, \"=\" & A218,'Audit HD AR - School Level'!$Q$6:Q1406)","v":0},0,0,448.5,1350,-1350]
["D0341",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562.9,null,null,13,593.5,41,null,null,80.7,0,0,593,255,null,0,294,54,18.5,null,null,0,0,0,0,0,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,562.9,13,41,80.7,0,0,593,255,0,294,54,18.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1407, \"=\" & A219,'Audit HD AR - School Level'!$Q$6:Q1407)","v":14.3},0,0,562.9,0,0]
["D0347",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,null,1.5,333.5,26,null,null,154.30000000000001,48,173.5,320,133,null,0,162.5,133.4,16.5,null,null,0,0,0,0,0,0,1,"2018-05-07",null,15,"A",false,null,null,null,null,313,1.5,26,154.30000000000001,48,173.5,320,133,0,162.5,133.4,16.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1416, \"=\" & A220,'Audit HD AR - School Level'!$Q$6:Q1416)","v":6.2},0,0,313,5.6,167.9]
["D0350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.8,null,null,5.5,334.9,23,null,null,92.2,52,95,318,134,null,0,42,0,17,null,null,0,0,0,0,0,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,302.8,5.5,23,92.2,52,95,318,134,0,42,0,17,0,6.7,0,0,302.8,0,95]
["D0357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628.9,null,null,8.5,606,49,null,null,105.6,0,0,639,187,null,26.9,128,41,22.5,null,null,5,0,61,10,61,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,613.9,8.5,49,105.6,0,0,639,187,26.9,128,41,22.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1417, \"=\" & A222,'Audit HD AR - School Level'!$Q$6:Q1417)","v":0.1},0,0,613.9,1622.7,-1622.7]
["D0448",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.5,null,null,8,421.1,21,null,null,262.2,0,0,433,89,null,0,102,12,85,null,null,0,0,0,1,0,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,414.5,8,21,262.2,0,0,433,89,0,102,12,85,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1419, \"=\" & A223,'Audit HD AR - School Level'!$Q$6:Q1419)","v":0},0,0,414.5,238.8,-238.8]
["D0474",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.5,null,null,0,103.5,11,null,null,28.8,0,0,107,33,null,0,46,0,5,null,null,0,0,0,0,0,0,0,"2018-05-07",null,15,"A",false,null,null,null,null,106.5,0,11,28.8,0,0,107,33,0,46,0,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1413, \"=\" & A224,'Audit HD AR - School Level'!$Q$6:Q1413)","v":0},0,0,106.5,95.2,-95.2]
["D0396",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655.20000000000005,null,null,4,679.8,45,null,null,198,8,2.1,670,204,null,0,197.5,111.5,59,null,null,1,0,45.5,0,42.5,14,0,"2018-05-10",null,16,"A",false,null,null,null,null,{"$f":"SUM(U225+B225-AO225-AP225-AR225)","v":654.20000000000005},{"$f":"SUM(X225+F225)","v":4},{"$f":"SUM(Z225+E225)","v":45},{"$f":"SUM(AC225+H225)","v":198},{"$f":"SUM(AD225+I225)","v":8},{"$f":"SUM(AE225+J225)","v":2.1},{"$f":"SUM(AF225+K225)","v":670},{"$f":"SUM(AG225+L225)","v":204},{"$f":"SUM(AI225+O225)","v":0},{"$f":"SUM(AJ225+R225)","v":197.5},{"$f":"SUM(AK225+S225)","v":111.5},{"$f":"SUM(AL225+T225)","v":59},{"$f":"SUM(AM225+S225)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1424, \"=\" & A225,'Audit HD AR - School Level'!$Q$6:Q1424)","v":0.9},{"$f":"SUM(AS225-AQ225)*$BS$2","v":-2799},{"$f":"IF(BS225<0,BS225,0)","v":-2799},{"$f":"SUM(U225-AO225-AP225-AR225)","v":654.20000000000005},0,{"$f":"BJ225-BV225","v":2.1}]
["D0210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978.1,null,null,24.5,1086.9000000000001,99,null,null,262.2,331,1246.2,1021,479,null,0,145,18,0,null,null,2,0,14,17,14.5,0,0,"2018-05-11",null,17,"A",false,null,null,null,null,959.1,24.5,99,262.2,331,1246.2,1021,479,0,145,18,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1427, \"=\" & A226,'Audit HD AR - School Level'!$Q$6:Q1427)","v":42},467,0,959.1,3.1,1243.0999999999999]
["D0230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3923.9,null,null,7.5,2743.1,261,null,null,495.3,35,10.1,2928,390,null,0,1136,359,164,null,null,943,24,293,74,291,290,1,"2018-05-11",null,17,"A",false,null,null,null,null,2882.9,7.5,261,495.3,35,10.1,2928,390,0,1136,359,164,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1428, \"=\" & A227,'Audit HD AR - School Level'!$Q$6:Q1428)","v":0},-1866,-1866,2882.9,2090.6,-2080.5]
["D0262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2885.8,null,null,21.5,2786.7,199,null,null,910.2,72,207.9,2878,881,null,0,1203,271,116,null,null,40,1.2,69.5,24,69.5,0,0,"2018-05-11",null,17,"A",false,null,null,null,null,2820.6,21.5,199,910.2,72,207.9,2878,881,0,1203,271,116,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1430, \"=\" & A228,'Audit HD AR - School Level'!$Q$6:Q1430)","v":4.2},0,0,2820.6,0,207.9]
["D0312",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841.5,null,null,12.5,825,55,null,null,619,36,141.5,817,260,null,197,450,267,1,null,null,48,0,66,9,66,45,0,"2018-05-11",null,17,"A",false,null,null,null,null,784.5,12.5,55,619,36,141.5,817,260,197,450,267,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1429, \"=\" & A229,'Audit HD AR - School Level'!$Q$6:Q1429)","v":0.6},0,0,784.5,0,141.5]
["D0235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429.5,null,null,7,444.5,35,null,null,114.6,0,0,447,173,null,0,287,34,38,null,null,0,0,0,0,0,0,0,"2018-05-22",null,18,"A",false,null,null,null,null,429.5,7,35,114.6,0,0,447,173,0,287,34,38,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1432, \"=\" & A230,'Audit HD AR - School Level'!$Q$6:Q1432)","v":9.6999999999999993},0,0,429.5,470.7,-470.7]
["D0387",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169.5,null,null,2,185.5,13,null,null,32.299999999999997,0,0,174,85,null,0,111,43,20,null,null,0,0,0,0,0,0,0,"2018-05-22",null,18,"A",false,null,null,null,null,169.5,2,13,32.299999999999997,0,0,174,85,0,111,43,20,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1434, \"=\" & A231,'Audit HD AR - School Level'!$Q$6:Q1434)","v":7.1},0,0,169.5,10.7,-10.7]
["D0214",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1669.9,null,null,18.5,1694,126,null,null,645.20000000000005,569,1756.5,1645,816,null,0,123,139,7,null,null,6,2.2000000000000002,63,62,48.5,75,0,"2018-05-23",null,19,"A",false,null,null,null,null,1599.7,18.5,126,645.20000000000005,569,1756.5,1645,816,0,123,139,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1436, \"=\" & A232,'Audit HD AR - School Level'!$Q$6:Q1436)","v":75.2},-13529,-13529,1599.7,22.9,1733.6]
["D0417",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745.5,null,null,9,750.2,60,null,null,138.19999999999999,18,29.5,765,258,null,0,210,61,15,null,null,1,0,0,0,0,0,0,"2018-05-23",null,19,"A",false,null,null,null,null,744.5,9,60,138.19999999999999,18,29.5,765,258,0,210,61,15,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1443, \"=\" & A233,'Audit HD AR - School Level'!$Q$6:Q1443)","v":2.8},0,0,744.5,689.5,-660]
["D0248",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004,null,null,7,1018.8,72,null,null,225.4,16,30.7,1023,358,null,184.8,322.5,142,97,null,null,1,0,0,0,0,0,0,"2018-05-24",null,20,"A",false,null,null,null,null,1003,7,72,225.4,16,30.7,1023,358,184.8,322.5,142,97,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1444, \"=\" & A234,'Audit HD AR - School Level'!$Q$6:Q1444)","v":5.0999999999999996},0,0,1003,0,30.7]
["D0368",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,null,0,2009.5,142,null,null,424.8,23,13.5,2045,622,null,175.7,777.5,61.5,132.19999999999999,null,null,6,0,0,0,0,0,0,"2018-05-24",null,20,"A",false,null,null,null,null,2029,0,142,424.8,23,13.5,2045,622,175.7,777.5,61.5,132.19999999999999,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1448, \"=\" & A235,'Audit HD AR - School Level'!$Q$6:Q1448)","v":0},0,0,2029,23431.7,-23418.2]
["D0466",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976.7,null,null,9,986.5,98,null,null,170.1,195,472.2,994,376,null,0,125,34.5,30,null,null,1,3.2,10,11,11,12,0,"2018-05-30",null,21,"A",false,null,null,null,null,961.5,9,98,170.1,195,472.2,994,376,0,125,34.5,30,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1451, \"=\" & A236,'Audit HD AR - School Level'!$Q$6:Q1451)","v":10.5},933,0,961.5,0,472.2]
["D0207",53,0,67,0,0,0,0.6,5,2.8,72,4,null,null,0,null,null,0,1,0,1756.6,null,null,0,1761,239,null,null,0.6,79,65.5,1772,66,null,512.5,162,320,1,null,null,0,0,0,0,0,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U237+D237-AO237-AP237-AR237)","v":1823.6},0,239,1.2,84,68.3,1844,70,512.5,162,321,1,1,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1452, \"=\" & A237,'Audit HD AR - School Level'!$Q$6:Q1452)","v":0},0,0,1756.6,608.70000000000005,-540.4]
["D0260",0,24.5,28.5,2.5,0,0,0,0,0,30,2,null,null,0,null,null,6,0,0,6801.5,null,null,26,6778.6,593,null,null,1307,640,1550.1,7180,2429,null,33.1,1649,34,13,null,null,4,9.1,0,0,0,0,2,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U238+D238-AO238-AP238-AR238)","v":6816.9},26,595.5,1307,640,1550.1,7210,2431,33.1,1655,34,13,null,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1453, \"=\" & A238,'Audit HD AR - School Level'!$Q$6:Q1453)","v":61.4},0,0,6788.4,3.8,1546.3]
["D0383",51,34,52.5,3,0,0,2.5,2,5.3,53,8,null,null,0,null,null,29,0,0,6463.1,null,null,23.5,6175,530,null,null,747,412,1295.4000000000001,6434,1999,null,0,2818,500,15,null,null,128,0,8.5,8,4,10,0,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U239+D239-AO239-AP239-AR239)","v":6379.6},23.5,533,749.5,414,1300.7,6487,2007,0,2847,500,15,{"$f":"SUM(AM239+S239)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1454, \"=\" & A239,'Audit HD AR - School Level'!$Q$6:Q1454)","v":63},-4199,-4199,6327.1,0,1300.7]
["D0487",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474.9,null,null,5.5,450.6,35,null,null,141.30000000000001,0,0,476,267,null,0,46,389,29,null,null,7,1.4,0,3,0,1,0,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U240+D240-AO240-AP240-AR240)","v":463.5},{"$f":"SUM(X240+F240)","v":5.5},{"$f":"SUM(Z240+E240)","v":35},{"$f":"SUM(AC240+H240)","v":141.30000000000001},{"$f":"SUM(AD240+I240)","v":0},{"$f":"SUM(AE240+J240)","v":0},{"$f":"SUM(AF240+K240)","v":476},{"$f":"SUM(AG240+L240)","v":267},{"$f":"SUM(AI240+O240)","v":0},{"$f":"SUM(AJ240+R240)","v":46},{"$f":"SUM(AK240+S240)","v":389},{"$f":"SUM(AL240+T240)","v":29},{"$f":"SUM(AM240+S240)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1457, \"=\" & A240,'Audit HD AR - School Level'!$Q$6:Q1457)","v":28},{"$f":"SUM(AS240-AQ240)*$BS$2","v":0},{"$f":"IF(BS240<0,BS240,0)","v":0},{"$f":"SUM(U240-AO240-AP240-AR240)","v":463.5},6399.5,-6399.5]
["D0491",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1723.2,null,null,5.5,1687.6,120,null,null,452.4,16,22.9,1732,453,null,0,161,52,4,null,null,13,0.8,15,12,12,15,0,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U241+D241-AO241-AP241-AR241)","v":1697.4},{"$f":"SUM(X241+F241)","v":5.5},{"$f":"SUM(Z241+E241)","v":120},{"$f":"SUM(AC241+H241)","v":452.4},{"$f":"SUM(AD241+I241)","v":16},{"$f":"SUM(AE241+J241)","v":22.9},{"$f":"SUM(AF241+K241)","v":1732},{"$f":"SUM(AG241+L241)","v":453},{"$f":"SUM(AI241+O241)","v":0},{"$f":"SUM(AJ241+R241)","v":161},{"$f":"SUM(AK241+S241)","v":52},{"$f":"SUM(AL241+T241)","v":4},{"$f":"SUM(AM241+S241)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1458, \"=\" & A241,'Audit HD AR - School Level'!$Q$6:Q1458)","v":0},{"$f":"SUM(AS241-AQ241)*$BS$2","v":-2799},-2799,{"$f":"SUM(U241-AO241-AP241-AR241)","v":1697.4},6400.5,-6377.6]
["D0265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5622.8,null,null,32.5,5584.1,416,null,null,1447.3,163,510.2,5738,990,null,0,3929,1374,198,null,null,11,3.2,5,2,0,19,1,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U242+D242-AO242-AP242-AR242)","v":5606.6},{"$f":"SUM(X242+F242)","v":32.5},{"$f":"SUM(Z242+E242)","v":416},{"$f":"SUM(AC242+H242)","v":1447.3},{"$f":"SUM(AD242+I242)","v":163},{"$f":"SUM(AE242+J242)","v":510.2},{"$f":"SUM(AF242+K242)","v":5738},{"$f":"SUM(AG242+L242)","v":990},{"$f":"SUM(AI242+O242)","v":0},{"$f":"SUM(AJ242+R242)","v":3929},{"$f":"SUM(AK242+S242)","v":1374},{"$f":"SUM(AL242+T242)","v":198},{"$f":"SUM(AM242+S242)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1459, \"=\" & A242,'Audit HD AR - School Level'!$Q$6:Q1459)","v":0},{"$f":"SUM(AS242-AQ242)*$BS$2","v":-4665},{"$f":"IF(BS242<0,BS242,0)","v":-4665},{"$f":"SUM(U242-AO242-AP242-AR242)","v":5606.6},6401.5,-5891.3]
["D0290",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2350.9,null,null,14.5,2411.4,178,null,null,637.9,25,33.799999999999997,2410,994,null,472.6,160,6,1,null,null,1,0.9,1,7,0.5,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,2342,14.5,178,637.9,25,33.799999999999997,2410,994,472.6,160,6,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1460, \"=\" & A243,'Audit HD AR - School Level'!$Q$6:Q1460)","v":47.5},-467,-467,2342,6402.5,-6368.7]
["D0413",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1815,null,null,16,1807.7,122,null,null,509.1,43,68.900000000000006,1863,943,null,0,621,0,1,null,null,0,0,4,3,14,6,0,"2018-05-31",null,22,"A",false,null,null,null,null,1812,16,122,509.1,43,68.900000000000006,1863,943,0,621,0,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1461, \"=\" & A244,'Audit HD AR - School Level'!$Q$6:Q1461)","v":83.2},9330,0,1812,6403.5,-6334.6]
["D0445",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1721.5,null,null,35,1730.6,142,null,null,307,182,350.3,1801,1250,null,0,390,11,0,null,null,9,5.6,36.5,1,31.5,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,1705.9,35,142,307,182,350.3,1801,1250,0,390,11,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1462, \"=\" & A245,'Audit HD AR - School Level'!$Q$6:Q1462)","v":131.19999999999999},-4665,-4665,1705.9,6404.5,-6054.2]
["D0457",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7230.1,null,null,91.5,7444.5,600,null,null,1639.2,3089,8035,7473,4073,null,0,2270,1043,1,null,null,49,0.8,45,0,31,65,0,"2018-05-31",null,22,"A",false,null,null,null,null,7180.3,91.5,600,1639.2,3089,8035,7473,4073,0,2270,1043,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1463, \"=\" & A246,'Audit HD AR - School Level'!$Q$6:Q1463)","v":393.9},-13062,-13062,7180.3,6405.5,{"$f":"BJ246-BV246","v":1629.5}]
["D0500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21565.5,null,null,282,21159,1675,null,null,5049.1000000000004,8317,23431.7,22147,16760,null,0,4591,7236,28,null,null,96,18.8,250,201,180.5,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,21249.7,282,1675,5049.1000000000004,8317,23431.7,22147,16760,0,4591,7236,28,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1464, \"=\" & A247,'Audit HD AR - School Level'!$Q$6:Q1464)","v":1758.4},-64844,-64844,21249.7,6406.5,17025.2]
["D0106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.5,null,null,2,115,13,null,null,32.299999999999997,28,19.600000000000001,99,57,null,0,19,1,3,null,null,0,0,0,0,0,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,{"$f":"SUM(U248+D248-AO248-AP248-AR248)","v":94.5},{"$f":"SUM(X248+F248)","v":2},{"$f":"SUM(Z248+E248)","v":13},{"$f":"SUM(AC248+H248)","v":32.299999999999997},{"$f":"SUM(AD248+I248)","v":28},{"$f":"SUM(AE248+J248)","v":19.600000000000001},{"$f":"SUM(AF248+K248)","v":99},{"$f":"SUM(AG248+L248)","v":57},{"$f":"SUM(AI248+O248)","v":0},{"$f":"SUM(AJ248+R248)","v":19},{"$f":"SUM(AK248+S248)","v":1},{"$f":"SUM(AL248+T248)","v":3},{"$f":"SUM(AM248+S248)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1465, \"=\" & A248,'Audit HD AR - School Level'!$Q$6:Q1465)","v":5.2},{"$f":"SUM(AS248-AQ248)*$BS$2","v":0},{"$f":"IF(BS248<0,BS248,0)","v":0},{"$f":"SUM(U248-AO248-AP248-AR248)","v":94.5},6407.5,{"$f":"BJ248-BV248","v":-6387.9}]
["D0482",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.5,null,null,1.5,226,20,null,null,110.2,7,3.1,241,83,null,0,47,0,19,null,null,0,0,0,0,0,0,0,"2018-05-31",null,22,"A",false,null,null,null,null,236.5,1.5,20,110.2,7,3.1,241,83,0,47,0,19,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1466, \"=\" & A249,'Audit HD AR - School Level'!$Q$6:Q1466)","v":0},0,0,236.5,6408.5,-6405.4]
["D0305",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7217.5,null,null,29,7167.8,561,null,null,1032.2,704,1461.9,7314,3428,null,1261.2,1234.5,10,12,null,null,1,2.5,95,67,83,94,0,"2018-06-11",null,23,"A",false,null,null,null,null,{"$f":"SUM(U250+D250-AO250-AP250-AR250)","v":7147},{"$f":"SUM(X250+F250)","v":29},{"$f":"SUM(Z250+E250)","v":561},{"$f":"SUM(AC250+H250)","v":1032.2},{"$f":"SUM(AD250+I250)","v":704},{"$f":"SUM(AE250+J250)","v":1461.9},{"$f":"SUM(AF250+K250)","v":7314},{"$f":"SUM(AG250+L250)","v":3428},{"$f":"SUM(AI250+O250)","v":1261.2},{"$f":"SUM(AJ250+R250)","v":1234.5},{"$f":"SUM(AK250+S250)","v":10},{"$f":"SUM(AL250+T250)","v":12},{"$f":"SUM(AM250+S250)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1468, \"=\" & A250,'Audit HD AR - School Level'!$Q$6:Q1468)","v":242.9},{"$f":"SUM(AS250-AQ250)*$BS$2","v":-11196},{"$f":"IF(BS250<0,BS250,0)","v":-11196},{"$f":"SUM(U250-AO250-AP250-AR250)","v":7147},6410.5,-4948.6000000000004]
["D0342",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466.2,null,null,8,463.8,21,null,null,99.2,0,0,491,123,null,7.5,234.5,21,10,null,null,0,0,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,466.2,8,21,99.2,0,0,491,123,7.5,234.5,21,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1469, \"=\" & A251,'Audit HD AR - School Level'!$Q$6:Q1469)","v":0},0,0,466.2,6411.5,-6411.5]
["D0351",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.5,null,null,5.5,234,12,null,null,11.9,59,137.6,235,120,null,0,69,0,5,null,null,0,0,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,221.5,5.5,12,11.9,59,137.6,235,120,0,69,0,5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1470, \"=\" & A252,'Audit HD AR - School Level'!$Q$6:Q1470)","v":8.6},0,0,221.5,6412.5,-6274.9]
["D0361",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798.4,null,null,14,825.5,67,null,null,92.4,57,111,833.5,417,null,0,385,29,4,null,null,3,0,35,16.5,35,54,0,"2018-06-11",null,23,"A",false,null,null,null,null,778.9,14,67,92.4,57,111,833.5,417,0,385,29,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1471, \"=\" & A253,'Audit HD AR - School Level'!$Q$6:Q1471)","v":38.200000000000003},0,0,778.9,6413.5,-6302.5]
["D0374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,null,null,6.5,458.2,41,null,null,35.299999999999997,133,761.1,449,223,null,0,91,43,2,null,null,2,1.8,3.5,2,0.5,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,430.2,6.5,41,35.299999999999997,133,761.1,449,223,0,91,43,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1472, \"=\" & A254,'Audit HD AR - School Level'!$Q$6:Q1472)","v":19.7},-2799,-2799,430.2,6414.5,-5653.4]
["D0382",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201.5,null,null,10,1128,98,null,null,166,93,329.7,1151.5,437,null,0,148,368,70,null,null,21,0,75.5,65.5,84.5,90,1,"2018-06-11",null,23,"A",false,null,null,null,null,1115,10,98,166,93,329.7,1151.5,437,0,148,368,70,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1473, \"=\" & A255,'Audit HD AR - School Level'!$Q$6:Q1473)","v":12.3},8397,0,1115,6415.5,-6085.8]
["D0423",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396.7,null,null,5,392.3,24,null,null,74.7,0,0,410,90,null,0,72,0,7,null,null,0,0,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,396.7,5,24,74.7,0,0,410,90,0,72,0,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1474, \"=\" & A256,'Audit HD AR - School Level'!$Q$6:Q1474)","v":0},0,0,396.7,6416.5,-6416.5]
["D0426",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204.5,null,null,2,228.5,25,null,null,51.4,1,1,210,83,null,0,86,6,56,null,null,0,0,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,204.5,2,25,51.4,1,1,210,83,0,86,6,56,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1475, \"=\" & A257,'Audit HD AR - School Level'!$Q$6:Q1475)","v":4.3},0,0,204.5,6417.5,-6416.5]
["D0434",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,992.1,null,null,11.5,994.2,68,null,null,0,1,0,1028,370,null,0,703.5,126.5,31.5,null,null,0,1,0,6,0,15,0,"2018-06-11",null,23,"A",{"$f":"COUNTIF(A:A,A258)>1","v":false},null,null,null,null,985.1,11.5,68,0,1,0,1028,370,0,703.5,126.5,31.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1476, \"=\" & A258,'Audit HD AR - School Level'!$Q$6:Q1476)","v":9.1999999999999993},0,0,985.1,6418.5,-6418.5]
["D0437",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6216.3,null,null,35,6243.9,464,null,null,794.8,152,124.9,6322,1531,null,0,3294.5,2207,24,null,null,0,0,7.5,1,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,6215.3,35,464,794.8,152,124.9,6322,1531,0,3294.5,2207,24,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1477, \"=\" & A259,'Audit HD AR - School Level'!$Q$6:Q1477)","v":44.9},-6998,-6998,6215.3,6419.5,-6294.6]
["D0453",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3672.8,null,null,44.5,3692.3,286,null,null,617.5,70,57.8,3756,1820,null,0,630,37,0,null,null,68,0.9,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,3603.9,44.5,286,617.5,70,57.8,3756,1820,0,630,37,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1478, \"=\" & A260,'Audit HD AR - School Level'!$Q$6:Q1478)","v":128.69999999999999},0,0,3603.9,6420.5,-6362.7]
["D0470",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2789,null,null,14.5,2813.5,227,null,null,803.6,496,1350,2875,1665,null,0,765,8,16,null,null,0,0,0,0,0,0,0,"2018-06-11",null,{"$f":"IF(AV261=AV260,AX260,AX260+1)","v":23},"A",false,null,null,null,null,2789,14.5,227,803.6,496,1350,2875,1665,0,765,8,16,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1479, \"=\" & A261,'Audit HD AR - School Level'!$Q$6:Q1479)","v":163.4},0,0,2789,6421.5,-5071.5]
["D0480",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4756,null,null,94,4877.5,334,null,null,457.2,2743,9132.9,4963,3467,null,2468,164,1502.1,2,null,null,0,0,0,0,0,0,1,"2018-06-11",null,23,"A",false,null,null,null,null,4756,94,334,457.2,2743,9132.9,4963,3467,2468,164,1502.1,2,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1480, \"=\" & A262,'Audit HD AR - School Level'!$Q$6:Q1480)","v":364.1},0,0,4756,6422.5,2710.4]
["D0501",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12995.9,null,null,102,13456.9,1130,null,null,2337.8000000000002,1768,2860,13366,9123,null,935.8,1092,2767,1,null,null,13,0,250.75,6,230.25,300,2,"2018-06-11",null,23,"A",false,null,null,null,null,12976.9,102,1130,2337.8000000000002,1768,2860,13366,9123,935.8,1092,2767,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1481, \"=\" & A263,'Audit HD AR - School Level'!$Q$6:Q1481)","v":943.8},-19127,-19127,12976.9,6423.5,-3563.5]
["D0506",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1546.6,null,null,12.5,1539,88,null,null,650.79999999999995,0,0,1583,740,null,0,637.5,110.5,504,null,null,0,0,0,0,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,1546.6,12.5,88,650.79999999999995,0,0,1583,740,0,637.5,110.5,504,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1482, \"=\" & A264,'Audit HD AR - School Level'!$Q$6:Q1482)","v":58.7},0,0,1546.6,6424.5,-6424.5]
["D0232",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7206.8,null,null,12,7084.6,474,null,null,1893.5,212,858.9,7288,566,null,549,1896,528,14,null,null,0,3.3,0,1,0,0,0,"2018-06-11",null,23,"A",false,null,null,null,null,{"$f":"SUM(U265+D265-AO265-AP265-AR265)","v":7202.5},{"$f":"SUM(X265+F265)","v":12},{"$f":"SUM(Z265+E265)","v":474},{"$f":"SUM(AC265+H265)","v":1893.5},{"$f":"SUM(AD265+I265)","v":212},{"$f":"SUM(AE265+J265)","v":858.9},{"$f":"SUM(AF265+K265)","v":7288},{"$f":"SUM(AG265+L265)","v":566},{"$f":"SUM(AI265+O265)","v":549},{"$f":"SUM(AJ265+R265)","v":1896},{"$f":"SUM(AK265+S265)","v":528},{"$f":"SUM(AL265+T265)","v":14},{"$f":"SUM(AM265+S265)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1483, \"=\" & A265,'Audit HD AR - School Level'!$Q$6:Q1483)","v":0},{"$f":"SUM(AS265-AQ265)*$BS$2","v":0},{"$f":"IF(BS265<0,BS265,0)","v":0},{"$f":"SUM(U265-AO265-AP265-AR265)","v":7202.5}]
["D0200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.1,null,null,4,252.5,21,null,null,27.9,63,135,264,106,null,0,77,24,4,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,{"$f":"SUM(U266+D266-AO266-AP266-AR266)","v":253.1},{"$f":"SUM(X266+F266)","v":4},{"$f":"SUM(Z266+E266)","v":21},{"$f":"SUM(AC266+H266)","v":27.9},{"$f":"SUM(AD266+I266)","v":63},{"$f":"SUM(AE266+J266)","v":135},{"$f":"SUM(AF266+K266)","v":264},{"$f":"SUM(AG266+L266)","v":106},{"$f":"SUM(AI266+O266)","v":0},{"$f":"SUM(AJ266+R266)","v":77},{"$f":"SUM(AK266+S266)","v":24},{"$f":"SUM(AL266+T266)","v":4},{"$f":"SUM(AM266+S266)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1484, \"=\" & A266,'Audit HD AR - School Level'!$Q$6:Q1484)","v":3.8},{"$f":"SUM(AS266-AQ266)*$BS$2","v":0},{"$f":"IF(BS266<0,BS266,0)","v":0},{"$f":"SUM(U266-AO266-AP266-AR266)","v":253.1}]
["D0203",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2265.3000000000002,null,null,5,2164.1999999999998,189,null,null,515,73,129,2280,356,null,0,1248,962,1,null,null,5,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,2260.3000000000002,5,189,515,73,129,2280,356,0,1248,962,1,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1485, \"=\" & A267,'Audit HD AR - School Level'!$Q$6:Q1485)","v":0},0,0,2260.3000000000002]
["D0204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2680.7,null,null,19,2696,213,null,null,537.20000000000005,181,499.1,2661,987,null,0,818,530,6,null,null,35,0,0,38,0,62,0,"2018-06-13",null,24,"A",false,null,null,null,null,2607.6999999999998,19,213,537.20000000000005,181,499.1,2661,987,0,818,530,6,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1486, \"=\" & A268,'Audit HD AR - School Level'!$Q$6:Q1486)","v":22.2},0,0,2607.6999999999998]
["D0229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22337.599999999999,null,null,0,22241.3,1437,null,null,4825.6000000000004,557,1130,22525,1143,null,309.60000000000002,4624,30,10,null,null,0,21.7,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,22315.9,0,1437,4825.6000000000004,557,1130,22525,1143,309.60000000000002,4624,30,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1487, \"=\" & A269,'Audit HD AR - School Level'!$Q$6:Q1487)","v":0},0,0,22315.9]
["D0233",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29074.1,null,null,38.5,28772.7,2033,null,null,5458.1,2948,6126.3,29399,5898,null,927.8,5027,21434,3,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,29074.1,38.5,2033,5458.1,2948,6126.3,29399,5898,927.8,5027,21434,3,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1488, \"=\" & A270,'Audit HD AR - School Level'!$Q$6:Q1488)","v":171.1},0,0,29074.1]
["D0250",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3021.1,null,null,28.5,3004.3,245,null,null,300.10000000000002,246,973.9,3056,1677,null,0,455,1187,76,null,null,49,3.7,35,38,32,35,0,"2018-06-13",null,24,"A",false,null,null,null,null,2930.4,28.5,245,300.10000000000002,246,973.9,3056,1677,0,455,1187,76,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1489, \"=\" & A271,'Audit HD AR - School Level'!$Q$6:Q1489)","v":0},-2799,-2799,2930.4]
["D0259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47644.7,null,null,1008,48695.4,4002,null,null,10380.299999999999,9969,34882,49716,33113,null,2039.8,14891,1993,355,null,null,315,10.6,258.25,182,218.75,350,2,"2018-06-13",null,24,"A",false,null,null,null,null,47137.1,1008,4002,10380.299999999999,9969,34882,49716,33113,2039.8,14891,1993,355,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1490, \"=\" & A272,'Audit HD AR - School Level'!$Q$6:Q1490)","v":3258},-36854,-36854,47137.1]
["D0261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5559.1,null,null,76,5500.1,393,null,null,1156.9000000000001,156,278.10000000000002,5779,2582,null,244.4,2027,22,19,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,5559.1,76,393,1156.9000000000001,156,278.10000000000002,5779,2582,244.4,2027,22,19,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1491, \"=\" & A273,'Audit HD AR - School Level'!$Q$6:Q1491)","v":175.5},0,0,5559.1]
["D0266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7286.5,null,null,23.5,6776.4,490,null,null,1626,147,299.60000000000002,7020,967,null,97.2,4430.5,1210,10,null,null,364,1.5,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,6921,23.5,490,1626,147,299.60000000000002,7020,967,97.2,4430.5,1210,10,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1492, \"=\" & A274,'Audit HD AR - School Level'!$Q$6:Q1492)","v":0},0,0,6921]
["D0309",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120.7,null,null,3.5,1122.5,92,null,null,242.4,23,63.9,1108,531,null,0,446,169,115.5,null,null,24,0.7,3,1,0.5,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,1095,3.5,92,242.4,23,63.9,1108,531,0,446,169,115.5,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1493, \"=\" & A275,'Audit HD AR - School Level'!$Q$6:Q1493)","v":40.6},-2333,-2333,1095]
["D0313",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2272.5,null,null,19.5,2286.6,149,null,null,677.7,38,50.8,2339,587,null,0,1029,802,95,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,2272.5,19.5,149,677.7,38,50.8,2339,587,0,1029,802,95,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1494, \"=\" & A276,'Audit HD AR - School Level'!$Q$6:Q1494)","v":0},0,0,2272.5]
["D0366",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,null,null,8.5,450.5,34,null,null,96.7,0,0,476,250,null,0,171,13,31,null,null,2,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,454,8.5,34,96.7,0,0,476,250,0,171,13,31,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1495, \"=\" & A277,'Audit HD AR - School Level'!$Q$6:Q1495)","v":24},0,0,454]
["D0369",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,null,null,6,244.5,9,null,null,47.7,7,1.2,234,107,null,0,28.5,0,0,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,222,6,9,47.7,7,1.2,234,107,0,28.5,0,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1496, \"=\" & A278,'Audit HD AR - School Level'!$Q$6:Q1496)","v":8},0,0,222]
["D0373",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3330.8,null,null,28,3417.5,259,null,null,786.4,190,413.8,3519,1446,null,0,420,98,4,null,null,15,0,0,2,0,6,1,"2018-06-13",null,24,"A",false,null,null,null,null,3313.8,28,259,786.4,190,413.8,3519,1446,0,420,98,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1497, \"=\" & A279,'Audit HD AR - School Level'!$Q$6:Q1497)","v":75.599999999999994},0,0,3313.8]
["D0385",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6105.1,null,null,24,5171,379,null,null,713.4,196,328.4,5333,649,null,0,1709,3362,21,null,null,404,459.2,68.5,4,67.5,24,0,"2018-06-13",null,24,"A",false,null,null,null,null,5237.8999999999996,24,379,713.4,196,328.4,5333,649,0,1709,3362,21,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1498, \"=\" & A280,'Audit HD AR - School Level'!$Q$6:Q1498)","v":0},-933,-933,5237.8999999999996]
["D0418",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2386.6,null,null,7,2366.4,168,null,null,481.4,56,66.7,2407,732,null,0,164,11,7,null,null,1,0,78,25,77.5,50,1,"2018-06-13",null,24,"A",false,null,null,null,null,2360.6,7,168,481.4,56,66.7,2407,732,0,164,11,7,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1499, \"=\" & A281,'Audit HD AR - School Level'!$Q$6:Q1499)","v":16.3},-467,-467,2360.6]
["D0446",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979.6,null,null,17.5,1994.2,164,null,null,378.8,53,65,2141,1087,null,0,350,637,64,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,1979.6,17.5,164,378.8,53,65,2141,1087,0,350,637,64,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1500, \"=\" & A282,'Audit HD AR - School Level'!$Q$6:Q1500)","v":98.1},0,0,1979.6]
["D0458",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600.8000000000002,null,null,0,2328.6,164,null,null,869.2,28,14.2,2427,293,null,211.7,1317,967,0,null,null,157,5.5,30,29,11,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,2409.3000000000002,0,164,869.2,28,14.2,2427,293,211.7,1317,967,0,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1501, \"=\" & A283,'Audit HD AR - School Level'!$Q$6:Q1501)","v":0},-17727,-17727,2409.3000000000002]
["D0464",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1967.8,null,null,0,1943.7,110,null,null,455.5,23,0,1975,412,null,0,846,205,15,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,1967.8,0,110,455.5,23,0,1975,412,0,846,205,15,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1502, \"=\" & A284,'Audit HD AR - School Level'!$Q$6:Q1502)","v":0},0,0,1967.8]
["D0475",395.5,267,418.5,47,0.5,1,52,34,77.8,445,127,0,88,0,0,7234.7,88,0,0,7234.7,29.5,8174,29.5,8174,825,1622.7,7359,831.6,565,1622.7,7359,2813,8,0,1674,0,0,80,0,8,6.1,60,0,60,80,0,"2018-06-13",null,24,"A",false,null,null,null,null,7639.1,30,872,883.6,599,1700.5,7804,2940,0,1762,0,0,80,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1503, \"=\" & A285,'Audit HD AR - School Level'!$Q$6:Q1503)","v":122.6},0,0,7220.6]
["D0494",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549.5,null,null,8,519,50,null,null,160.69999999999999,211,689.5,571,290,null,20.9,53,5,4,null,null,0,0,0,0,0,0,0,"2018-06-13",null,24,"A",false,null,null,null,null,549.5,8,50,160.69999999999999,211,689.5,571,290,20.9,53,5,4,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1504, \"=\" & A286,'Audit HD AR - School Level'!$Q$6:Q1504)","v":27.8},0,0,549.5]
["D0497",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11784.1,null,null,33,10737.8,819,null,null,2135.1,759,2208.1999999999998,10806,3295,null,625.20000000000005,2259,192,8,null,null,1039,52.1,50,36,49,55.25,1,"2018-06-13",null,24,"A",false,null,null,null,null,10657,33,819,2135.1,759,2208.1999999999998,10806,3295,625.20000000000005,2259,192,8,0,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1505, \"=\" & A287,'Audit HD AR - School Level'!$Q$6:Q1505)","v":119.8},-933,-933,10657]
["D0314",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,0,143,6.5,null,null,23,0,0,133,36,null,0,26,0,51,null,null,0,0,0,0,0,0,0,"2018-06-14",null,25,"A",false,null,null,null,null,{"$f":"SUM(U288+D288-AO288-AP288-AR288)","v":131},0,{"$f":"SUM(Z288+E288)","v":6.5},{"$f":"SUM(AC288+H288)","v":23},{"$f":"SUM(AD288+I288)","v":0},{"$f":"SUM(AE288+J288)","v":0},{"$f":"SUM(AF288+K288)","v":133},{"$f":"SUM(AG288+L288)","v":36},{"$f":"SUM(AI288+O288)","v":0},{"$f":"SUM(AJ288+R288)","v":26},{"$f":"SUM(AK288+S288)","v":0},{"$f":"SUM(AL288+T288)","v":51},{"$f":"SUM(AM288+S288)","v":0},{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B1506, \"=\" & A288,'Audit HD AR - School Level'!$Q$6:Q1506)","v":0},{"$f":"SUM(AS288-AQ288)*$BS$2","v":0},{"$f":"IF(BS288<0,BS288,0)","v":0},{"$f":"SUM(U288-AO288-AP288-AR288)","v":131}]

{"sheet":"Audit HD AR - School Level","index":7,"n_rows":1298,"n_cols":19,"rows_kept":1298,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-2018",">=35% and <50%",">= 50%","2017-2018"]
[null,null,null,null,"2017-09-20","2018-02-20","2017-09-20","2018-02-20","INFO","INFO","INFO","2017-2018","2017-2018","Percent","High Density","High Density","High Density"]
["USD #","USD #","BLDG #","BLDG Name","Headcount","Headcount","Free Lunch","Free Lunch","ONLY","ONLY","ONLY","Total Headcount","Total Free Lunch","Free Lunch","At Risk","At Risk","WTD FTE"]
[null,null,null,null,"STATE TOTALS",{"$f":"SUM(F5:F48)","v":0},{"$f":"SUM(G5:G48)","v":2526},{"$f":"SUM(H5:H48)","v":0},{"$f":"SUM(I5:I48)","v":1325},null,null,null,{"$f":"SUM(M5:M48)","v":2526},{"$f":"SUM(N5:N48)","v":13},{"$f":"SUM(O5:O48)","v":44.8},{"$f":"SUM(P5:P48)","v":23.8},{"$f":"SUM(Q5:Q48)","v":68.599999999999994}]
["COPY FORMULA",null,null,null,null,null,null,null,null,null,null,"COPY FORMULA","COPY FORMULA",{"$f":"IF(ISERROR(M5/L5),0,M5/L5)","v":0},{"$f":"IF(AND((N5-35%)>0,N5<50%),M5*(N5-35%)*0.7,0)","v":0},{"$f":"IF(N5>=50%,M5*10.5%,0)","v":0},{"$f":"MAX(O5,P5)","v":0},null,{"$f":"COUNTIF(C:C,C5)>1","v":false}]
["D0110 - Bldg HD AR",{"$f":"LEFT(A6,5)","v":"D0110"},192,"Thunder Ridge Elementary",42,0,17,0,40.479999999999997,0,0.7,{"$f":"SUM(E6+F6)","v":42},{"$f":"SUM(G6+H6)","v":17},{"$f":"IF(ISERROR(M6/L6),0,M6/L6)","v":0.40479999999999999},{"$f":"IF(AND((N6-35%)>0,N6<50%),M6*(N6-35%)*0.7,0)","v":0.7},{"$f":"IF(N6>=50%,M6*10.5%,0)","v":0},{"$f":"MAX(O6,P6)","v":0.7},null,false]
["D0110 - Bldg HD AR","D0110",193,"Thunder Ridge High School",72,0,32,0,44.44,0,2.1,{"$f":"SUM(E7+F7)","v":72},{"$f":"SUM(G7+H7)","v":32},0.44440000000000002,2.1,0,2.1,null,false]
["D0110 - Bldg HD AR","D0110",194,"Thunder Ridge Middle School",86,0,48,0,55.81,5,0,86,48,0.55810000000000004,0,5,5,null,false]
["D0115 - Bldg HD AR","D0115",280,"Nemaha Central Elementary and Middle School",367,0,70,0,19.07,0,0,367,70,0.19070000000000001,0,0,0,null,false]
["D0115 - Bldg HD AR","D0115",281,"Nemaha Central High School",217,0,25,0,11.52,0,0,217,25,0.1152,0,0,0,null,false]
["D0223 Barnes - Bldg HD AR","D0223",620,"Hanover Elem",155,0,14,0,9,0,0,155,14,9.0300000000000005E-2,0,0,0,null,false]
["D0223 Barnes - Bldg HD AR","D0223",622,"Hanover High",77,0,21,0,27.3,0,0,77,21,0.2727,0,0,0,null,false]
["D0223 Barnes - Bldg HD AR","D0223",628,"Linn Elem",150,0,46,0,30.7,0,0,150,46,0.30669999999999997,0,0,0,null,false]
["D0223 Barnes - Bldg HD AR","D0223",630,"Linn High",62,0,17,0,27.4,0,0,62,17,0.2742,0,0,0,null,false]
["D0330 - Mission Valley - Bldg HD AR","D0330",3686,"Mission Valley Junior and Senior High School",249,0,59,0,23.7,0,0,249,59,0.2369,0,0,0,null,false]
["D0330 - Mission Valley - Bldg HD AR","D0330",3687,"Mission Valley Elementary",209,0,56,0,26.8,0,0,209,56,0.26790000000000003,0,0,0,null,false]
["D0272 - Waconda - Bldg HD AR",{"$f":"LEFT(A17,5)","v":"D0272"},2171,"Lakeside Elementary",122,0,43,0,35.25,0,0.1,{"$f":"SUM(E17+F17)","v":122},{"$f":"SUM(G17+H17)","v":43},{"$f":"IF(ISERROR(M17/L17),0,M17/L17)","v":0.35249999999999998},{"$f":"IF(AND((N17-35%)>0,N17<50%),M17*(N17-35%)*0.7,0)","v":0.1},{"$f":"IF(N17>=50%,M17*10.5%,0)","v":0},{"$f":"MAX(O17,P17)","v":0.1},null,false]
["D0272 - Waconda - Bldg HD AR","D0272",2176,"Lakeside Junior/Senior High School",126,0,40,0,31.75,0,0,126,40,0.3175,0,0,0,null,false]
["D0272 - Waconda - Bldg HD AR","D0272",2179,"Tipton Community School",42,0,2,0,4.76,0,0,42,2,4.7600000000000003E-2,0,0,0,null,false]
["D0323 Rock Creek - Bldg HD AR","D0323",3488,"St George Elem",489,0,90,0,18,0,0,489,90,0.184,0,0,0,null,false]
["D0323 Rock Creek - Bldg HD AR","D0323",3492,"Westmoreland Elem",143,0,33,0,23.08,0,0,143,33,0.23080000000000001,0,0,0,null,false]
["D0323 Rock Creek - Bldg HD AR","D0323",3495,"Rock Creek Jr/Sr High School",436,0,72,0,17,0,0,436,72,0.1651,0,0,0,null,false]
["D0355 - Ellinwood - Bldg HD AR","D0355",4318,"Ellinwood Elem",293,0,90,0,30.72,0,0,293,90,0.30719999999999997,0,0,0,null,false]
["D0355 - Ellinwood - Bldg HD AR","D0355",4320,"Ellinwood Middle School",73,0,24,0,33,0,0,73,24,0.32879999999999998,0,0,0,null,false]
["D0355 - Ellinwood - Bldg HD AR","D0355",4322,"Ellinwood High",143,0,39,0,27.27,0,0,143,39,0.2727,0,0,0,null,false]
["D0356 - Conway Springs - Bldg HD AR","D0356",4340,"Conway Springs Kyle Trueblood",230,0,45,0,19.57,0,0,230,45,0.19570000000000001,0,0,0,null,false]
["D0356 - Conway Springs - Bldg HD AR","D0356",4341,"Conway Springs Middle School",114,0,20,0,17.54,0,0,114,20,0.1754,0,0,0,null,false]
["D0356 - Conway Springs - Bldg HD AR","D0356",4342,"Conway Springs High School",178,0,27,0,15.17,0,0,178,27,0.1517,0,0,0,null,false]
["D0495 Larned - Bldg HD AR","D0495",8133,"Fort Larned Elementary School",430,0,180,0,41.86,0,8.6,430,180,0.41860000000000003,8.6,0,8.6,null,false]
["D0495 Larned - Bldg HD AR","D0495",8140,"Larned Middle School",194,0,77,0,39.69,0,2.5,194,77,0.39689999999999998,2.5,0,2.5,null,false]
["D0495 Larned - Bldg HD AR","D0495",8142,"Larned Sr High",266,0,103,0,38.72,0,2.7,266,103,0.38719999999999999,2.7,0,2.7,null,false]
["D0509 - South Haven - Bldg HD AR","D0509",8742,"South Haven Elem",90,0,30,0,33.33,0,0,90,30,0.33329999999999999,0,0,0,null,false]
["D0509 - South Haven - Bldg HD AR","D0509",8744,"South Haven High",98,0,24,0,24.49,0,0,98,24,0.24490000000000001,0,0,0,null,false]
["D0108 - Bldg HD AR","D0108",2981,"Washington County High School",141,0,39,0,27.66,0,0,{"$f":"SUM(E34+F34)","v":141},{"$f":"SUM(G34+H34)","v":39},{"$f":"IF(ISERROR(M34/L34),0,M34/L34)","v":0.27660000000000001},{"$f":"IF(AND((N34-35%)>0,N34<50%),M34*(N34-35%)*0.7,0)","v":0},{"$f":"IF(N34>=50%,M34*10.5%,0)","v":0},{"$f":"MAX(O34,P34)","v":0},null,false]
["D0108 - Bldg HD AR","D0108",2983,"Washington Elementary",192,0,88,0,45.83,0,6.7,192,88,0.45829999999999999,6.7,0,6.7,null,false]
["D0364 - Marysville - Bldg HD AR","D0364",4545,"Marysville Elem",385,0,155,0,40.26,0,5.7,{"$f":"SUM(E36+F36)","v":385},{"$f":"SUM(G36+H36)","v":155},{"$f":"IF(ISERROR(M36/L36),0,M36/L36)","v":0.40260000000000001},{"$f":"IF(AND((N36-35%)>0,N36<50%),M36*(N36-35%)*0.7,0)","v":5.7},{"$f":"IF(N36>=50%,M36*10.5%,0)","v":0},{"$f":"MAX(O36,P36)","v":5.7},null,false]
["D0364 - Marysville - Bldg HD AR","D0364",4548,"Marysville Jr/Sr High",389,0,93,0,23.91,0,0,389,93,0.23910000000000001,0,0,0,null,false]
["D0467 - Leoti - Bldg HD AR","D0467",7382,"Wichita County Elementary",232,0,84,0,36.21,0,0.7,232,84,0.36209999999999998,0.7,0,0.7,null,false]
["D0467 - Leoti - Bldg HD AR","D0467",7385,"Wichita County Junior-Senior High School",172,0,60,0,35,0,0,172,60,0.3488,0,0,0,null,false]
["D0352 - Goodland - Bldg HD AR","D0352",4228,"Goodland Jr-Sr. High School",390,0,133,0,34.1,0,0,{"$f":"SUM(E40+F40)","v":390},{"$f":"SUM(G40+H40)","v":133},{"$f":"IF(ISERROR(M40/L40),0,M40/L40)","v":0.34100000000000003},{"$f":"IF(AND((N40-35%)>0,N40<50%),M40*(N40-35%)*0.7,0)","v":0},{"$f":"IF(N40>=50%,M40*10.5%,0)","v":0},{"$f":"MAX(O40,P40)","v":0},null,false]
["D0352 - Goodland - Bldg HD AR","D0352",4230,"North Elementary",286,0,110,0,38.46,0,2.7,286,110,0.3846,2.7,0,2.7,null,false]
["D0352 - Goodland - Bldg HD AR","D0352",4239,"West Elementary",212,0,94,0,44.34,0,6.1,212,94,0.44340000000000002,6.1,0,6.1,null,false]
["D0346 Jayhawk Bldg HD AR","D0346",4092,"Jayhawk Elementary",343,0,179,0,52.19,18.8,0,{"$f":"SUM(E43+F43)","v":343},{"$f":"SUM(G43+H43)","v":179},{"$f":"IF(ISERROR(M43/L43),0,M43/L43)","v":0.52190000000000003},{"$f":"IF(AND((N43-35%)>0,N43<50%),M43*(N43-35%)*0.7,0)","v":0},{"$f":"IF(N43>=50%,M43*10.5%,0)","v":18.8},{"$f":"MAX(O43,P43)","v":18.8},null,false]
["D0346 Jayhawk Bldg HD AR","D0346",4094,"Jayhawk-Linn High",249,0,103,0,41.37,0,5,249,103,0.41370000000000001,4.5999999999999996,0,4.5999999999999996,null,false]
["D0468 Healy - Bldg HD AR","D0468",7402,"Healy Elem",32,0,15,0,46.88,0,1.2,32,15,0.46879999999999999,1.2,0,1.2,null,false]
["D0468 Healy - Bldg HD AR","D0468",7404,"Healy High",25,0,10,0,40,0,0.3,25,10,0.4,0.4,0,0.4,null,false]
["D0476 - Copeland - Bldg HD AR","D0476",7648,"Copeland Elem",53,0,14,0,26.42,0,0,{"$f":"SUM(E47+F47)","v":53},{"$f":"SUM(G47+H47)","v":14},{"$f":"IF(ISERROR(M47/L47),0,M47/L47)","v":0.26419999999999999},{"$f":"IF(AND((N47-35%)>0,N47<50%),M47*(N47-35%)*0.7,0)","v":0},{"$f":"IF(N47>=50%,M47*10.5%,0)","v":0},{"$f":"MAX(O47,P47)","v":0},null,false]
["D0476 - Copeland - Bldg HD AR","D0476",7651,"South Gray Jr High",20,0,5,0,25,0,0,20,5,0.25,0,0,0,null,false]
["104 - Cheylin Bldg HD AR","D0103",2780,"Cheylin Jr/Sr High",57,0,33,0,57.89,3.5,0,{"$f":"SUM(E49+F49)","v":57},{"$f":"SUM(G49+H49)","v":33},{"$f":"IF(ISERROR(M49/L49),0,M49/L49)","v":0.57889999999999997},{"$f":"IF(AND((N49-35%)>0,N49<50%),M49*(N49-35%)*0.7,0)","v":0},{"$f":"IF(N49>=50%,M49*10.5%,0)","v":3.5},{"$f":"MAX(O49,P49)","v":3.5},null,false]
["105 - Cheylin Bldg HD AR","D0103",3374,"Cheylin Elementary",72,0,36,0,50,3.8,0,72,36,0.5,0,3.8,3.8,null,false]
["D0109 - Bldg HD AR",{"$f":"LEFT(A51,5)","v":"D0109"},2972,"Belleville East Elementary",254,0,121,0,47.64,0,10.7,254,121,0.47639999999999999,10.7,0,10.7,null,false]
["D0109 - Bldg HD AR","D0109",3070,"Republic County Jr./Sr. High School",264,0,90,0,34,0,0,264,90,0.34089999999999998,0,0,0,null,false]
["D0211 - Norton - Bldg HD AR","D0211",374,"Eisenhower Elem",364,0,127,0,34.89,0,0,364,127,0.34889999999999999,0,0,0,null,false]
["D0211 - Norton - Bldg HD AR","D0211",378,"Norton Jr High",105,0,29,0,27.62,0,0,105,29,0.2762,0,0,0,null,false]
["D0211 - Norton - Bldg HD AR","D0211",380,"Norton High",214,0,57,0,26.64,0,0,214,57,0.26640000000000003,0,0,0,null,false]
["D0212 - Northern Valley - Bldg HD AR","D0212",404,"Almena Elem",61,0,28,0,45.9,0,2.1,61,28,0.45900000000000002,2.1,0,2.1,null,false]
["D0212 - Northern Valley - Bldg HD AR","D0212",406,"Northern Valley High",52,0,32,0,61.54,3.4,0,52,32,0.61539999999999995,0,3.4,3.4,null,false]
["D0212 - Northern Valley - Bldg HD AR","D0212",408,"Long Island Elem",45,0,21,0,46.67,0,1.7,45,21,0.4667,1.7,0,1.7,null,false]
["D0219 - Minneola - Bldg HD AR","D0219",536,"Minneola Elem",165,0,65,0,39.39,0,2,165,65,0.39389999999999997,2,0,2,null,false]
["D0219 - Minneola - Bldg HD AR","D0219",538,"Minneola High",72,0,19,0,26.39,0,0,72,19,0.26390000000000002,0,0,0,null,false]
["D0234 - Ft. Scott - Bldg HD AR","D0234",898,"Eugene Ware Elem",438,0,226,0,51.6,23.7,0,438,226,0.51600000000000001,0,23.7,23.7,null,false]
["D0234 - Ft. Scott - Bldg HD AR","D0234",900,"Winfield Scott Elem",454,0,257,0,56.61,27,0,454,257,0.56610000000000005,0,27,27,null,false]
["D0234 - Ft. Scott - Bldg HD AR","D0234",902,"Fort Scott Middle School",429,0,195,0,45.45,0,14.3,429,195,0.45450000000000002,14.3,0,14.3,null,false]
["D0234 - Ft. Scott - Bldg HD AR","D0234",904,"Fort Scott Sr High",576,0,245,0,42.53,0,12.9,576,245,0.42530000000000001,12.9,0,12.9,null,false]
["D0237 - Smith Center - Bldg HD AR","D0237",1010,"Smith Center Elem",215,0,83,0,38.6,0,2.1,215,83,0.38600000000000001,2.1,0,2.1,null,false]
["D0237 - Smith Center - Bldg HD AR","D0237",1012,"Smith Center Jr Sr High",184,0,58,0,31.52,0,0,184,58,0.31519999999999998,0,0,0,null,false]
["D0240 - Twin Valley - Bldg HD AR","D0240",1078,"Bennington Elem",244,0,86,0,35.25,0,0.2,244,86,0.35249999999999998,0.2,0,0.2,null,false]
["D0240 - Twin Valley - Bldg HD AR","D0240",1080,"Bennington Junior High/High School",206,0,53,0,25.73,0,0,206,53,0.25729999999999997,0,0,0,null,false]
["D0240 - Twin Valley - Bldg HD AR","D0240",1088,"Tescott Elem",87,0,52,0,59.77,5.5,0,87,52,0.59770000000000001,0,5.5,5.5,null,{"$f":"COUNTIF(C:C,C69)>1","v":false}]
["D0240 - Twin Valley - Bldg HD AR","D0240",1090,"Tescott Junior High/High School",69,0,37,0,53.62,3.9,0,69,37,0.53620000000000001,0,3.9,3.9,null,false]
["D0245 - LeRoy-Gridley - Bldg HD AR","D0245",1174,"LeRoy Elem",44,0,21,0,47.73,0,1.9,44,21,0.4773,1.9,0,1.9,null,false]
["D0245 - LeRoy-Gridley - Bldg HD AR","D0245",1176,"Southern Coffey County High School",66,0,15,0,22.73,0,0,66,15,0.2273,0,0,0,null,false]
["D0245 - LeRoy-Gridley - Bldg HD AR","D0245",1178,"Gridley Elem",46,0,18,0,39,0,0.5,46,18,0.39129999999999998,0.5,0,0.5,null,false]
["D0245 - LeRoy-Gridley - Bldg HD AR","D0245",1182,"Southern Coffey County Jr. High School",39,0,7,0,17.95,0,0,39,7,0.17949999999999999,0,0,0,null,false]
["D0247 - Cherokee - Bldg HD AR","D0247",1220,"Southeast Junior High School",156,0,91,0,58.33,9.6,0,156,91,0.58330000000000004,0,9.6,9.6,null,false]
["D0247 - Cherokee - Bldg HD AR","D0247",1230,"Southeast High",170,0,71,0,41.76,0,3.4,170,71,0.41760000000000003,3.4,0,3.4,null,false]
["D0247 - Cherokee - Bldg HD AR","D0247",1232,"Southeast Elementary School",172,0,104,0,60.47,10.9,0,172,104,0.60470000000000002,0,10.9,10.9,null,false]
["D0256 - Marmaton Valley - Bldg HD AR","D0256",1536,"Marmaton Valley Elem",142,0,69,0,48.59,0,6.6,142,69,0.4859,6.6,0,6.6,null,false]
["D0256 - Marmaton Valley - Bldg HD AR","D0256",1538,"Marmaton Valley High",129,0,49,0,38,0,1,129,49,0.37980000000000003,1,0,1,null,false]
["D0269 - Palco - Bldg HD AR","D0269",2110,"Palco Jr. High",24,0,4,0,17,0,0,24,4,0.16669999999999999,0,0,0,null,false]
["D0269 - Palco - Bldg HD AR","D0269",2115,"Damar Elementary School",46,0,14,0,30.43,0,0,46,14,0.30430000000000001,0,0,0,null,false]
["D0269 - Palco - Bldg HD AR","D0269",2116,"Palco High",28,0,14,0,50,1.5,0,28,14,0.5,0,1.5,1.5,null,false]
["D0271 - Stockton - Bldg HD AR","D0271",2156,"Stockton Elem",250,0,105,0,42,0,5,250,105,0.42,5.0999999999999996,0,5.0999999999999996,null,false]
["D0271 - Stockton - Bldg HD AR","D0271",2158,"Stockton High",91,0,30,0,32.97,0,0,91,30,0.32969999999999999,0,0,0,null,false]
["D0282 - West Elk - Bldg HD AR","D0282",2436,"West Elk Schools",363,0,166,0,45.73,0,12.5,363,166,0.45729999999999998,12.5,0,12.5,null,false]
["D0285 - Cedar Vale - Bldg HD AR","D0285",2518,"Cedar Vale Elem",69,0,39,0,56.52,4,0,69,39,0.56520000000000004,0,4.0999999999999996,4.0999999999999996,null,false]
["D0285 - Cedar Vale - Bldg HD AR","D0285",2520,"Cedar Vale High",83,0,39,0,46.99,0,3.3,83,39,0.46989999999999998,3.3,0,3.3,null,false]
["D0298 - Lincoln - Bldg HD AR","D0298",2840,"Lincoln Elem",195,0,83,0,42.56,0,4,195,83,0.42559999999999998,4.4000000000000004,0,4.4000000000000004,null,false]
["D0298 - Lincoln - Bldg HD AR",{"$f":"LEFT(A89,5)","v":"D0298"},2842,"Lincoln Jr/Sr High",156,0,61,0,39.1,0,1.8,156,61,0.39100000000000001,1.8,0,1.8,null,false]
["D0299 - Sylvan Grove - Bldg HD AR","D0299",2860,"Lucas/Sylvan Elementary Unified",136,0,59,0,43.38,0,3.5,136,59,0.43380000000000002,3.5,0,3.5,null,false]
["D0299 - Sylvan Grove - Bldg HD AR","D0299",2861,"Sylvan-Lucas Unified Jr. sr",114,0,30,0,26.32,0,0,114,30,0.26319999999999999,0,0,0,null,false]
["D0300 - Comanche - Bldg HD AR","D0300",2890,"South Central High School",89,0,14,0,15.73,0,0,89,14,0.1573,0,0,0,null,false]
["D0300 - Comanche - Bldg HD AR","D0300",2892,"South Central Elementary School",175,0,61,0,34.86,0,0,175,61,0.34860000000000002,0,0,0,null,false]
["D0300 - Comanche - Bldg HD AR","D0300",2894,"South Central Middle School",61,0,18,0,29.51,0,0,61,18,0.29509999999999997,0,0,0,null,false]
["D0316 - Gold Plains - Bldg HD AR","D0316",3314,"Golden Plains Middle",47,0,26,0,55.32,2.7,0,47,26,0.55320000000000003,0,2.7,2.7,null,false]
["D0316 - Gold Plains - Bldg HD AR","D0316",3316,"Golden Plains High",58,0,25,0,43.1,0,1.4,58,25,0.43099999999999999,1.4,0,1.4,null,false]
["D0316 - Gold Plains - Bldg HD AR","D0316",3318,"Golden Plains Elem",78,0,49,0,62.82,5,0,78,49,0.62819999999999998,0,5.0999999999999996,5.0999999999999996,null,false]
["D0322 - Onaga - Bldg HD AR","D0322",3456,"Onaga Elem",220,0,65,0,29.55,0,0,220,65,0.29549999999999998,0,0,0,null,false]
["D0322 - Onaga - Bldg HD AR","D0322",3458,"Onaga Senior High",79,0,30,0,37.97,0,0.6,79,30,0.37969999999999998,0.6,0,0.6,null,false]
["D0326 - Logan - Bldg HD AR","D0326",3562,"Logan Elem",70,0,23,0,32.86,0,0,70,23,0.3286,0,0,0,null,false]
["D0326 - Logan - Bldg HD AR","D0326",3564,"Logan High",82,0,28,0,34.15,0,0,82,28,0.34150000000000003,0,0,0,null,false]
["D0327 - Ellsworth - Bldg HD AR","D0327",3594,"Ellsworth Elem",268,0,66,0,24.63,0,0,268,66,0.24629999999999999,0,0,0,null,false]
["D0327 - Ellsworth - Bldg HD AR","D0327",3598,"Ellsworth High",272,0,72,0,26.47,0,0,272,72,0.26469999999999999,0,0,0,null,false]
["D0327 - Ellsworth - Bldg HD AR","D0327",3600,"Kanopolis Middle",106,0,32,0,30.19,0,0,106,32,0.3019,0,0,0,null,false]
["D0264 - Clearwater - Bldg HD AR","D0264",2011,"Clearwater Elementary West",348,0,77,0,22.13,0,0,{"$f":"SUM(E105+F105)","v":348},{"$f":"SUM(G105+H105)","v":77},{"$f":"IF(ISERROR(M105/L105),0,M105/L105)","v":0.2213},{"$f":"IF(AND((N105-35%)>0,N105<50%),M105*(N105-35%)*0.7,0)","v":0},{"$f":"IF(N105>=50%,M105*10.5%,0)","v":0},{"$f":"MAX(O105,P105)","v":0},null,false]
["D0264 - Clearwater - Bldg HD AR","D0264",2012,"Clearwater Middle",175,0,32,0,18.29,0,0,175,32,0.18290000000000001,0,0,0,null,false]
["D0264 - Clearwater - Bldg HD AR","D0264",2014,"Clearwater High",366,0,63,0,17.21,0,0,366,63,0.1721,0,0,0,null,false]
["D0264 - Clearwater - Bldg HD AR","D0264",2016,"Clearwater Intermediate Center",246,0,48,0,20,0,0,246,48,0.1951,0,0,0,null,false]
["D0249 - Frontenac - Bldg HD AR","D0249",1287,"Frank Layden Elem",475,0,152,0,32,0,0,{"$f":"SUM(E109+F109)","v":475},{"$f":"SUM(G109+H109)","v":152},{"$f":"IF(ISERROR(M109/L109),0,M109/L109)","v":0.32},{"$f":"IF(AND((N109-35%)>0,N109<50%),M109*(N109-35%)*0.7,0)","v":0},{"$f":"IF(N109>=50%,M109*10.5%,0)","v":0},{"$f":"MAX(O109,P109)","v":0},null,false]
["D0249 - Frontenac - Bldg HD AR","D0249",1291,"Frontenac Jr. High",230,0,72,0,31.3,0,0,230,72,0.313,0,0,0,null,false]
["D0249 - Frontenac - Bldg HD AR","D0249",1293,"Frontenac Sr. High School",269,0,75,0,27.88,0,0,269,75,0.27879999999999999,0,0,0,null,false]
["D0286 - Chautauqua - Bldg HD AR",{"$f":"LEFT(A112,5)","v":"D0286"},2544,"Sedan Elem",209,0,117,0,55.98,12.3,0,209,117,0.55979999999999996,0,12.3,12.3,null,false]
["D0286 - Chautauqua - Bldg HD AR","D0286",2546,"Sedan High",158,0,75,0,47.47,0,6.5,158,75,0.47470000000000001,6.5,0,6.5,null,false]
["D0388 - Ellis - Bldg HD AR","D0388",5236,"Washington Elem",256,0,57,0,22.27,0,0,256,57,0.22270000000000001,0,0,0,null,false]
["D0388 - Ellis - Bldg HD AR","D0388",5238,"Ellis Jr/Sr High",220,0,49,0,22.27,0,0,220,49,0.22270000000000001,0,0,0,null,false]
["D0393 - Solomn - Bldg HD AR","D0393",5354,"Solomon Elem",170,0,67,0,39,0,2.1,170,67,0.39410000000000001,2.1,0,2.1,null,false]
["D0393 - Solomn - Bldg HD AR","D0393",5356,"Solomon High",141,0,52,0,37,0,0.7,141,52,0.36880000000000002,0.7,0,0.7,null,false]
["D0403 - Otis Bison - Bldg HD AR","D0403",5587,"SouthWinds Academy",49,0,49,0,100,5,0,49,49,1,0,5.0999999999999996,5.0999999999999996,null,false]
["D0403 - Otis Bison - Bldg HD AR","D0403",5598,"Otis-Bison Elementary",102,0,32,0,31.37,0,0,102,32,0.31369999999999998,0,0,0,null,false]
["D0403 - Otis Bison - Bldg HD AR","D0403",5600,"Otis-Bison Junior/Senior High School",95,0,22,0,23.16,0,0,95,22,0.2316,0,0,0,null,false]
["D0405 - Lyons - Bldg HD AR","D0405",5636,"Lyons Central Elementary",152,0,98,0,64.47,10.3,0,152,98,0.64470000000000005,0,10.3,10.3,null,false]
["D0405 - Lyons - Bldg HD AR","D0405",5638,"Lyons Park Elementary",227,0,156,0,68.72,16,0,227,156,0.68720000000000003,0,16.399999999999999,16.399999999999999,null,false]
["D0405 - Lyons - Bldg HD AR","D0405",5640,"Lyons Middle School",174,0,85,0,48.85,0,8,174,85,0.48849999999999999,8.1999999999999993,0,8.1999999999999993,null,false]
["D0405 - Lyons - Bldg HD AR","D0405",5642,"Lyons High School",192,0,121,0,63.02,12.7,0,192,121,0.63019999999999998,0,12.7,12.7,null,false]
["D0419 - Canton Galva - Bldg HD AR","D0419",6066,"Canton-Galva Jr./Sr. High",165,0,51,0,30.91,0,0,165,51,0.30909999999999999,0,0,0,null,false]
["D0419 - Canton Galva - Bldg HD AR","D0419",6070,"Canton-Galva Elementary",179,0,63,0,35,0,0.1,179,63,0.35199999999999998,0.1,0,0.1,null,false]
["D0432 - Victoria - Bldg HD AR","D0432",6399,"Victoria Elementary",161,0,28,0,17.39,0,0,161,28,0.1739,0,0,0,null,false]
["D0432 - Victoria - Bldg HD AR","D0432",6403,"Victoria Junior-Senior High School",128,0,17,0,13.28,0,0,128,17,0.1328,0,0,0,null,false]
["D0465 - Winfield - Bldg HD AR","D0465",7310,"Country View Elem",126,0,29,0,23.02,0,0,126,29,0.23019999999999999,0,0,0,null,false]
["D0465 - Winfield - Bldg HD AR","D0465",7324,"Irving Elem",303,0,183,0,60.4,19.2,0,303,183,0.60399999999999998,0,19.2,19.2,null,false]
["D0465 - Winfield - Bldg HD AR","D0465",7326,"Lowell Elem",262,0,129,0,49.24,0,12.9,262,129,0.4924,12.9,0,12.9,null,false]
["D0465 - Winfield - Bldg HD AR","D0465",7330,"Whittier Elem",269,0,96,0,35.69,0,0.5,269,96,0.3569,0.5,0,0.5,null,false]
["D0465 - Winfield - Bldg HD AR","D0465",7332,"Winfield High",667,0,224,0,33.58,0,0,{"$f":"SUM(E133+F133)","v":667},{"$f":"SUM(G133+H133)","v":224},{"$f":"IF(ISERROR(M133/L133),0,M133/L133)","v":0.33579999999999999},{"$f":"IF(AND((N133-35%)>0,N133<50%),M133*(N133-35%)*0.7,0)","v":0},{"$f":"IF(N133>=50%,M133*10.5%,0)","v":0},{"$f":"MAX(O133,P133)","v":0},null,{"$f":"COUNTIF(C:C,C133)>1","v":false}]
["D0465 - Winfield - Bldg HD AR","D0465",7333,"Winfield Middle School",497,0,208,0,41.85,0,10,497,208,0.41849999999999998,10,0,10,null,false]
["D0471 - Dexter - Bldg HD AR","D0471",7492,"Dexter Elem",82,0,38,0,46.34,0,3,82,38,0.46339999999999998,3,0,3,null,false]
["D0471 - Dexter - Bldg HD AR","D0471",7494,"Dexter High",87,0,28,0,32.18,0,0,87,28,0.32179999999999997,0,0,0,null,false]
["D0493 - Columbus - Bldg HD AR",{"$f":"LEFT(A137,5)","v":"D0493"},8064,"Highland Elem",150,0,74,0,49.33,0,7.4,150,74,0.49330000000000002,7.4,0,7.4,null,false]
["D0493 - Columbus - Bldg HD AR","D0493",8066,"Park Elem",163,0,86,0,52.76,9,0,163,86,0.52759999999999996,0,9,9,null,false]
["D0493 - Columbus - Bldg HD AR","D0493",8068,"Central Elem",348,0,143,0,41.09,0,6.1,348,143,0.41089999999999999,6.1,0,6.1,null,false]
["D0493 - Columbus - Bldg HD AR","D0493",8070,"Columbus High",290,0,125,0,43.1,0,7.1,290,125,0.43099999999999999,7.1,0,7.1,null,false]
["D0496 - Pawnee Heights - Bldg HD AR","D0496",8167,"Pawnee Heights",136,0,48,0,35.29,0,0.1,136,48,0.35289999999999999,0.1,0,0.1,null,false]
["D0499 - Galena - Bldg HD AR","D0499",8264,"Liberty Elem",199,0,108,0,54.27,11.3,0,199,108,0.54269999999999996,0,11.3,11.3,null,false]
["D0499 - Galena - Bldg HD AR","D0499",8268,"Spring Grove Primary Center",186,0,92,0,49.46,0,9,186,92,0.49459999999999998,9.3000000000000007,0,9.3000000000000007,null,false]
["D0499 - Galena - Bldg HD AR","D0499",8270,"Galena Middle School",180,0,104,0,57.78,10.9,0,180,104,0.57779999999999998,0,10.9,10.9,null,false]
["D0499 - Galena - Bldg HD AR","D0499",8274,"Galena High",277,0,120,0,43.32,0,7,277,120,0.43319999999999997,7,0,7,null,false]
["D0505 - Chetopa - Bldg HD AR","D0505",8370,"St. Paul Elementary School",106,0,39,0,36.79,0,0.5,106,39,0.3679,0.5,0,0.5,null,false]
["D0505 - Chetopa - Bldg HD AR","D0505",8372,"St. Paul High School",70,0,23,0,32.86,0,0,70,23,0.3286,0,0,0,null,false]
["D0505 - Chetopa - Bldg HD AR","D0505",8373,"St. Paul Middle School",53,0,18,0,33.96,0,0,53,18,0.33960000000000001,0,0,0,null,false]
["D0505 - Chetopa - Bldg HD AR","D0505",8636,"Chetopa Elem",77,0,48,0,62.34,5,0,77,48,0.62339999999999995,0,5,5,null,false]
["D0505 - Chetopa - Bldg HD AR","D0505",8638,"Chetopa High",116,0,69,0,59.48,7.2,0,116,69,0.5948,0,7.2,7.2,null,false]
["D0257 - Iola - Bldg HD AR","D0257",1556,"Jefferson Elem",172,0,87,0,50.58,9.1,0,{"$f":"SUM(E151+F151)","v":172},{"$f":"SUM(G151+H151)","v":87},{"$f":"IF(ISERROR(M151/L151),0,M151/L151)","v":0.50580000000000003},{"$f":"IF(AND((N151-35%)>0,N151<50%),M151*(N151-35%)*0.7,0)","v":0},{"$f":"IF(N151>=50%,M151*10.5%,0)","v":9.1},{"$f":"MAX(O151,P151)","v":9.1},null,false]
["D0257 - Iola - Bldg HD AR","D0257",1558,"Lincoln Elem",180,0,96,0,53.33,10.1,0,180,96,0.5333,0,10.1,10.1,null,false]
["D0257 - Iola - Bldg HD AR","D0257",1560,"McKinley Elem",124,0,73,0,58.87,7.7,0,124,73,0.5887,0,7.7,7.7,null,false]
["D0257 - Iola - Bldg HD AR","D0257",1562,"Iola Middle School",392,0,175,0,44.64,0,11.8,392,175,0.44640000000000002,11.8,0,11.8,null,false]
["D0257 - Iola - Bldg HD AR","D0257",1564,"Iola Sr High",368,0,147,0,40,0,5,368,147,0.39950000000000002,5.0999999999999996,0,5.0999999999999996,null,false]
["D0270 - Plainville - Bldg HD AR","D0270",2136,"Plainville Elem",167,0,53,0,31.74,0,0,167,53,0.31740000000000002,0,0,0,null,false]
["D0270 - Plainville - Bldg HD AR","D0270",2138,"Plainville High",199,0,49,0,24.62,0,0,199,49,0.2462,0,0,0,null,false]
["D0112 - Central Plains - Bldg HD AR","D0112",393,"Wilson Junior/Senior High School",68,0,33,0,48.53,0,3.1,{"$f":"SUM(E158+F158)","v":68},{"$f":"SUM(G158+H158)","v":33},{"$f":"IF(ISERROR(M158/L158),0,M158/L158)","v":0.48530000000000001},{"$f":"IF(AND((N158-35%)>0,N158<50%),M158*(N158-35%)*0.7,0)","v":3.1},{"$f":"IF(N158>=50%,M158*10.5%,0)","v":0},{"$f":"MAX(O158,P158)","v":3.1},null,false]
["D0112 - Central Plains - Bldg HD AR","D0112",415,"Wilson Elementary School",84,0,38,0,45.24,0,2.7,84,38,0.45240000000000002,2.7,0,2.7,null,false]
["D0112 - Central Plains - Bldg HD AR","D0112",416,"Central Plains Elementary School - Holyrood",134,0,42,0,31.34,0,0,134,42,0.31340000000000001,0,0,0,null,false]
["D0112 - Central Plains - Bldg HD AR","D0112",417,"Central Plains High School - Claflin",95,0,30,0,31.58,0,0,95,30,0.31580000000000003,0,0,0,null,false]
["D0112 - Central Plains - Bldg HD AR","D0112",418,"Central Plains Middle School - Bushton",87,0,35,0,40,0,1.3,87,35,0.40229999999999999,1.3,0,1.3,null,false]
["D0325 - Phillipsburg - Bldg HD AR","D0325",3538,"Phillipsburg Elem",238,0,76,0,31.93,0,0,238,76,0.31929999999999997,0,0,0,null,false]
["D0325 - Phillipsburg - Bldg HD AR","D0325",3540,"Phillipsburg Middle",184,0,30,0,16.3,0,0,184,30,0.16300000000000001,0,0,0,null,false]
["D0325 - Phillipsburg - Bldg HD AR","D0325",3542,"Phillipsburg High",204,0,46,0,22.55,0,0,204,46,0.22550000000000001,0,0,0,null,false]
["D0111 - Doniphan West - Bldg HD AR","D0111",200,"Doniphan West JR/SR High School",124,0,13,0,10.48,0,0,{"$f":"SUM(E166+F166)","v":124},{"$f":"SUM(G166+H166)","v":13},{"$f":"IF(ISERROR(M166/L166),0,M166/L166)","v":0.1048},{"$f":"IF(AND((N166-35%)>0,N166<50%),M166*(N166-35%)*0.7,0)","v":0},{"$f":"IF(N166>=50%,M166*10.5%,0)","v":0},{"$f":"MAX(O166,P166)","v":0},null,false]
["D0111 - Doniphan West - Bldg HD AR","D0111",201,"Doniphan West Elementary School",198,0,71,0,35.86,0,0.4,198,71,0.35859999999999997,0.4,0,0.4,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",399,"Axtell High",49,0,9,0,18.37,0,0,49,9,0.1837,0,0,0,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",409,"Sabetha Elementary School",367,0,116,0,31.61,0,0,367,116,0.31609999999999999,0,0,0,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",410,"Sabetha High School",244,0,43,0,17.62,0,0,244,43,0.1762,0,0,0,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",411,"Sabetha Middle School",165,0,35,0,21.21,0,0,165,35,0.21210000000000001,0,0,0,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",413,"Wetmore Elementary",94,0,49,0,52.13,5,0,94,49,0.52129999999999999,0,5.0999999999999996,5.0999999999999996,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",414,"Wetmore High",47,0,19,0,40.43,0,0.7,47,19,0.40429999999999999,0.7,0,0.7,null,false]
["D0113 - Prairie Hills (Sabetha) - Bldg HD AR","D0113",462,"Axtell Elementary School",124,0,40,0,32.26,0,0,124,40,0.3226,0,0,0,null,false]
["D0251 Northern Lyon Bldg HD AR","D0251",1350,"Americus Elementary / NLC Junior High",216,0,87,0,40.28,0,3.2,216,87,0.40279999999999999,3.2,0,3.2,null,false]
["D0251 Northern Lyon Bldg HD AR","D0251",1351,"Reading School",47,0,22,0,46.81,0,1.8,47,22,0.46810000000000002,1.8,0,1.8,null,false]
["D0251 Northern Lyon Bldg HD AR","D0251",1358,"Northern Heights",121,0,51,0,42.15,0,2.6,121,51,0.42149999999999999,2.6,0,2.6,null,false]
["D0297 - St. Francis - Bldg HD AR","D0297",2812,"St Francis Elem",131,0,46,0,35.11,0,0,131,46,0.35110000000000002,0,0,0,null,false]
["D0297 - St. Francis - Bldg HD AR","D0297",2816,"St Francis High",148,0,35,0,23.65,0,0,148,35,0.23649999999999999,0,0,0,null,false]
["D0307 - Ell-Saline Bldg HD AR","D0307",3080,"Ell-Saline Middle/High School",210,0,37,0,17.62,0,0,210,37,0.1762,0,0,0,null,false]
["D0307 - Ell-Saline Bldg HD AR","D0307",3082,"Ell-Saline Elementary",240,0,59,0,24.58,0,0,240,59,0.24579999999999999,0,0,0,null,false]
["D0320 - Wamego - Bldg HD AR","D0320",3388,"Wamego Middle School",361,0,72,0,20,0,0,361,72,0.19939999999999999,0,0,0,null,false]
["D0320 - Wamego - Bldg HD AR","D0320",3396,"Central Elem",363,0,80,0,22.04,0,0,363,80,0.22040000000000001,0,0,0,null,false]
["D0320 - Wamego - Bldg HD AR","D0320",3398,"Wamego High",440,0,89,0,20.23,0,0,440,89,0.20230000000000001,0,0,0,null,false]
["D0320 - Wamego - Bldg HD AR","D0320",3399,"West Elem",352,0,89,0,25.28,0,0,352,89,0.25280000000000002,0,0,0,null,false]
["D0335 - North Jackson - Bldg HD AR",{"$f":"LEFT(A186,5)","v":"D0335"},3871,"Jackson Heights Elementary School",208,0,69,0,33.17,0,0,208,69,0.33169999999999999,0,0,0,null,false]
["D0335 - North Jackson - Bldg HD AR","D0335",3872,"Jackson Heights High School and Middle School",185,0,55,0,29.73,0,0,185,55,0.29730000000000001,0,0,0,null,false]
["D0336 - Holton - Bldg HD AR","D0336",3887,"Holton Elementary School",536,0,190,0,35,0,0.6,536,190,0.35449999999999998,0.6,0,0.6,null,false]
["D0336 - Holton - Bldg HD AR","D0336",3890,"Holton Middle",259,0,82,0,31.66,0,0,259,82,0.31659999999999999,0,0,0,null,false]
["D0336 - Holton - Bldg HD AR","D0336",3892,"Holton High",301,0,91,0,30.23,0,0,301,91,0.30230000000000001,0,0,0,null,false]
["D0337 - Royal Valley - Bldg HD AR","D0337",3916,"Royal Valley Elementary",296,0,127,0,42.91,0,7,296,127,0.42909999999999998,7,0,7,null,false]
["D0337 - Royal Valley - Bldg HD AR","D0337",3918,"Royal Valley High",240,0,87,0,36.25,0,0.8,240,87,0.36249999999999999,0.8,0,0.8,null,false]
["D0337 - Royal Valley - Bldg HD AR","D0337",3921,"Royal Valley Middle School",268,0,95,0,35,0,0.3,268,95,0.35449999999999998,0.3,0,0.3,null,false]
["D0340 - Jefferson West - Bldg HD AR","D0340",3970,"Jefferson West High",273,0,37,0,13.55,0,0,273,37,0.13550000000000001,0,0,0,null,false]
["D0340 - Jefferson West - Bldg HD AR","D0340",3972,"Jefferson West Middle",269,0,61,0,22.68,0,0,269,61,0.2268,0,0,0,null,false]
["D0340 - Jefferson West - Bldg HD AR","D0340",3975,"Jefferson West Elementary School",313,0,90,0,28.75,0,0,313,90,0.28749999999999998,0,0,0,null,false]
["D0349 - Stafford - Bldg HD AR","D0349",4158,"Stafford Elementary",95,0,53,0,55.79,5.6,0,95,53,0.55789999999999995,0,5.6,5.6,null,{"$f":"COUNTIF(C:C,C197)>1","v":false}]
["D0349 - Stafford - Bldg HD AR","D0349",4164,"Stafford Middle School/High School",101,0,49,0,48.51,0,5,101,49,0.48509999999999998,4.5999999999999996,0,4.5999999999999996,null,false]
["D0381 - Spearville - Bldg HD AR","D0381",5058,"Spearville Elem",149,0,36,0,24.16,0,0,149,36,0.24160000000000001,0,0,0,null,false]
["D0381 - Spearville - Bldg HD AR","D0381",5060,"Spearville Jr/Sr High",182,0,31,0,17.03,0,0,182,31,0.17030000000000001,0,0,0,null,false]
["D0389 - Eureka - Bldg HD AR","D0389",5268,"Eureka Jr/Sr High",280,0,132,0,47.14,0,11.2,280,132,0.47139999999999999,11.2,0,11.2,null,false]
["D0389 - Eureka - Bldg HD AR","D0389",5287,"Marshall Elementary School",390,0,236,0,60.51,24.8,0,390,236,0.60509999999999997,0,24.8,24.8,null,false]
["D0397 Centre - Bldg HD AR","D0397",5435,"Centre",197,0,69,0,35.03,0,0,197,69,0.3503,0,0,0,null,false]
["D0404 - Riverton - Bldg HD AR","D0404",5620,"Riverton Elem",332,0,149,0,44.88,0,10.3,332,149,0.44879999999999998,10.3,0,10.3,null,false]
["D0404 - Riverton - Bldg HD AR","D0404",5621,"Riverton Middle",172,0,77,0,44.77,0,5.3,172,77,0.44769999999999999,5.3,0,5.3,null,false]
["D0404 - Riverton - Bldg HD AR","D0404",5622,"Riverton High",234,0,86,0,36.75,0,1,234,86,0.36749999999999999,1.1000000000000001,0,1.1000000000000001,null,false]
["D0407 - Russell County - Bldg HD AR","D0407",5718,"Bickerdyke Elem",270,0,129,0,47.78,0,11.5,270,129,0.4778,11.5,0,11.5,null,false]
["D0407 - Russell County - Bldg HD AR","D0407",5720,"Simpson Elem",153,0,65,0,42.48,0,3.4,153,65,0.42480000000000001,3.4,0,3.4,null,false]
["D0407 - Russell County - Bldg HD AR","D0407",5722,"Ruppenthal Middle",182,0,74,0,41,0,2.9,182,74,0.40660000000000002,2.9,0,2.9,null,false]
["D0407 - Russell County - Bldg HD AR","D0407",5724,"Russell High",248,0,87,0,35.08,0,0,248,87,0.3508,0,0,0,null,false]
["D0415 - Hiawatha - Bldg HD AR","D0415",5936,"Hiawatha Elem",393,0,171,0,43.51,0,10,393,171,0.43509999999999999,10.199999999999999,0,10.199999999999999,null,false]
["D0415 - Hiawatha - Bldg HD AR","D0415",5940,"Hiawatha Sr High",239,0,81,0,33.89,0,0,239,81,0.33889999999999998,0,0,0,null,false]
["D0415 - Hiawatha - Bldg HD AR","D0415",5950,"Hiawatha Middle School",286,0,131,0,45.8,0,9.9,286,131,0.45800000000000002,9.9,0,9.9,null,false]
["D0430 - South Brown County - Bldg HD AR","D0430",6344,"Everest Middle",176,0,101,0,57.39,10.6,0,176,101,0.57389999999999997,0,10.6,10.6,null,false]
["D0430 - South Brown County - Bldg HD AR","D0430",6348,"Horton Elem",237,0,140,0,59.07,14.7,0,237,140,0.5907,0,14.7,14.7,null,false]
["D0430 - South Brown County - Bldg HD AR","D0430",6350,"Horton High",157,0,73,0,46.5,0,5.9,157,73,0.46500000000000002,5.9,0,5.9,null,false]
["D0460 - Hesston - Bldg HD AR","D0460",7206,"Hesston Elem",301,0,55,0,18.27,0,0,{"$f":"SUM(E217+F217)","v":301},{"$f":"SUM(G217+H217)","v":55},{"$f":"IF(ISERROR(M217/L217),0,M217/L217)","v":0.1827},{"$f":"IF(AND((N217-35%)>0,N217<50%),M217*(N217-35%)*0.7,0)","v":0},{"$f":"IF(N217>=50%,M217*10.5%,0)","v":0},{"$f":"MAX(O217,P217)","v":0},null,false]
["D0460 - Hesston - Bldg HD AR","D0460",7208,"Hesston Middle",249,0,49,0,19.68,0,0,249,49,0.1968,0,0,0,null,false]
["D0460 - Hesston - Bldg HD AR","D0460",7210,"Hesston High",262,0,35,0,13.36,0,0,262,35,0.1336,0,0,0,null,false]
["D0483 - Kismet-Plains - Bldg HD AR",{"$f":"LEFT(A220,5)","v":"D0483"},7798,"Kismet Elem",131,0,82,0,62.6,8.6,0,131,82,0.626,0,8.6,8.6,null,false]
["D0483 - Kismet-Plains - Bldg HD AR","D0483",7800,"Plains Elem",181,0,119,0,65.75,12.5,0,181,119,0.65749999999999997,0,12.5,12.5,null,false]
["D0483 - Kismet-Plains - Bldg HD AR","D0483",7804,"Southwestern Heights Jr/Sr High",338,0,210,0,62.13,22,0,338,210,0.62129999999999996,0,22.1,22.1,null,false]
["D0498 - Valley Heights - Bldg HD AR","D0498",8238,"Valley Heights Elem",146,0,53,0,36,0,0.5,146,53,0.36299999999999999,0.5,0,0.5,null,false]
["D0498 - Valley Heights - Bldg HD AR","D0498",8246,"Valley Heights Elem",93,0,31,0,33.33,0,0,93,31,0.33329999999999999,0,0,0,null,false]
["D0498 - Valley Heights - Bldg HD AR","D0498",8252,"Valley Heights Jr/Sr High",167,0,54,0,32,0,0,167,54,0.32340000000000002,0,0,0,null,false]
["D0503 - Parsons - Bldg HD AR","D0503",8594,"Parsons Middle School",263,0,156,0,59.32,16,0,263,156,0.59319999999999995,0,16.399999999999999,16.399999999999999,null,false]
["D0503 - Parsons - Bldg HD AR","D0503",8596,"Parsons Sr High",344,0,186,0,54.07,19.5,0,344,186,0.54069999999999996,0,19.5,19.5,null,false]
["D0503 - Parsons - Bldg HD AR","D0503",8602,"Garfield School",195,0,142,0,73,14.9,0,195,142,0.72819999999999996,0,14.9,14.9,null,false]
["D0503 - Parsons - Bldg HD AR","D0503",8603,"Guthridge School",195,0,130,0,66.67,13.6,0,195,130,0.66669999999999996,0,13.7,13.7,null,false]
["D0503 - Parsons - Bldg HD AR","D0503",8604,"Lincoln School",252,0,185,0,73.41,19,0,252,185,0.73409999999999997,0,19.399999999999999,19.399999999999999,null,false]
["D0508 - Baxter Springs - Bldg HD AR","D0508",8702,"Central Elem",290,0,152,0,52.41,16,0,290,152,0.52410000000000001,0,16,16,null,false]
["D0508 - Baxter Springs - Bldg HD AR","D0508",8704,"Lincoln Elem",232,0,139,0,59.91,14.6,0,232,139,0.59909999999999997,0,14.6,14.6,null,false]
["D0508 - Baxter Springs - Bldg HD AR","D0508",8710,"Baxter Springs High",429,0,193,0,44.99,0,13.5,429,193,0.44990000000000002,13.5,0,13.5,null,false]
["D0246 - Northeast - Bldg HD AR","D0246",1194,"Northeast Elem",315,0,185,0,58.73,19,0,{"$f":"SUM(E234+F234)","v":315},{"$f":"SUM(G234+H234)","v":185},{"$f":"IF(ISERROR(M234/L234),0,M234/L234)","v":0.58730000000000004},{"$f":"IF(AND((N234-35%)>0,N234<50%),M234*(N234-35%)*0.7,0)","v":0},{"$f":"IF(N234>=50%,M234*10.5%,0)","v":19.399999999999999},{"$f":"MAX(O234,P234)","v":19.399999999999999},null,false]
["D0246 - Northeast - Bldg HD AR","D0246",1198,"North East High",146,0,66,0,45.21,0,4.7,146,66,0.4521,4.7,0,4.7,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1414,"Village Elem",421,0,188,0,44.66,0,12.7,421,188,0.4466,12.7,0,12.7,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1416,"Walnut Elem",293,0,145,0,49.49,0,14.7,293,145,0.49490000000000001,14.7,0,14.7,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1418,"W A White Elem",275,0,170,0,61.82,18,0,275,170,0.61819999999999997,0,17.899999999999999,17.899999999999999,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1422,"Emporia Middle School",967,0,450,0,46.54,0,36.4,967,450,0.46539999999999998,36.4,0,36.4,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1424,"Emporia High",1539,0,595,0,39,0,15.2,1539,595,0.3866,15.2,0,15.2,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1428,"Logan Ave Elem",269,0,184,0,68,19.3,0,269,184,0.68400000000000005,0,19.3,19.3,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1429,"Riverside Elementary",426,0,311,0,73,33,0,426,311,0.73,0,32.700000000000003,32.700000000000003,null,false]
["D0253 - Emporia Bldg HD AR","D0253",1430,"Timmerman Elementary",409,0,123,0,30.07,0,0,409,123,0.30070000000000002,0,0,0,null,false]
["D0303 - Ness City - Bldg HD AR","D0303",2948,"Ness City Elem",137,0,46,0,33.58,0,0,137,46,0.33579999999999999,0,0,0,null,false]
["D0303 - Ness City - Bldg HD AR","D0303",2952,"Ness City High",150,0,46,0,30.67,0,0,150,46,0.30669999999999997,0,0,0,null,false]
["D0365 - Garnett - Bldg HD AR","D0365",4580,"Garnett Elementary School",460,0,182,0,39.57,0,5.8,460,182,0.3957,5.8,0,5.8,null,false]
["D0365 - Garnett - Bldg HD AR","D0365",4592,"Greeley Elem",47,0,22,0,46.81,0,1.8,47,22,0.46810000000000002,1.8,0,1.8,null,false]
["D0365 - Garnett - Bldg HD AR","D0365",4610,"Westphalia",59,0,10,0,16.95,0,0,59,10,0.16950000000000001,0,0,0,null,false]
["D0365 - Garnett - Bldg HD AR",{"$f":"LEFT(A249,5)","v":"D0365"},4612,"Anderson County Jr/Sr High School",456,0,134,0,29.39,0,0,456,134,0.29389999999999999,0,0,0,null,false]
["D0367 - Osawatomie - Bldg HD AR","D0367",4662,"Trojan Elem",410,0,237,0,57.8,24.9,0,410,237,0.57799999999999996,0,24.9,24.9,null,false]
["D0367 - Osawatomie - Bldg HD AR","D0367",4664,"Swenson Early Childhood Education Center",160,0,83,0,51.88,9,0,160,83,0.51880000000000004,0,8.6999999999999993,8.6999999999999993,null,false]
["D0367 - Osawatomie - Bldg HD AR","D0367",4665,"Osawatomie Middle School",233,0,125,0,53.65,13.1,0,233,125,0.53649999999999998,0,13.1,13.1,null,false]
["D0367 - Osawatomie - Bldg HD AR","D0367",4666,"Osawatomie High",344,0,160,0,46.51,0,12.9,344,160,0.46510000000000001,12.9,0,12.9,null,false]
["D0377 - Atchison County - Bldg HD AR","D0377",4889,"Atchison County Community Elementary School",245,0,74,0,30.2,0,0,245,74,0.30199999999999999,0,0,0,null,false]
["D0377 - Atchison County - Bldg HD AR","D0377",4891,"Atchison County Community JR/SR High",246,0,81,0,32.93,0,0,246,81,0.32929999999999998,0,0,0,null,false]
["D0409 - Atchison - Bldg HD AR","D0409",5761,"Atchison Elementary School",842,0,504,0,59.86,52.9,0,842,504,0.59860000000000002,0,52.9,52.9,null,false]
["D0409 - Atchison - Bldg HD AR","D0409",5770,"Atchison High School",447,0,195,0,43.62,0,11.8,447,195,0.43619999999999998,11.8,0,11.8,null,false]
["D0409 - Atchison - Bldg HD AR","D0409",5775,"Central School",38,0,29,0,76,3,0,38,29,0.76319999999999999,0,3,3,null,false]
["D0409 - Atchison - Bldg HD AR","D0409",5776,"Atchison Middle School",399,0,217,0,54.39,22.8,0,399,217,0.54390000000000005,0,22.8,22.8,null,false]
["D0202 Turner - Bldg HD AR","D0202",154,"Junction Elementary",281,0,162,0,57.65,17,0,{"$f":"SUM(E260+F260)","v":281},{"$f":"SUM(G260+H260)","v":162},{"$f":"IF(ISERROR(M260/L260),0,M260/L260)","v":0.57650000000000001},{"$f":"IF(AND((N260-35%)>0,N260<50%),M260*(N260-35%)*0.7,0)","v":0},{"$f":"IF(N260>=50%,M260*10.5%,0)","v":17},{"$f":"MAX(O260,P260)","v":17},null,false]
["D0202 Turner - Bldg HD AR","D0202",155,"Turner Sixth Grade Academy",327,0,222,0,67.89,23.3,0,327,222,0.67889999999999995,0,23.3,23.3,null,{"$f":"COUNTIF(C:C,C261)>1","v":false}]
["D0202 Turner - Bldg HD AR","D0202",157,"Midland Trail",572,0,369,0,65,39,0,572,369,0.64510000000000001,0,38.700000000000003,38.700000000000003,null,false]
["D0202 Turner - Bldg HD AR","D0202",160,"Oak Grove Elem",547,0,300,0,54.84,31.5,0,547,300,0.5484,0,31.5,31.5,null,false]
["D0202 Turner - Bldg HD AR","D0202",164,"Turner Elem",629,0,438,0,69.63,46,0,629,438,0.69630000000000003,0,46,46,null,false]
["D0202 Turner - Bldg HD AR","D0202",167,"Turner Middle School",648,0,419,0,64.66,44,0,648,419,0.64659999999999995,0,44,44,null,false]
["D0202 Turner - Bldg HD AR","D0202",168,"Turner High",1105,0,619,0,56.02,65,0,1105,619,0.56020000000000003,0,65,65,null,false]
["D0287 - West Franklin - Bldg HD AR",{"$f":"LEFT(A267,5)","v":"D0287"},2559,"Appanoose Elementary School",184,0,85,0,46.2,0,6.7,{"$f":"SUM(E267+F267)","v":184},{"$f":"SUM(G267+H267)","v":85},{"$f":"IF(ISERROR(M267/L267),0,M267/L267)","v":0.46200000000000002},{"$f":"IF(AND((N267-35%)>0,N267<50%),M267*(N267-35%)*0.7,0)","v":6.7},{"$f":"IF(N267>=50%,M267*10.5%,0)","v":0},{"$f":"MAX(O267,P267)","v":6.7},null,false]
["D0287 - West Franklin - Bldg HD AR","D0287",2562,"West Franklin Learning Center High - Charter",10,0,6,0,60,0.6,0,10,6,0.6,0,0.6,0.6,null,false]
["D0287 - West Franklin - Bldg HD AR","D0287",2563,"West Franklin Middle School",146,0,63,0,43.15,0,3.6,146,63,0.43149999999999999,3.6,0,3.6,null,false]
["D0287 - West Franklin - Bldg HD AR","D0287",2564,"Williamsburg Elementary School",99,0,49,0,49.49,0,5,99,49,0.49490000000000001,5,0,5,null,false]
["D0287 - West Franklin - Bldg HD AR","D0287",2569,"West Franklin High School",177,0,52,0,29.38,0,0,177,52,0.29380000000000001,0,0,0,null,false]
["D0344 - Plesanton - Bldg HD AR","D0344",4038,"Pleasanton Elem",189,0,75,0,39.68,0,2.5,189,75,0.39679999999999999,2.5,0,2.5,null,false]
["D0344 - Plesanton - Bldg HD AR","D0344",4040,"Pleasanton High",178,0,49,0,27.53,0,0,178,49,0.27529999999999999,0,0,0,null,false]
["D0362 - Prairie View - Bldg HD AR","D0362",4496,"Lacygne Elem",195,0,93,0,47.69,0,8,195,93,0.47689999999999999,8.3000000000000007,0,8.3000000000000007,null,false]
["D0362 - Prairie View - Bldg HD AR","D0362",4502,"Parker Elem",189,0,49,0,25.93,0,0,189,49,0.25929999999999997,0,0,0,null,false]
["D0362 - Prairie View - Bldg HD AR","D0362",4504,"Prairie View Middle",201,0,88,0,43.78,0,5.4,201,88,0.43780000000000002,5.4,0,5.4,null,false]
["D0362 - Prairie View - Bldg HD AR","D0362",4505,"Prairie View High",306,0,104,0,33.99,0,0,306,104,0.33989999999999998,0,0,0,null,false]
["D0376 Sterling - Bldg HD AR",{"$f":"LEFT(A278,5)","v":"D0376"},4864,"Sterling Grade School",266,0,92,0,35,0,0,266,92,0.34589999999999999,0,0,0,null,false]
["D0376 Sterling - Bldg HD AR","D0376",4866,"Sterling Junior High/Senior High",232,0,46,0,20,0,0,232,46,0.1983,0,0,0,null,false]
["D0438 - Skyline - Bldg HD AR","D0438",6559,"Skyline Elem",288,0,77,0,26.74,0,0,288,77,0.26740000000000003,0,0,0,null,false]
["D0438 - Skyline - Bldg HD AR","D0438",6560,"Skyline High",110,0,16,0,14.55,0,0,110,16,0.14549999999999999,0,0,0,null,false]
["D0469 - Lansing - Bldg HD AR","D0469",7420,"Lansing Middle 6-8",649,0,136,0,20.96,0,0,649,136,0.20960000000000001,0,0,0,null,false]
["D0469 - Lansing - Bldg HD AR","D0469",7423,"Lansing Elementary School",1126,0,274,0,24.33,0,0,1126,274,0.24329999999999999,0,0,0,null,false]
["D0469 - Lansing - Bldg HD AR","D0469",7426,"Lansing High 9-12",889,0,157,0,17.66,0,0,889,157,0.17660000000000001,0,0,0,null,false]
["D0206 - Remington - Whitewater - Bldg HD AR","D0206",260,"Frederic Remington High",177,0,33,0,18.64,0,0,{"$f":"SUM(E285+F285)","v":177},{"$f":"SUM(G285+H285)","v":33},{"$f":"IF(ISERROR(M285/L285),0,M285/L285)","v":0.18640000000000001},{"$f":"IF(AND((N285-35%)>0,N285<50%),M285*(N285-35%)*0.7,0)","v":0},{"$f":"IF(N285>=50%,M285*10.5%,0)","v":0},{"$f":"MAX(O285,P285)","v":0},null,false]
["D0206 - Remington - Whitewater - Bldg HD AR","D0206",272,"Remington Elementary at Potwin",192,0,52,0,27.08,0,0,192,52,0.27079999999999999,0,0,0,null,false]
["D0206 - Remington - Whitewater - Bldg HD AR","D0206",274,"Remington Middle School",152,0,39,0,25.66,0,0,152,39,0.25659999999999999,0,0,0,null,false]
["D0220 - Ashland - Bldg HD AR","D0220",552,"Ashland Elem",122,0,60,0,49.18,0,6,122,60,0.49180000000000001,6,0,6,null,false]
["D0220 - Ashland - Bldg HD AR","D0220",553,"Ashland Junior High School",31,0,11,0,35,0,0,31,11,0.3548,0,0,0,null,false]
["D0220 - Ashland - Bldg HD AR","D0220",554,"Ashland High",61,0,14,0,22.95,0,0,61,14,0.22950000000000001,0,0,0,null,false]
["D0363 - Holcomb - Bldg HD AR",{"$f":"LEFT(A291,5)","v":"D0363"},4516,"Holcomb Elem 3-5",224,0,99,0,44.2,0,6.4,{"$f":"SUM(E291+F291)","v":224},{"$f":"SUM(G291+H291)","v":99},{"$f":"IF(ISERROR(M291/L291),0,M291/L291)","v":0.442},{"$f":"IF(AND((N291-35%)>0,N291<50%),M291*(N291-35%)*0.7,0)","v":6.4},{"$f":"IF(N291>=50%,M291*10.5%,0)","v":0},{"$f":"MAX(O291,P291)","v":6.4},null,false]
["D0363 - Holcomb - Bldg HD AR","D0363",4517,"Holcomb Middle",256,0,100,0,39.06,0,2.8,256,100,0.3906,2.8,0,2.8,null,false]
["D0363 - Holcomb - Bldg HD AR","D0363",4518,"Holcomb High",266,0,92,0,35,0,0,266,92,0.34589999999999999,0,0,0,null,false]
["D0363 - Holcomb - Bldg HD AR","D0363",4519,"Wiley Elem",233,0,103,0,44.21,0,6.6,233,103,0.44209999999999999,6.6,0,6.6,null,false]
["D0386 - Madison Virgil - Bldg HD AR","D0386",5198,"Madison Elem",123,0,47,0,38.21,0,1,123,47,0.3821,1.1000000000000001,0,1.1000000000000001,null,false]
["D0386 - Madison Virgil - Bldg HD AR","D0386",5202,"Madison High",106,0,33,0,31.13,0,0,106,33,0.31130000000000002,0,0,0,null,false]
["D0399 - Paradise - Bldg HD AR","D0399",5486,"Natoma Elem",69,0,24,0,34.78,0,0,69,24,0.3478,0,0,0,null,false]
["D0399 - Paradise - Bldg HD AR","D0399",5488,"Natoma High (7-12)",47,0,13,0,27.66,0,0,47,13,0.27660000000000001,0,0,0,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6256,"Eisenhower Elem",305,0,178,0,58.36,18.7,0,305,178,0.58360000000000001,0,18.7,18.7,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6270,"Lincoln Elem",291,0,147,0,50.52,15.4,0,291,147,0.50519999999999998,0,15.4,15.4,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6274,"Park Elem",270,0,206,0,76.3,21.6,0,270,206,0.76300000000000001,0,21.6,21.6,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6276,"Riley Elem",354,0,308,0,87.01,32,0,354,308,0.87009999999999998,0,32.299999999999997,32.299999999999997,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6280,"Great Bend Middle School",411,0,233,0,56.69,24.5,0,411,233,0.56689999999999996,0,24.5,24.5,null,false]
["D0428 - Great Bend - Bldg HD AR","D0428",6284,"Great Bend High School",879,0,436,0,49.6,0,44.6,879,436,0.496,44.6,0,44.6,null,false]
["D0428 - Great Bend - Bldg HD AR",{"$f":"LEFT(A305,5)","v":"D0428"},6268,"Jefferson Elem",293,0,115,0,39.25,0,3.4,293,115,0.39250000000000002,3.4,0,3.4,null,false]
["D0477 - Ingalls - Bldg HD AR","D0477",7664,"Ingalls Elem",109,0,31,0,28.44,0,0,109,31,0.28439999999999999,0,0,0,null,false]
["D0477 - Ingalls - Bldg HD AR","D0477",7666,"Ingalls High School/Junior High",134,0,34,0,25.37,0,0,134,34,0.25369999999999998,0,0,0,null,false]
["D0283 - Elk Valley - Bldg HD AR","D0283",2470,"Elk Valley Elementary",74,0,58,0,78.38,6.1,0,{"$f":"SUM(E308+F308)","v":74},{"$f":"SUM(G308+H308)","v":58},{"$f":"IF(ISERROR(M308/L308),0,M308/L308)","v":0.78380000000000005},{"$f":"IF(AND((N308-35%)>0,N308<50%),M308*(N308-35%)*0.7,0)","v":0},{"$f":"IF(N308>=50%,M308*10.5%,0)","v":6.1},{"$f":"MAX(O308,P308)","v":6.1},null,false]
["D0283 - Elk Valley - Bldg HD AR","D0283",2472,"Elk Valley High School",31,0,19,0,61.29,2,0,31,19,0.6129,0,2,2,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6674,"Central Elem",261,0,217,0,83.14,22.8,0,{"$f":"SUM(E310+F310)","v":261},{"$f":"SUM(G310+H310)","v":217},{"$f":"IF(ISERROR(M310/L310),0,M310/L310)","v":0.83140000000000003},{"$f":"IF(AND((N310-35%)>0,N310<50%),M310*(N310-35%)*0.7,0)","v":0},{"$f":"IF(N310>=50%,M310*10.5%,0)","v":22.8},{"$f":"MAX(O310,P310)","v":22.8},null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6678,"Miller Elem",643,0,503,0,78.23,52.8,0,643,503,0.7823,0,52.8,52.8,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6680,"Northwest Elem",419,0,241,0,57.52,25.3,0,419,241,0.57520000000000004,0,25.3,25.3,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6682,"Sunnyside Elem",287,0,236,0,82.23,24.8,0,287,236,0.82230000000000003,0,24.8,24.8,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6684,"Dodge City Middle School",764,0,555,0,72.64,58.3,0,764,555,0.72640000000000005,0,58.3,58.3,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6685,"Ross Elementary School",567,0,299,0,52.73,31.4,0,567,299,0.52729999999999999,0,31.4,31.4,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6686,"Dodge City High School",1937,0,1186,0,61.23,124.5,0,1937,1186,0.61229999999999996,0,124.5,124.5,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6687,"Beeson Elementary",357,0,279,0,78,29.3,0,357,279,0.78149999999999997,0,29.3,29.3,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6688,"Linn Elementary",429,0,305,0,71,32,0,429,305,0.71099999999999997,0,32,32,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6689,"Soule Elementary School",397,0,267,0,67.25,28,0,397,267,0.67249999999999999,0,28,28,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6702,"Wilroads Gardens Elem",130,0,98,0,75.38,10.3,0,130,98,0.75380000000000003,0,10.3,10.3,null,false]
["D0443 - Dodge City - Bldg HD AR","D0443",6707,"Comanche Middle School",743,0,507,0,68,53.2,0,743,507,0.68240000000000001,0,53.2,53.2,null,false]
["D0489 - Hays - Bldg HD AR","D0489",7946,"Lincoln Elem",353,0,169,0,47.88,0,15.2,353,169,0.4788,15.2,0,15.2,null,false]
["D0489 - Hays - Bldg HD AR","D0489",7950,"Woodrow Wilson Elem",395,0,103,0,26.08,0,0,395,103,0.26079999999999998,0,0,0,null,false]
["D0489 - Hays - Bldg HD AR","D0489",7952,"Hays Middle School",679,0,199,0,29.31,0,0,679,199,0.29310000000000003,0,0,0,null,false]
["D0489 - Hays - Bldg HD AR","D0489",7954,"Hays High",815,0,217,0,26.63,0,0,815,217,0.26629999999999998,0,0,0,null,{"$f":"COUNTIF(C:C,C325)>1","v":false}]
["D0489 - Hays - Bldg HD AR","D0489",7956,"Kathryn O'Loughlin McCarthy Elem",390,0,120,0,30.77,0,0,390,120,0.30769999999999997,0,0,0,null,false]
["D0489 - Hays - Bldg HD AR","D0489",7959,"Roosevelt Elem",384,0,99,0,25.78,0,0,384,99,0.25779999999999997,0,0,0,null,false]
["D0348 - Baldwin City - Bldg HD AR","D0348",4141,"Baldwin Junior High School",314,0,90,0,28.66,0,0,{"$f":"SUM(E328+F328)","v":314},{"$f":"SUM(G328+H328)","v":90},{"$f":"IF(ISERROR(M328/L328),0,M328/L328)","v":0.28660000000000002},{"$f":"IF(AND((N328-35%)>0,N328<50%),M328*(N328-35%)*0.7,0)","v":0},{"$f":"IF(N328>=50%,M328*10.5%,0)","v":0},{"$f":"MAX(O328,P328)","v":0},null,false]
["D0348 - Baldwin City - Bldg HD AR","D0348",4142,"Baldwin High School",444,0,78,0,17.57,0,0,444,78,0.1757,0,0,0,null,false]
["D0348 - Baldwin City - Bldg HD AR","D0348",4150,"Baldwin Elementary Primary Center",322,0,81,0,25.16,0,0,322,81,0.25159999999999999,0,0,0,null,false]
["D0348 - Baldwin City - Bldg HD AR","D0348",4151,"Baldwin Elementary Intermediate Center",304,0,86,0,28.29,0,0,304,86,0.28289999999999998,0,0,0,null,false]
["D0360 - Caldwell - Bldg HD AR","D0360",4420,"Caldwell Elem",116,0,58,0,50,6.1,0,116,58,0.5,0,6.1,6.1,null,false]
["D0360 - Caldwell - Bldg HD AR","D0360",4422,"Caldwell Secondary School",135,0,51,0,37.78,0,1,135,51,0.37780000000000002,1,0,1,null,false]
["D0411 - Goessel - Bldg HD AR","D0411",5834,"Goessel Elem",128,0,30,0,23.44,0,0,128,30,0.2344,0,0,0,null,false]
["D0411 - Goessel - Bldg HD AR","D0411",5836,"Goessel High",173,0,33,0,19,0,0,173,33,0.1908,0,0,0,null,false]
["D0412 - Hoxie - Bldg HD AR","D0412",5852,"Hoxie Elem",226,0,51,0,22.57,0,0,226,51,0.22570000000000001,0,0,0,null,false]
["D0412 - Hoxie - Bldg HD AR","D0412",5854,"Hoxie High",179,0,34,0,19,0,0,179,34,0.18990000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8774,"East Antioch Elem",358,0,104,0,29.05,0,0,{"$f":"SUM(E338+F338)","v":358},{"$f":"SUM(G338+H338)","v":104},{"$f":"IF(ISERROR(M338/L338),0,M338/L338)","v":0.29049999999999998},{"$f":"IF(AND((N338-35%)>0,N338<50%),M338*(N338-35%)*0.7,0)","v":0},{"$f":"IF(N338>=50%,M338*10.5%,0)","v":0},{"$f":"MAX(O338,P338)","v":0},null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8782,"Belinder Elem",499,0,21,0,4.21,0,0,499,21,4.2099999999999999E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8784,"Bluejacket-Flint",410,0,141,0,34.39,0,0,410,141,0.34389999999999998,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8786,"Briarwood Elem",583,0,89,0,15.27,0,0,583,89,0.1527,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8788,"Brookridge Elem",567,0,189,0,33.33,0,0,567,189,0.33329999999999999,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8790,"Brookwood Elem",385,0,10,0,2.6,0,0,385,10,2.5999999999999999E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8791,"Christa McAuliffe Elem",405,0,51,0,12.59,0,0,405,51,0.12590000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8794,"Corinth Elem",564,0,16,0,2.84,0,0,564,16,2.8400000000000002E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8806,"Highlands Elem",326,0,36,0,11.04,0,0,326,36,0.1104,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8808,"John Diemer Elem",416,0,113,0,27.16,0,0,416,113,0.27160000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR",{"$f":"LEFT(A348,5)","v":"D0512"},8816,"Ray Marsh Elem",540,0,80,0,14.81,0,0,540,80,0.14810000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8819,"Mill Creek Elem",431,0,29,0,6.73,0,0,431,29,6.7299999999999999E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8824,"Oak Park-Carpenter Elementary",522,0,75,0,14.37,0,0,522,75,0.14369999999999999,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8832,"Prairie Elem",451,0,6,0,1.33,0,0,451,6,1.3299999999999999E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8834,"Rhein Benninghoven Elem",524,0,136,0,25.95,0,0,524,136,0.25950000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8844,"Rushton Elem",360,0,120,0,33.33,0,0,360,120,0.33329999999999999,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8846,"Santa Fe Trail Elem",286,0,65,0,22.73,0,0,286,65,0.2273,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8857,"Sunflower Elem",542,0,131,0,24.17,0,0,542,131,0.2417,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8858,"Tomahawk Elem",306,0,84,0,27.45,0,0,306,84,0.27450000000000002,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8860,"Trailwood Elem",459,0,31,0,6.75,0,0,459,31,6.7500000000000004E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8864,"Westwood View Elem",308,0,20,0,6.49,0,0,308,20,6.4899999999999999E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8874,"Indian Hills Middle",836,0,70,0,8,0,0,836,70,8.3699999999999997E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8880,"Indian Woods Middle",715,0,173,0,24.2,0,0,715,173,0.24199999999999999,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8884,"Trailridge Middle",779,0,217,0,27.86,0,0,779,217,0.27860000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8886,"Shawnee Mission East High",1806,0,92,0,5.09,0,0,1806,92,5.0900000000000001E-2,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8888,"Shawnee Mission North High",1524,0,532,0,35,0,0,1524,532,0.34910000000000002,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8890,"Shawnee Mission Northwest High",1676,0,372,0,22.2,0,0,1676,372,0.222,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8892,"Shawnee Mission South High",1522,0,316,0,20.76,0,0,1522,316,0.20760000000000001,0,0,0,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8894,"Shawnee Mission West High",1762,0,576,0,32.69,0,0,1762,576,0.32690000000000002,0,0,0,null,false]
["D0215 - Lakin - Bldg HD AR","D0215",466,"Lakin Elem",285,0,134,0,47.02,0,11.3,{"$f":"SUM(E367+F367)","v":285},{"$f":"SUM(G367+H367)","v":134},{"$f":"IF(ISERROR(M367/L367),0,M367/L367)","v":0.47020000000000001},{"$f":"IF(AND((N367-35%)>0,N367<50%),M367*(N367-35%)*0.7,0)","v":11.3},{"$f":"IF(N367>=50%,M367*10.5%,0)","v":0},{"$f":"MAX(O367,P367)","v":11.3},null,false]
["D0215 - Lakin - Bldg HD AR","D0215",467,"Lakin Middle",201,0,88,0,43.78,0,5.4,201,88,0.43780000000000002,5.4,0,5.4,null,false]
["D0215 - Lakin - Bldg HD AR","D0215",468,"Lakin High",171,0,65,0,38.01,0,1.4,171,65,0.38009999999999999,1.4,0,1.4,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8776,"Apache Elem",598,0,324,0,54.18,34,0,598,324,0.54179999999999995,0,34,34,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8787,"Broken Arrow Elem",439,0,190,0,43.28,0,11,439,190,0.43280000000000002,11,0,11,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8793,"Comanche Elem",493,0,338,0,68.56,35.5,0,493,338,0.68559999999999999,0,35.5,35.5,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8796,"Crestview Elem",361,0,165,0,45.71,0,12.4,361,165,0.45710000000000001,12.4,0,12.4,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8812,"Shawanoe Elem",483,0,310,0,64,32.5,0,483,310,0.64180000000000004,0,32.6,32.6,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8815,"Merriam Park Elementary",456,0,200,0,43.86,0,12.4,456,200,0.43859999999999999,12.4,0,12.4,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8822,"Nieman Elem",502,0,247,0,49.2,0,24.6,502,247,0.49199999999999999,24.6,0,24.6,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8826,"Overland Park Elem",402,0,171,0,42.54,0,9,402,171,0.4254,9,0,9,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8828,"Pawnee Elem",481,0,170,0,35,0,0.4,481,170,0.35339999999999999,0.4,0,0.4,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8836,"Rising Star Elem",545,0,219,0,40.18,0,7.9,545,219,0.40179999999999999,7.9,0,7.9,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8838,"Roesland Elem",348,0,126,0,36.21,0,1,348,126,0.36209999999999998,1.1000000000000001,0,1.1000000000000001,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8842,"Rosehill Elem",530,0,256,0,48.3,0,23.8,530,256,0.48299999999999998,23.8,0,23.8,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8868,"Westridge Middle",830,0,296,0,36,0,1.4,830,296,0.35659999999999997,1.4,0,1.4,null,false]
["D0512 - Shawnee Mission - Bldg HD AR","D0512",8870,"Hocker Grove Middle",800,0,314,0,39.25,0,9,800,314,0.39250000000000002,9.3000000000000007,0,9.3000000000000007,null,false]
["D0102 - Cimmarron-Ensign - Bldg HD AR","D0102",124,"Cimarron Elem",356,0,131,0,37,0,1.7,{"$f":"SUM(E384+F384)","v":356},{"$f":"SUM(G384+H384)","v":131},{"$f":"IF(ISERROR(M384/L384),0,M384/L384)","v":0.36799999999999999},{"$f":"IF(AND((N384-35%)>0,N384<50%),M384*(N384-35%)*0.7,0)","v":1.7},{"$f":"IF(N384>=50%,M384*10.5%,0)","v":0},{"$f":"MAX(O384,P384)","v":1.7},null,false]
["D0102 - Cimmarron-Ensign - Bldg HD AR","D0102",125,"Cimarron High",298,0,84,0,28.19,0,0,298,84,0.28189999999999998,0,0,0,null,false]
["D0226 - Meade - Bldg HD AR","D0226",700,"Meade Elem",281,0,107,0,38.08,0,2,281,107,0.38080000000000003,2.2999999999999998,0,2.2999999999999998,null,false]
["D0226 - Meade - Bldg HD AR","D0226",702,"Meade High",152,0,35,0,23.03,0,0,152,35,0.2303,0,0,0,null,false]
["D0239 - North Ottawa - Bldg HD AR",{"$f":"LEFT(A388,5)","v":"D0239"},1060,"Minneapolis Elementary",338,0,112,0,33.14,0,0,338,112,0.33139999999999997,0,0,0,null,false]
["D0239 - North Ottawa - Bldg HD AR","D0239",1064,"Minneapolis High",275,0,70,0,25.45,0,0,275,70,0.2545,0,0,0,null,{"$f":"COUNTIF(C:C,C389)>1","v":false}]
["D0244 - Burlington - Bldg HD AR","D0244",1154,"Burlington High",288,0,76,0,26.39,0,0,288,76,0.26390000000000002,0,0,0,null,false]
["D0244 - Burlington - Bldg HD AR","D0244",1163,"Burlington Elementary School",306,0,102,0,33.33,0,0,306,102,0.33329999999999999,0,0,0,null,false]
["D0244 - Burlington - Bldg HD AR","D0244",1165,"Burlington Middle School 5 - 8",273,0,91,0,33.33,0,0,273,91,0.33329999999999999,0,0,0,null,false]
["D0284 - Chase Co - Bldg HD AR","D0284",2489,"Chase County Junior Senior High School",142,0,34,0,23.94,0,0,142,34,0.2394,0,0,0,null,false]
["D0284 - Chase Co - Bldg HD AR","D0284",2491,"Chase County Elementary School",179,0,43,0,24.02,0,0,179,43,0.2402,0,0,0,null,false]
["D0306 - Southeast of Saline - Bldg HD AR","D0306",3052,"Southeast Saline High",301,0,40,0,13.29,0,0,301,40,0.13289999999999999,0,0,0,null,false]
["D0306 - Southeast of Saline - Bldg HD AR","D0306",3056,"Southeast Saline Elem",360,0,64,0,17.78,0,0,360,64,0.17780000000000001,0,0,0,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4260,"Eisenhower Elem",282,0,84,0,29.79,0,0,282,84,0.2979,0,0,0,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4265,"Kennedy Elem",186,0,118,0,63.44,12.4,0,186,118,0.63439999999999996,0,12.4,12.4,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4266,"Lincoln Elem",178,0,114,0,64.040000000000006,12,0,178,114,0.64039999999999997,0,12,12,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4274,"Washington Elem",108,0,60,0,55.56,6.3,0,108,60,0.55559999999999998,0,6.3,6.3,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4276,"Wellington Middle School",340,0,152,0,44.71,0,10.3,340,152,0.4471,10.3,0,10.3,null,false]
["D0353 - Wellington - Bldg HD AR","D0353",4280,"Wellington High School",466,0,160,0,34.33,0,0,466,160,0.34329999999999999,0,0,0,null,false]
["D0449 - Easton - Bldg HD AR","D0449",6917,"Pleasant Ridge Middle",158,0,31,0,19.62,0,0,158,31,0.19620000000000001,0,0,0,null,false]
["D0449 - Easton - Bldg HD AR","D0449",6918,"Pleasant Ridge High",227,0,38,0,16.739999999999998,0,0,227,38,0.16739999999999999,0,0,0,null,false]
["D0449 - Easton - Bldg HD AR","D0449",6919,"Pleasant Ridge Elementary",243,0,51,0,20.99,0,0,243,51,0.2099,0,0,0,null,false]
["D0217 - Rolla - Bldg HD AR","D0217",496,"Rolla Elem (PreK-5)",40,0,16,0,40,0,0.6,{"$f":"SUM(E406+F406)","v":40},{"$f":"SUM(G406+H406)","v":16},{"$f":"IF(ISERROR(M406/L406),0,M406/L406)","v":0.4},{"$f":"IF(AND((N406-35%)>0,N406<50%),M406*(N406-35%)*0.7,0)","v":0.6},{"$f":"IF(N406>=50%,M406*10.5%,0)","v":0},{"$f":"MAX(O406,P406)","v":0.6},null,false]
["D0217 - Rolla - Bldg HD AR","D0217",498,"Rolla JH/HS (6-12)",75,0,23,0,30.67,0,0,75,23,0.30669999999999997,0,0,0,null,false]
["D0358 - Oxford - Bldg HD AR","D0358",4388,"Oxford Elem",177,0,80,0,45.2,0,5.7,{"$f":"SUM(E408+F408)","v":177},{"$f":"SUM(G408+H408)","v":80},{"$f":"IF(ISERROR(M408/L408),0,M408/L408)","v":0.45200000000000001},{"$f":"IF(AND((N408-35%)>0,N408<50%),M408*(N408-35%)*0.7,0)","v":5.7},{"$f":"IF(N408>=50%,M408*10.5%,0)","v":0},{"$f":"MAX(O408,P408)","v":5.7},null,false]
["D0358 - Oxford - Bldg HD AR","D0358",4390,"Oxford Jr/Sr High",202,0,45,0,22.28,0,0,202,45,0.2228,0,0,0,null,false]
["D0410 - Durham - Hillsboro - LeHigh - Bldg HD AR","D0410",5812,"Hillsboro Elem",290,0,81,0,27.93,0,0,290,81,0.27929999999999999,0,0,0,null,false]
["D0410 - Durham - Hillsboro - LeHigh - Bldg HD AR","D0410",5814,"Hillsboro Middle/High School",287,0,73,0,25.44,0,0,287,73,0.25440000000000002,0,0,0,null,false]
["D0218 - Elkhart - Bldg HD AR","D0218",514,"Elkhart Middle School",135,0,55,0,40.74,0,2.2000000000000002,{"$f":"SUM(E412+F412)","v":135},{"$f":"SUM(G412+H412)","v":55},{"$f":"IF(ISERROR(M412/L412),0,M412/L412)","v":0.40739999999999998},{"$f":"IF(AND((N412-35%)>0,N412<50%),M412*(N412-35%)*0.7,0)","v":2.2000000000000002},{"$f":"IF(N412>=50%,M412*10.5%,0)","v":0},{"$f":"MAX(O412,P412)","v":2.2000000000000002},null,false]
["D0218 - Elkhart - Bldg HD AR","D0218",516,"Elkhart Elem",153,0,79,0,51.63,8.3000000000000007,0,153,79,0.51629999999999998,0,8.3000000000000007,8.3000000000000007,null,false]
["D0218 - Elkhart - Bldg HD AR","D0218",520,"Elkhart High",124,0,41,0,33.06,0,0,124,41,0.3306,0,0,0,null,false]
["D0218 - Elkhart - Bldg HD AR","D0218",525,"Point Rock Alternative",38,0,6,0,15.79,0,0,38,6,0.15790000000000001,0,0,0,null,false]
["D0315 - Colby - Bldg HD AR","D0315",3290,"Colby Elem",340,0,119,0,35,0,0,340,119,0.35,0,0,0,null,false]
["D0315 - Colby - Bldg HD AR","D0315",3292,"Colby Middle School",271,0,66,0,24.35,0,0,271,66,0.24349999999999999,0,0,0,null,false]
["D0315 - Colby - Bldg HD AR","D0315",3294,"Colby Senior High",286,0,47,0,16.43,0,0,286,47,0.1643,0,0,0,null,false]
["D0371 -Montezuma - Bldg HD AR","D0371",4762,"Montezuma Elem",86,0,26,0,30.23,0,0,{"$f":"SUM(E419+F419)","v":86},{"$f":"SUM(G419+H419)","v":26},{"$f":"IF(ISERROR(M419/L419),0,M419/L419)","v":0.30230000000000001},{"$f":"IF(AND((N419-35%)>0,N419<50%),M419*(N419-35%)*0.7,0)","v":0},{"$f":"IF(N419>=50%,M419*10.5%,0)","v":0},{"$f":"MAX(O419,P419)","v":0},null,false]
["D0371 -Montezuma - Bldg HD AR","D0371",4764,"South Gray High",64,0,16,0,25,0,0,64,16,0.25,0,0,0,null,false]
["D0375 - Circle - Bldg HD AR","D0375",4850,"Circle Benton Elementary",206,0,35,0,16.989999999999998,0,0,{"$f":"SUM(E421+F421)","v":206},{"$f":"SUM(G421+H421)","v":35},{"$f":"IF(ISERROR(M421/L421),0,M421/L421)","v":0.1699},{"$f":"IF(AND((N421-35%)>0,N421<50%),M421*(N421-35%)*0.7,0)","v":0},{"$f":"IF(N421>=50%,M421*10.5%,0)","v":0},{"$f":"MAX(O421,P421)","v":0},null,false]
["D0375 - Circle - Bldg HD AR","D0375",4852,"Circle High",586,0,99,0,16.89,0,0,586,99,0.16889999999999999,0,0,0,null,false]
["D0375 - Circle - Bldg HD AR","D0375",4854,"Circle Oil Hill Elementary",262,0,74,0,28.24,0,0,262,74,0.28239999999999998,0,0,0,null,false]
["D0375 - Circle - Bldg HD AR","D0375",4856,"Circle Towanda Elementary",274,0,95,0,34.67,0,0,274,95,0.34670000000000001,0,0,0,null,false]
["D0375 - Circle - Bldg HD AR","D0375",4859,"Circle Middle School",278,0,61,0,21.94,0,0,278,61,0.21940000000000001,0,0,0,null,false]
["D0375 - Circle - Bldg HD AR","D0375",4876,"Circle Greenwich Elementary",264,0,27,0,10.23,0,0,264,27,0.1023,0,0,0,null,false]
["D0105 - Rawlins - Bldg HD AR",{"$f":"LEFT(A427,5)","v":"D0105"},3348,"Rawlins County Elementary",199,0,79,0,39.700000000000003,0,2.6,{"$f":"SUM(E427+F427)","v":199},{"$f":"SUM(G427+H427)","v":79},{"$f":"IF(ISERROR(M427/L427),0,M427/L427)","v":0.39700000000000002},{"$f":"IF(AND((N427-35%)>0,N427<50%),M427*(N427-35%)*0.7,0)","v":2.6},{"$f":"IF(N427>=50%,M427*10.5%,0)","v":0},{"$f":"MAX(O427,P427)","v":2.6},null,false]
["D0105 - Rawlins - Bldg HD AR","D0105",3350,"Rawlins County Jr/Sr High School",135,0,39,0,28.89,0,0,135,39,0.28889999999999999,0,0,0,null,false]
["D0216 - Deerfield - Bldg HD AR","D0216",482,"Deerfield Elem",118,0,72,0,61.02,7.6,0,118,72,0.61019999999999996,0,7.6,7.6,null,false]
["D0216 - Deerfield - Bldg HD AR","D0216",483,"Deerfield Middle School",28,0,19,0,67.86,2,0,28,19,0.67859999999999998,0,2,2,null,false]
["D0216 - Deerfield - Bldg HD AR","D0216",484,"Deerfield High",50,0,27,0,54,2.8,0,50,27,0.54,0,2.8,2.8,null,false]
["D0243 - Lebo-Waverly - Bldg HD AR","D0243",1134,"Lebo Elem",111,0,33,0,29.73,0,0,111,33,0.29730000000000001,0,0,0,null,false]
["D0243 - Lebo-Waverly - Bldg HD AR","D0243",1136,"Lebo High",131,0,48,0,36.64,0,0.6,131,48,0.3664,0.6,0,0.6,null,false]
["D0243 - Lebo-Waverly - Bldg HD AR","D0243",1138,"Waverly Elem",87,0,25,0,28.74,0,0,87,25,0.28739999999999999,0,0,0,null,false]
["D0243 - Lebo-Waverly - Bldg HD AR","D0243",1140,"Waverly High",94,0,31,0,32.979999999999997,0,0,94,31,0.32979999999999998,0,0,0,null,false]
["D0258 - Humboldt - Bldg HD AR","D0258",1592,"Humboldt High School",175,0,54,0,30.86,0,0,175,54,0.30859999999999999,0,0,0,null,false]
["D0258 - Humboldt - Bldg HD AR","D0258",1596,"Humboldt Elementary School",291,0,109,0,37.46,0,1.9,291,109,0.37459999999999999,1.9,0,1.9,null,false]
["D0258 - Humboldt - Bldg HD AR","D0258",1600,"Humboldt Middle School",134,0,54,0,40.299999999999997,0,2,134,54,0.40300000000000002,2,0,2,null,false]
["D0268 - Cheney - Bldg HD AR","D0268",2090,"Cheney Elem",379,0,86,0,22.69,0,0,379,86,0.22689999999999999,0,0,0,null,false]
["D0268 - Cheney - Bldg HD AR",{"$f":"LEFT(A440,5)","v":"D0268"},2091,"Cheney Middle School 6-8",175,0,39,0,22.29,0,0,175,39,0.22289999999999999,0,0,0,null,false]
["D0268 - Cheney - Bldg HD AR","D0268",2092,"Cheney High",245,0,36,0,14.69,0,0,245,36,0.1469,0,0,0,null,false]
["D0273 - Beloit - Bldg HD AR","D0273",2214,"Beloit Elem",431,0,147,0,34.11,0,0,431,147,0.34110000000000001,0,0,0,null,false]
["D0273 - Beloit - Bldg HD AR","D0273",2218,"Beloit Jr-Sr High",349,0,89,0,25.5,0,0,349,89,0.255,0,0,0,null,false]
["D0288 - Central Heights - Bldg HD AR","D0288",2584,"Central Heights High",271,0,134,0,49.45,0,13.6,271,134,0.4945,13.6,0,13.6,null,false]
["D0288 - Central Heights - Bldg HD AR","D0288",2585,"Central Heights Elem",273,0,150,0,54.95,15.7,0,273,150,0.54949999999999999,0,15.8,15.8,null,false]
["D0289 - Wellsville - Bldg HD AR","D0289",2620,"Wellsville Elem",355,0,74,0,20.85,0,0,355,74,0.20849999999999999,0,0,0,null,false]
["D0289 - Wellsville - Bldg HD AR","D0289",2621,"Wellsville Middle School",173,0,46,0,26.59,0,0,173,46,0.26590000000000003,0,0,0,null,false]
["D0289 - Wellsville - Bldg HD AR","D0289",2622,"Wellsville High",256,0,54,0,21.09,0,0,256,54,0.2109,0,0,0,null,false]
["D0291 - Grinnell - Bldg HD AR","D0291",2666,"Grinnell Grade School",28,0,4,0,14.29,0,0,28,4,0.1429,0,0,0,null,false]
["D0291 - Grinnell - Bldg HD AR","D0291",2671,"Grinnell Middle School",20,0,6,0,30,0,0,20,6,0.3,0,0,0,null,false]
["D0292 - Wheatland - Bldg HD AR","D0292",2689,"Wheatland Elementary School",43,0,15,0,34.880000000000003,0,0,43,15,0.3488,0,0,0,null,false]
["D0292 - Wheatland - Bldg HD AR","D0292",2691,"Wheatland High School",34,0,6,0,17.649999999999999,0,0,34,6,0.17649999999999999,0,0,0,null,false]
["D0294 - Oberlin - Bldg HD AR","D0294",2740,"Decatur Community Jr/Sr High",151,0,35,0,23.18,0,0,151,35,0.23180000000000001,0,0,0,null,{"$f":"COUNTIF(C:C,C453)>1","v":false}]
["D0294 - Oberlin - Bldg HD AR","D0294",2738,"Oberlin Elementary",194,0,78,0,40.21,0,2.8,194,78,0.40210000000000001,2.8,0,2.8,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3101,"Hutchinson Magnet School at Allen",283,0,138,0,48.76,0,13.3,283,138,0.48759999999999998,13.3,0,13.3,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3102,"Avenue A Elementary",138,0,107,0,77.540000000000006,11.2,0,138,107,0.77539999999999998,0,11.2,11.2,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3106,"Faris Elementary",277,0,213,0,76.900000000000006,22.4,0,277,213,0.76900000000000002,0,22.4,22.4,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3108,"Graber Elementary",333,0,172,0,51.65,18.100000000000001,0,333,172,0.51649999999999996,0,18.100000000000001,18.100000000000001,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3114,"Lincoln Elementary School",297,0,228,0,76.77,23.9,0,297,228,0.76770000000000005,0,23.9,23.9,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3116,"McCandless Elementary",226,0,168,0,74.34,17.600000000000001,0,226,168,0.74339999999999995,0,17.600000000000001,17.600000000000001,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3118,"Morgan Elementary",422,0,166,0,39.340000000000003,0,5,422,166,0.39340000000000003,5,0,5,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3124,"Wiley Elementary",306,0,122,0,39.869999999999997,0,4.2,306,122,0.3987,4.2,0,4.2,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3130,"Hutchinson Middle School 8",358,0,206,0,57.54,21.6,0,358,206,0.57540000000000002,0,21.6,21.6,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3134,"Hutchinson High School",1428,0,695,0,48.67,0,66.5,1428,695,0.48670000000000002,66.5,0,66.5,null,false]
["D0308 - Hutchinson - Bldg HD AR","D0308",3139,"Hutchinson Middle School 7",304,0,167,0,54.93,17.5,0,304,167,0.54930000000000001,0,17.5,17.5,null,false]
["D0321 - Kaw Valley - Bldg HD AR","D0321",3426,"Rossville Elem",274,0,79,0,28.83,0,0,274,79,0.2883,0,0,0,null,false]
["D0321 - Kaw Valley - Bldg HD AR","D0321",3428,"Rossville Jr.-Sr. High School",259,0,57,0,22.01,0,0,259,57,0.22009999999999999,0,0,0,null,false]
["D0321 - Kaw Valley - Bldg HD AR","D0321",3430,"St Marys Elem",318,0,104,0,32.700000000000003,0,0,318,104,0.32700000000000001,0,0,0,null,false]
["D0321 - Kaw Valley - Bldg HD AR","D0321",3432,"St. Marys Junior Senior High",281,0,73,0,25.98,0,0,281,73,0.25979999999999998,0,0,0,null,false]
["D0332 - Cunningham - Bldg HD AR","D0332",3748,"Cunningham Elem",100,0,25,0,25,0,0,100,25,0.25,0,0,0,null,false]
["D0332 - Cunningham - Bldg HD AR","D0332",3750,"Cunningham High",63,0,24,0,38.1,0,0.5,{"$f":"SUM(E471+F471)","v":63},{"$f":"SUM(G471+H471)","v":24},{"$f":"IF(ISERROR(M471/L471),0,M471/L471)","v":0.38100000000000001},{"$f":"IF(AND((N471-35%)>0,N471<50%),M471*(N471-35%)*0.7,0)","v":0.5},{"$f":"IF(N471>=50%,M471*10.5%,0)","v":0},{"$f":"MAX(O471,P471)","v":0.5},null,false]
["D0333 - Concordia - Bldg HD AR","D0333",3780,"Concordia Elementary",498,0,218,0,43.78,0,13.4,498,218,0.43780000000000002,13.4,0,13.4,null,false]
["D0333 - Concordia - Bldg HD AR","D0333",3793,"Concordia Middle",153,0,54,0,35.29,0,0.1,153,54,0.35289999999999999,0.1,0,0.1,null,false]
["D0333 - Concordia - Bldg HD AR","D0333",3794,"Concordia Jr-Sr High",454,0,143,0,31.5,0,0,454,143,0.315,0,0,0,null,false]
["D0359 - Argonia - Bldg HD AR",{"$f":"LEFT(A475,5)","v":"D0359"},4404,"Argonia Elem",90,0,42,0,46.67,0,3.4,90,42,0.4667,3.4,0,3.4,null,false]
["D0359 - Argonia - Bldg HD AR","D0359",4406,"Argonia High",87,0,23,0,26.44,0,0,87,23,0.26440000000000002,0,0,0,null,false]
["D0378 - Riley - Bldg HD AR","D0378",4950,"Riley County Grade School",445,0,79,0,17.75,0,0,445,79,0.17749999999999999,0,0,0,null,false]
["D0378 - Riley - Bldg HD AR","D0378",4952,"Riley County High School",220,0,40,0,18.18,0,0,220,40,0.18179999999999999,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",4970,"Garfield Elem",186,0,59,0,31.72,0,0,186,59,0.31719999999999998,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",4972,"Lincoln Elem",360,0,122,0,33.89,0,0,360,122,0.33889999999999998,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",4974,"Clay Center Community Middle",256,0,84,0,32.81,0,0,256,84,0.3281,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",4976,"Clay Center Community High",304,0,71,0,23.36,0,0,304,71,0.2336,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",5014,"Wakefield Elem",125,0,36,0,28.8,0,0,125,36,0.28799999999999998,0,0,0,null,false]
["D0379 - Clay Center - Bldg HD AR","D0379",5016,"Wakefield High",70,0,12,0,17.14,0,0,70,12,0.1714,0,0,0,null,false]
["D0380 - Vermillion - Bldg HD AR","D0380",5032,"Centralia Elem",163,0,25,0,15.34,0,0,163,25,0.15340000000000001,0,0,0,null,false]
["D0380 - Vermillion - Bldg HD AR","D0380",5034,"Centralia High",127,0,19,0,14.96,0,0,127,19,0.14960000000000001,0,0,0,null,false]
["D0380 - Vermillion - Bldg HD AR","D0380",5036,"Frankfort Elem",158,0,42,0,26.58,0,0,158,42,0.26579999999999998,0,0,0,null,false]
["D0380 - Vermillion - Bldg HD AR","D0380",5038,"Frankfort High",100,0,18,0,18,0,0,100,18,0.18,0,0,0,null,false]
["D0392 - Osborne - Bldg HD AR","D0392",5332,"Osborne Elem",164,0,69,0,42.07,0,3.4,164,69,0.42070000000000002,3.4,0,3.4,null,false]
["D0392 - Osborne - Bldg HD AR","D0392",5334,"Osborne Junior/Senior High",114,0,45,0,39.47,0,1.4,114,45,0.3947,1.4,0,1.4,null,false]
["D0394 - Rose Hill - Bldg HD AR","D0394",5370,"Rose Hill Primary",352,0,99,0,28.13,0,0,352,99,0.28129999999999999,0,0,0,null,false]
["D0394 - Rose Hill - Bldg HD AR","D0394",5371,"Rose Hill Middle",334,0,82,0,24.55,0,0,334,82,0.2455,0,0,0,null,false]
["D0394 - Rose Hill - Bldg HD AR","D0394",5372,"Rose Hill High",518,0,70,0,13.51,0,0,518,70,0.1351,0,0,0,null,false]
["D0394 - Rose Hill - Bldg HD AR","D0394",5374,"Rose Hill Intermediate",369,0,98,0,26.56,0,0,369,98,0.2656,0,0,0,null,false]
["D0395 - Lacrosse - Bldg HD AR","D0395",5389,"La Crosse Elementary",148,0,57,0,38.51,0,1.4,148,57,0.3851,1.4,0,1.4,null,false]
["D0395 - Lacrosse - Bldg HD AR","D0395",5390,"La Crosse High",93,0,35,0,37.630000000000003,0,0.6,93,35,0.37630000000000002,0.6,0,0.6,null,false]
["D0395 - Lacrosse - Bldg HD AR","D0395",5396,"La Crosse Middle School",46,0,19,0,41.3,0,0.8,46,19,0.41299999999999998,0.8,0,0.8,null,false]
["D0398 - Peabody-Burns - Bldg HD AR","D0398",5460,"Peabody-Burns Elementary",104,0,51,0,49.04,0,5,104,51,0.4904,5,0,5,null,false]
["D0398 - Peabody-Burns - Bldg HD AR","D0398",5462,"Peabody-Burns Jr/Sr High School",145,0,51,0,35.17,0,0.1,145,51,0.35170000000000001,0.1,0,0.1,null,false]
["D0416 - Louisburg - Bldg HD AR","D0416",5970,"Broadmoor Elementary",398,0,74,0,18.59,0,0,398,74,0.18590000000000001,0,0,0,null,false]
["D0416 - Louisburg - Bldg HD AR","D0416",5972,"Louisburg High",527,0,66,0,12.52,0,0,527,66,0.12520000000000001,0,0,0,null,false]
["D0416 - Louisburg - Bldg HD AR","D0416",5978,"Louisburg Middle",405,0,73,0,18.02,0,0,405,73,0.1802,0,0,0,null,false]
["D0416 - Louisburg - Bldg HD AR",{"$f":"LEFT(A503,5)","v":"D0416"},5980,"Rockville Elementary School",375,0,62,0,16.53,0,0,375,62,0.1653,0,0,0,null,false]
["D0454 - Burlingame - Bldg HD AR","D0454",7057,"Burlingame Elementary",146,0,47,0,32.19,0,0,{"$f":"SUM(E504+F504)","v":146},{"$f":"SUM(G504+H504)","v":47},{"$f":"IF(ISERROR(M504/L504),0,M504/L504)","v":0.32190000000000002},{"$f":"IF(AND((N504-35%)>0,N504<50%),M504*(N504-35%)*0.7,0)","v":0},{"$f":"IF(N504>=50%,M504*10.5%,0)","v":0},{"$f":"MAX(O504,P504)","v":0},null,false]
["D0454 - Burlingame - Bldg HD AR","D0454",7058,"Burlingame Junior/Senior High",150,0,49,0,32.67,0,0,150,49,0.32669999999999999,0,0,0,null,false]
["D0462 - Central - Bldg HD AR","D0462",7246,"Central Elem",155,0,75,0,48.39,0,7,155,75,0.4839,7,0,7,null,false]
["D0462 - Central - Bldg HD AR","D0462",7254,"Central Jr-Sr High",153,0,69,0,45.1,0,4.9000000000000004,153,69,0.45100000000000001,4.9000000000000004,0,4.9000000000000004,null,false]
["D0484 - Fredonia - Bldg HD AR","D0484",7821,"Fredonia Early Learning Center",59,0,28,0,47.46,0,2.4,59,28,0.47460000000000002,2.4,0,2.4,null,false]
["D0484 - Fredonia - Bldg HD AR","D0484",7832,"Lincoln Elementary",318,0,150,0,47.17,0,12.8,318,150,0.47170000000000001,12.8,0,12.8,null,false]
["D0484 - Fredonia - Bldg HD AR","D0484",7838,"Fredonia Jr./Sr. High School",310,0,95,0,30.65,0,0,310,95,0.30649999999999999,0,0,0,null,false]
["D0107 - Rock Hills - HD AR",{"$f":"LEFT(A511,5)","v":"D0107"},2976,"Rock Hills Elementary School",167,0,80,0,47.9,0,7.2,{"$f":"SUM(E511+F511)","v":167},{"$f":"SUM(G511+H511)","v":80},{"$f":"IF(ISERROR(M511/L511),0,M511/L511)","v":0.47899999999999998},{"$f":"IF(AND((N511-35%)>0,N511<50%),M511*(N511-35%)*0.7,0)","v":7.2},{"$f":"IF(N511>=50%,M511*10.5%,0)","v":0},{"$f":"MAX(O511,P511)","v":7.2},null,false]
["D0107 - Rock Hills - HD AR","D0107",2977,"Rock Hills Jr/Sr High School",146,0,60,0,41.1,0,2.6,146,60,0.41099999999999998,2.6,0,2.6,null,false]
["D0114 - Riverside - Bldg HD AR","D0114",433,"Riverside Intermediate",119,0,61,0,51.26,6.4,0,119,61,0.51259999999999994,0,6.4,6.4,null,false]
["D0114 - Riverside - Bldg HD AR","D0114",434,"Riverside Middle School",115,0,60,0,52.17,6.3,0,115,60,0.52170000000000005,0,6.3,6.3,null,false]
["D0114 - Riverside - Bldg HD AR","D0114",435,"Riverside Primary School",187,0,90,0,48.13,0,8.3000000000000007,187,90,0.48130000000000001,8.3000000000000007,0,8.3000000000000007,null,false]
["D0114 - Riverside - Bldg HD AR","D0114",436,"Riverside High School",185,0,67,0,36.22,0,0.6,185,67,0.36220000000000002,0.6,0,0.6,null,false]
["D0208 - Wakeeney - Bldg HD AR","D0208",306,"Trego Grade School",276,0,90,0,32.61,0,0,276,90,0.3261,0,0,0,null,{"$f":"COUNTIF(C:C,C517)>1","v":false}]
["D0208 - Wakeeney - Bldg HD AR","D0208",308,"Trego Community High",117,0,30,0,25.64,0,0,117,30,0.25640000000000002,0,0,0,null,false]
["D0209 - Moscow - Bldg HD AR","D0209",342,"Moscow Elem",79,0,36,0,45.57,0,2.7,79,36,0.45569999999999999,2.7,0,2.7,null,false]
["D0209 - Moscow - Bldg HD AR","D0209",344,"Moscow High",102,0,62,0,60.78,6.5,0,102,62,0.60780000000000001,0,6.5,6.5,null,false]
["D0224 - Clifton Clyde - Bldg HD AR","D0224",658,"Clifton-Clyde Grade School K-3",90,0,24,0,26.67,0,0,90,24,0.26669999999999999,0,0,0,null,false]
["D0224 - Clifton Clyde - Bldg HD AR","D0224",660,"Clifton-Clyde Middle School",106,0,28,0,26.42,0,0,106,28,0.26419999999999999,0,0,0,null,false]
["D0224 - Clifton Clyde - Bldg HD AR","D0224",668,"Clifton-Clyde Sr High",null,null,null,null,null,null,null,0,0,0,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",804,"Gardner Elem",312,0,88,0,28.21,0,0,312,88,0.28210000000000002,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",808,"Gardner Edgerton High",1592,0,294,0,18.47,0,0,1592,294,0.1847,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",812,"Edgerton Elem",174,0,48,0,27.59,0,0,174,48,0.27589999999999998,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",814,"Sunflower Elementary",357,0,58,0,16.25,0,0,357,58,0.16250000000000001,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",815,"Moonlight Elementary School",332,0,111,0,33.43,0,0,332,111,0.33429999999999999,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR",{"$f":"LEFT(A529,5)","v":"D0231"},816,"Madison Elementary",560,0,49,0,8.75,0,0,560,49,8.7499999999999994E-2,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",817,"Pioneer Ridge Middle School",568,0,99,0,17.43,0,0,568,99,0.17430000000000001,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",818,"Nike Elementary",343,0,46,0,13.41,0,0,343,46,0.1341,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",819,"Wheatridge Middle School",543,0,126,0,23.2,0,0,543,126,0.23200000000000001,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",927,"Grand Star Elementary",429,0,122,0,28.44,0,0,429,122,0.28439999999999999,0,0,0,null,false]
["D0231 - Gardener - Edgerton - Bldg HD AR","D0231",936,"Trail Ridge Middle School",745,0,174,0,23.36,0,0,745,174,0.2336,0,0,0,null,false]
["D0241 - Wallace Co - Bldg HD AR","D0241",1104,"Sharon Springs Elem",138,0,53,0,38.409999999999997,0,1.3,138,53,0.3841,1.3,0,1.3,null,false]
["D0241 - Wallace Co - Bldg HD AR","D0241",1106,"Wallace County High",62,0,17,0,27.42,0,0,62,17,0.2742,0,0,0,null,false]
["D0242 - Weskan - Bldg HD AR","D0242",1120,"Weskan Elem",56,0,15,0,26.79,0,0,56,15,0.26790000000000003,0,0,0,null,false]
["D0242 - Weskan - Bldg HD AR","D0242",1122,"Weskan High",48,0,12,0,25,0,0,48,12,0.25,0,0,0,null,false]
["D0254 - Barber Co - Bldg HD AR","D0254",1472,"Medicine Lodge Grade School",296,0,106,0,35.81,0,0.6,296,106,0.35809999999999997,0.6,0,0.6,null,false]
["D0254 - Barber Co - Bldg HD AR","D0254",1475,"Medicine Lodge Jr/Sr High School",184,0,45,0,24.46,0,0,184,45,0.24460000000000001,0,0,0,null,false]
["D0263 - Mulvan - Bldg HD AR","D0263",1992,"Mulvane Elem W D Munson",461,0,117,0,25.38,0,0,461,117,0.25380000000000003,0,0,0,null,false]
["D0263 - Mulvan - Bldg HD AR","D0263",1996,"Mulvane High",523,0,103,0,19.690000000000001,0,0,523,103,0.19689999999999999,0,0,0,null,false]
["D0263 - Mulvan - Bldg HD AR","D0263",1997,"Mulvane Middle School",401,0,111,0,27.68,0,0,401,111,0.27679999999999999,0,0,0,null,false]
["D0263 - Mulvan - Bldg HD AR","D0263",1998,"Mulvane Grade School",395,0,128,0,32.409999999999997,0,0,395,128,0.3241,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2062,"Andale Elem-Middle",348,0,16,0,4.5999999999999996,0,0,348,16,4.5999999999999999E-2,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2064,"Andale High",406,0,28,0,6.9,0,0,406,28,6.9000000000000006E-2,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2066,"Colwich Elem",221,0,35,0,15.84,0,0,221,35,0.15840000000000001,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2068,"Garden Plain Elem",342,0,38,0,11.11,0,0,342,38,0.1111,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2070,"Garden Plain High",172,0,16,0,9.3000000000000007,0,0,172,16,9.2999999999999999E-2,0,0,0,null,false]
["D0267 - Renwick - Bldg HD AR","D0267",2071,"St. Marks School",349,0,27,0,7.74,0,0,349,27,7.7399999999999997E-2,0,0,0,null,false]
["D0274 - Oakley - Bldg HD AR","D0274",2262,"Oakley Elem",185,0,64,0,34.590000000000003,0,0,185,64,0.34589999999999999,0,0,0,null,false]
["D0274 - Oakley - Bldg HD AR","D0274",2266,"Oakley Sr High",127,0,30,0,23.62,0,0,127,30,0.23619999999999999,0,0,0,null,false]
["D0274 - Oakley - Bldg HD AR","D0274",2268,"Oakley Middle School",126,0,45,0,35.71,0,0.2,126,45,0.35709999999999997,0.2,0,0.2,null,false]
["D0275 - Triplains - Bldg HD AR","D0275",2286,"Winona Elem",42,0,10,0,23.81,0,0,42,10,0.23810000000000001,0,0,0,null,false]
["D0275 - Triplains - Bldg HD AR","D0275",2288,"Winona High",22,0,6,0,27.27,0,0,22,6,0.2727,0,0,0,null,false]
["D0293 - Quinter - Bldg HD AR","D0293",2710,"Quinter Elem",192,0,44,0,22.92,0,0,192,44,0.22919999999999999,0,0,0,null,false]
["D0293 - Quinter - Bldg HD AR","D0293",2712,"Quinter Jr-Sr High",101,0,19,0,18.809999999999999,0,0,101,19,0.18809999999999999,0,0,0,null,false]
["D0310 - Fairfield - Bldg HD AR","D0310",3191,"Fairfield Schools",286,0,152,0,53.15,16,0,286,152,0.53149999999999997,0,16,16,null,false]
["D0311 - Pretty Prairie - Bldg HD AR","D0311",3218,"Pretty Prairie Elem",102,0,32,0,31.37,0,0,102,32,0.31369999999999998,0,0,0,null,false]
["D0311 - Pretty Prairie - Bldg HD AR","D0311",3220,"Pretty Prairie High",70,0,18,0,25.71,0,0,70,18,0.2571,0,0,0,null,false]
["D0311 - Pretty Prairie - Bldg HD AR","D0311",3222,"Pretty Prairie Middle",90,0,21,0,23.33,0,0,90,21,0.23330000000000001,0,0,0,null,false]
["D0329 - Wabaunsee - Bldg HD AR","D0329",3650,"Alma Elementary School",101,0,22,0,21.78,0,0,{"$f":"SUM(E562+F562)","v":101},{"$f":"SUM(G562+H562)","v":22},{"$f":"IF(ISERROR(M562/L562),0,M562/L562)","v":0.21779999999999999},{"$f":"IF(AND((N562-35%)>0,N562<50%),M562*(N562-35%)*0.7,0)","v":0},{"$f":"IF(N562>=50%,M562*10.5%,0)","v":0},{"$f":"MAX(O562,P562)","v":0},null,false]
["D0329 - Wabaunsee - Bldg HD AR","D0329",3652,"Wabaunsee Sr High",147,0,25,0,17.010000000000002,0,0,147,25,0.1701,0,0,0,null,false]
["D0329 - Wabaunsee - Bldg HD AR","D0329",3664,"Paxico Middle School",79,0,15,0,18.989999999999998,0,0,79,15,0.18990000000000001,0,0,0,null,false]
["D0329 - Wabaunsee - Bldg HD AR","D0329",3665,"Wabaunsee Junior High",61,0,9,0,14.75,0,0,61,9,0.14749999999999999,0,0,0,null,false]
["D0329 - Wabaunsee - Bldg HD AR","D0329",3667,"Maple Hill Elem",64,0,9,0,14.06,0,0,64,9,0.1406,0,0,0,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR",{"$f":"LEFT(A567,5)","v":"D0331"},3709,"Kingman Elementary School",308,0,154,0,50,16.2,0,308,154,0.5,0,16.2,16.2,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR","D0331",3710,"Kingman Middle School",130,0,44,0,33.85,0,0,130,44,0.33850000000000002,0,0,0,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR","D0331",3711,"Norwich Middle School",59,0,16,0,27.12,0,0,59,16,0.2712,0,0,0,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR","D0331",3712,"Norwich Elementary School",122,0,41,0,33.61,0,0,122,41,0.33610000000000001,0,0,0,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR","D0331",3716,"Kingman High",235,0,62,0,26.38,0,0,235,62,0.26379999999999998,0,0,0,null,false]
["D0331 - Kingman - Norwich - Bldg HD AR","D0331",3724,"Norwich High",74,0,10,0,13.51,0,0,74,10,0.1351,0,0,0,null,false]
["D0334 - Southern Cloud - Bldg HD AR","D0334",3832,"Glasco Elem",52,0,28,0,53.85,2.9,0,52,28,0.53849999999999998,0,2.9,2.9,null,false]
["D0334 - Southern Cloud - Bldg HD AR","D0334",3834,"Glasco High",30,0,7,0,23.33,0,0,30,7,0.23330000000000001,0,0,0,null,false]
["D0334 - Southern Cloud - Bldg HD AR","D0334",3836,"Miltonvale Elem",43,0,25,0,58.14,2.6,0,43,25,0.58140000000000003,0,2.6,2.6,null,false]
["D0334 - Southern Cloud - Bldg HD AR","D0334",3838,"Miltonvale High",36,0,20,0,55.56,2.1,0,36,20,0.55559999999999998,0,2.1,2.1,null,false]
["D0338 - Valley Falls - Bldg HD AR","D0338",3936,"Valley Falls Elem",279,0,85,0,30.47,0,0,279,85,0.30470000000000003,0,0,0,null,false]
["D0338 - Valley Falls - Bldg HD AR","D0338",3938,"Valley Falls High",90,0,16,0,17.78,0,0,90,16,0.17780000000000001,0,0,0,null,false]
["D0343 - Perry Lecompton - Bldg HD AR","D0343",4022,"Lecompton Elem",252,0,86,0,34.130000000000003,0,0,252,86,0.34129999999999999,0,0,0,null,false]
["D0343 - Perry Lecompton - Bldg HD AR","D0343",4029,"Perry-Lecompton Middle",236,0,68,0,28.81,0,0,236,68,0.28810000000000002,0,0,0,null,false]
["D0343 - Perry Lecompton - Bldg HD AR","D0343",4030,"Perry Lecompton High",255,0,57,0,22.35,0,0,255,57,0.2235,0,0,0,null,{"$f":"COUNTIF(C:C,C581)>1","v":false}]
["D0372 - Silver Lake - Bldg HD AR","D0372",4776,"Silver Lake Elem",415,0,53,0,12.77,0,0,415,53,0.12770000000000001,0,0,0,null,false]
["D0372 - Silver Lake - Bldg HD AR","D0372",4778,"Silver Lake Jr-Sr High",309,0,47,0,15.21,0,0,309,47,0.15210000000000001,0,0,0,null,false]
["D0384 - Blue Valley - Bldg HD AR","D0384",5160,"McCormick Elementary",104,0,14,0,13.46,0,0,104,14,0.1346,0,0,0,null,false]
["D0384 - Blue Valley - Bldg HD AR","D0384",5164,"Randolph Middle",58,0,13,0,22.41,0,0,58,13,0.22409999999999999,0,0,0,null,false]
["D0384 - Blue Valley - Bldg HD AR","D0384",5166,"Blue Valley High",54,0,11,0,20.37,0,0,54,11,0.20369999999999999,0,0,0,null,false]
["D0390 - Hamilton - Bldg HD AR","D0390",5296,"Hamilton Elem",23,0,19,0,82.61,2,0,23,19,0.82609999999999995,0,2,2,null,false]
["D0390 - Hamilton - Bldg HD AR","D0390",5298,"Hamilton High",36,0,17,0,47.22,0,1.5,36,17,0.47220000000000001,1.5,0,1.5,null,false]
["D0400 - Smoky Valley - Bldg HD AR","D0400",5504,"Soderstrom Elem",302,0,79,0,26.16,0,0,302,79,0.2616,0,0,0,null,false]
["D0400 - Smoky Valley - Bldg HD AR","D0400",5505,"Smoky Valley Middle School",254,0,58,0,22.83,0,0,254,58,0.2283,0,0,0,null,false]
["D0400 - Smoky Valley - Bldg HD AR","D0400",5506,"Smoky Valley High",268,0,52,0,19.399999999999999,0,0,268,52,0.19400000000000001,0,0,0,null,false]
["D0408 - Marion-Florence - Bldg HD AR","D0408",5746,"Marion Middle",107,0,34,0,31.78,0,0,107,34,0.31780000000000003,0,0,0,null,false]
["D0408 - Marion-Florence - Bldg HD AR","D0408",5748,"Marion High",157,0,40,0,25.48,0,0,157,40,0.25480000000000003,0,0,0,null,false]
["D0408 - Marion-Florence - Bldg HD AR","D0408",5750,"Marion Elem",240,0,87,0,36.25,0,0.8,240,87,0.36249999999999999,0.8,0,0.8,null,false]
["D0420 - Osage County - Bldg HD AR","D0420",6088,"Osage City Elem",318,0,134,0,42.14,0,6.7,318,134,0.4214,6.7,0,6.7,null,false]
["D0420 - Osage County - Bldg HD AR","D0420",6090,"Osage City High",203,0,66,0,32.51,0,0,203,66,0.3251,0,0,0,null,false]
["D0420 - Osage County - Bldg HD AR","D0420",6091,"Osage City Middle School",159,0,69,0,43.4,0,4.0999999999999996,159,69,0.434,4.0999999999999996,0,4.0999999999999996,null,false]
["D0421 - Lyndon - Bldg HD AR","D0421",6102,"Lyndon Elem",305,0,83,0,27.21,0,0,305,83,0.27210000000000001,0,0,0,null,false]
["D0421 - Lyndon - Bldg HD AR","D0421",6104,"Lyndon High",139,0,37,0,26.62,0,0,139,37,0.26619999999999999,0,0,0,null,false]
["D0422 - Kiowa County - Bldg HD AR","D0422",6118,"Kiowa County Elem/Jr. High",180,0,40,0,22.22,0,0,180,40,0.22220000000000001,0,0,0,null,false]
["D0422 - Kiowa County - Bldg HD AR","D0422",6122,"Kiowa County High School",69,0,24,0,34.78,0,0,69,24,0.3478,0,0,0,null,false]
["D0431 - Hoisington - Bldg HD AR",{"$f":"LEFT(A602,5)","v":"D0431"},6375,"Lincoln Elementary",221,0,106,0,47.96,0,9.6,221,106,0.47960000000000003,9.6,0,9.6,null,false]
["D0431 - Hoisington - Bldg HD AR","D0431",6377,"Roosevelt Elementary",139,0,78,0,56.12,8.1999999999999993,0,139,78,0.56120000000000003,0,8.1999999999999993,8.1999999999999993,null,false]
["D0431 - Hoisington - Bldg HD AR","D0431",6378,"Hoisington Middle",156,0,63,0,40.380000000000003,0,2.4,156,63,0.40379999999999999,2.4,0,2.4,null,false]
["D0431 - Hoisington - Bldg HD AR","D0431",6380,"Hoisington High",221,0,69,0,31.22,0,0,221,69,0.31219999999999998,0,0,0,null,false]
["D0439 - Sedgwick - Bldg HD AR","D0439",6572,"R L Wright Elem",240,0,61,0,25.42,0,0,{"$f":"SUM(E606+F606)","v":240},{"$f":"SUM(G606+H606)","v":61},{"$f":"IF(ISERROR(M606/L606),0,M606/L606)","v":0.25419999999999998},{"$f":"IF(AND((N606-35%)>0,N606<50%),M606*(N606-35%)*0.7,0)","v":0},{"$f":"IF(N606>=50%,M606*10.5%,0)","v":0},{"$f":"MAX(O606,P606)","v":0},null,false]
["D0439 - Sedgwick - Bldg HD AR","D0439",6574,"Sedgwick High",236,0,59,0,25,0,0,236,59,0.25,0,0,0,null,false]
["D0440 - Halstead - Bldg HD AR","D0440",6586,"Bentley Primary School",228,0,81,0,35.53,0,0.3,228,81,0.3553,0.3,0,0.3,null,false]
["D0440 - Halstead - Bldg HD AR","D0440",6592,"Halstead Middle School",299,0,99,0,33.11,0,0,299,99,0.33110000000000001,0,0,0,null,false]
["D0440 - Halstead - Bldg HD AR","D0440",6594,"Halstead High",250,0,58,0,23.2,0,0,250,58,0.23200000000000001,0,0,0,null,false]
["D0444 - Little River - Bldg HD AR","D0444",6726,"Little River Junior High",55,0,5,0,9.09,0,0,55,5,9.0899999999999995E-2,0,0,0,null,false]
["D0444 - Little River - Bldg HD AR","D0444",6728,"Little River High",91,0,13,0,14.29,0,0,91,13,0.1429,0,0,0,null,false]
["D0444 - Little River - Bldg HD AR","D0444",6734,"Windom Elem",153,0,43,0,28.1,0,0,153,43,0.28100000000000003,0,0,0,null,false]
["D0447 - Cherryvale - Bldg HD AR","D0447",6870,"Lincoln Central Elem",345,0,226,0,65.510000000000005,23.7,0,345,226,0.65510000000000002,0,23.7,23.7,null,false]
["D0447 - Cherryvale - Bldg HD AR","D0447",6871,"Thayer Schools",118,0,52,0,44.07,0,3.3,118,52,0.44069999999999998,3.3,0,3.3,null,false]
["D0447 - Cherryvale - Bldg HD AR","D0447",6876,"Cherryvale Sr / Middle School",345,0,162,0,46.96,0,13.6,345,162,0.46960000000000002,13.6,0,13.6,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6938,"Berryton Elem",478,0,122,0,25.52,0,0,478,122,0.25519999999999998,0,0,0,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6940,"Shawnee Heights Elem",434,0,94,0,21.66,0,0,434,94,0.21659999999999999,0,0,0,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6944,"Shawnee Heights High",1152,0,272,0,23.61,0,0,1152,272,0.2361,0,0,0,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6945,"Shawnee Heights Middle",571,0,164,0,28.72,0,0,571,164,0.28720000000000001,0,0,0,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6946,"Tecumseh North Elem",411,0,178,0,43.31,0,10.4,411,178,0.43309999999999998,10.4,0,10.4,null,false]
["D0450 - Shawnee Heights - Bldg HD AR","D0450",6948,"Tecumseh South Elem",470,0,149,0,31.7,0,0,470,149,0.317,0,0,0,null,false]
["D0452 - Stanton Co - Bldg HD AR","D0452",6982,"Stanton County Elementary",225,0,89,0,39.56,0,2.8,225,89,0.39560000000000001,2.8,0,2.8,null,false]
["D0452 - Stanton Co - Bldg HD AR","D0452",6984,"Stanton County Jr./Sr. High School",203,0,72,0,35.47,0,0.2,203,72,0.35470000000000002,0.2,0,0.2,null,false]
["D0456 - Marais Des Cygnes Valley - Bldg HD AR","D0456",7094,"Marais Des Cygnes Valley Elem",103,0,51,0,49.51,0,5.2,103,51,0.49509999999999998,5.2,0,5.2,null,false]
["D0456 - Marais Des Cygnes Valley - Bldg HD AR","D0456",7096,"Marais Des Cygnes Valley High",60,0,30,0,50,3.1,0,60,30,0.5,0,3.2,3.2,null,false]
["D0456 - Marais Des Cygnes Valley - Bldg HD AR","D0456",7104,"Marais Des Cygnes Valley Middle",51,0,25,0,49.02,0,2.5,51,25,0.49020000000000002,2.5,0,2.5,null,false]
["D0459 - Bucklin - Bldg HD AR","D0459",7184,"Bucklin Elem",172,0,67,0,38.950000000000003,0,1.9,172,67,0.38950000000000001,1.9,0,1.9,null,false]
["D0459 - Bucklin - Bldg HD AR","D0459",7186,"Bucklin High",65,0,27,0,41.54,0,1.2,65,27,0.41539999999999999,1.2,0,1.2,null,false]
["D0461 - Neodesha - Bldg HD AR","D0461",7226,"Heller Elem",234,0,127,0,54.27,13.3,0,234,127,0.54269999999999996,0,13.3,13.3,null,false]
["D0461 - Neodesha - Bldg HD AR","D0461",7228,"North Lawn Elem",150,0,61,0,40.67,0,2.4,150,61,0.40670000000000001,2.4,0,2.4,null,false]
["D0461 - Neodesha - Bldg HD AR","D0461",7232,"Neodesha High",309,0,130,0,42.07,0,6.4,309,130,0.42070000000000002,6.4,0,6.4,null,false]
["D0463 - Udall - Bldg HD AR",{"$f":"LEFT(A633,5)","v":"D0463"},7270,"Udall Elem",147,0,56,0,38.1,0,1.2,147,56,0.38100000000000001,1.2,0,1.2,null,false]
["D0463 - Udall - Bldg HD AR","D0463",7271,"Udall Middle School",73,0,21,0,28.77,0,0,73,21,0.28770000000000001,0,0,0,null,false]
["D0463 - Udall - Bldg HD AR","D0463",7272,"Udall High",102,0,27,0,26.47,0,0,102,27,0.26469999999999999,0,0,0,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7534,"Blue Ridge Elem",78,0,19,0,24.36,0,0,78,19,0.24360000000000001,0,0,0,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7540,"Chapman Elem",285,0,84,0,29.47,0,0,285,84,0.29470000000000002,0,0,0,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7541,"Chapman Middle School",228,0,88,0,38.6,0,2.2000000000000002,228,88,0.38600000000000001,2.2000000000000002,0,2.2000000000000002,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7542,"Chapman High",344,0,100,0,29.07,0,0,344,100,0.29070000000000001,0,0,0,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7546,"Enterprise Elem",82,0,41,0,50,4.3,0,82,41,0.5,0,4.3,4.3,null,false]
["D0473 - Chapman - Bldg HD AR","D0473",7552,"Rural Center Elem",41,0,8,0,19.510000000000002,0,0,41,8,0.1951,0,0,0,null,false]
["D0479 - Crest - Bldg HD AR","D0479",7692,"Crest Elementary",157,0,53,0,33.76,0,0,157,53,0.33760000000000001,0,0,0,null,false]
["D0479 - Crest - Bldg HD AR","D0479",7694,"Crest High",64,0,27,0,42.19,0,1.4,64,27,0.4219,1.4,0,1.4,null,false]
["D0481 - Rural Vista - Bldg HD AR","D0481",7750,"Hope Elem",94,0,34,0,36.17,0,0.3,94,34,0.36170000000000002,0.3,0,0.3,null,false]
["D0481 - Rural Vista - Bldg HD AR","D0481",7752,"Hope High",38,0,17,0,44.74,0,1.2,38,17,0.44740000000000002,1.2,0,1.2,null,{"$f":"COUNTIF(C:C,C645)>1","v":false}]
["D0481 - Rural Vista - Bldg HD AR","D0481",7758,"White City Elem",96,0,40,0,41.67,0,1.9,96,40,0.41670000000000001,1.9,0,1.9,null,false]
["D0481 - Rural Vista - Bldg HD AR","D0481",7760,"White City High",32,0,11,0,34.380000000000003,0,0,32,11,0.34379999999999999,0,0,0,null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",7990,"Grandview Elem",266,0,85,0,31.95,0,0,{"$f":"SUM(E648+F648)","v":266},{"$f":"SUM(G648+H648)","v":85},{"$f":"IF(ISERROR(M648/L648),0,M648/L648)","v":0.31950000000000001},{"$f":"IF(AND((N648-35%)>0,N648<50%),M648*(N648-35%)*0.7,0)","v":0},{"$f":"IF(N648>=50%,M648*10.5%,0)","v":0},{"$f":"MAX(O648,P648)","v":0},null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",7992,"Jefferson Elem",157,0,111,0,70.7,11.7,0,157,111,0.70699999999999996,0,11.7,11.7,null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",7994,"Lincoln Elem",185,0,112,0,60.54,11.8,0,185,112,0.60540000000000005,0,11.8,11.8,null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",8000,"El Dorado Middle",419,0,190,0,45.35,0,13.8,419,190,0.45350000000000001,13.8,0,13.8,null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",8002,"El Dorado High",536,0,182,0,33.96,0,0,536,182,0.33960000000000001,0,0,0,null,false]
["D0490 - El Dorado - Bldg HD AR","D0490",8009,"Skelly Elementary School",338,0,208,0,61.54,21.8,0,338,208,0.61539999999999995,0,21.8,21.8,null,false]
["D0492 - Flint Hills - Bldg HD AR","D0492",8038,"Flinthills Primary School",51,0,17,0,33.33,0,0,51,17,0.33329999999999999,0,0,0,null,false]
["D0492 - Flint Hills - Bldg HD AR","D0492",8046,"Flinthills Intermediate School",81,0,26,0,32.1,0,0,81,26,0.32100000000000001,0,0,0,null,false]
["D0492 - Flint Hills - Bldg HD AR","D0492",8050,"Flinthills Middle School",44,0,17,0,38.64,0,0.4,44,17,0.38640000000000002,0.4,0,0.4,null,false]
["D0492 - Flint Hills - Bldg HD AR","D0492",8051,"Flinthills High School",90,0,28,0,31.11,0,0,90,28,0.31109999999999999,0,0,0,null,false]
["D0502 - Lewis - Bldg HD AR","D0502",8580,"Lewis Elem",75,0,37,0,49.33,0,3.7,75,37,0.49330000000000002,3.7,0,3.7,null,false]
["D0504 - Oswego - Bldg HD AR","D0504",8622,"Oswego Neosho Hgts Elem",205,0,117,0,57.07,12.3,0,205,117,0.57069999999999999,0,12.3,12.3,null,false]
["D0504 - Oswego - Bldg HD AR","D0504",8623,"Service Valley Charter Academy",137,0,61,0,44.53,0,4.0999999999999996,137,61,0.44529999999999997,4.0999999999999996,0,4.0999999999999996,null,false]
["D0504 - Oswego - Bldg HD AR","D0504",8624,"Oswego Junior-Senior High School",149,0,65,0,43.62,0,3.9,149,65,0.43619999999999998,3.9,0,3.9,null,false]
["D0507 - Satanta - Bldg HD AR","D0507",8694,"Satanta Elem",132,0,86,0,65.150000000000006,9,0,132,86,0.65149999999999997,0,9,9,null,false]
["D0507 - Satanta - Bldg HD AR","D0507",8696,"Satanta Jr-Sr High",152,0,89,0,58.55,9.3000000000000007,0,152,89,0.58550000000000002,0,9.3000000000000007,9.3000000000000007,null,false]
["D0101 - Erie-Galesburg - Bldg HD AR",{"$f":"LEFT(A664,5)","v":"D0101"},111,"Erie Elementary",231,0,136,0,58.87,14.3,0,{"$f":"SUM(E664+F664)","v":231},{"$f":"SUM(G664+H664)","v":136},{"$f":"IF(ISERROR(M664/L664),0,M664/L664)","v":0.5887},{"$f":"IF(AND((N664-35%)>0,N664<50%),M664*(N664-35%)*0.7,0)","v":0},{"$f":"IF(N664>=50%,M664*10.5%,0)","v":14.3},{"$f":"MAX(O664,P664)","v":14.3},null,false]
["D0101 - Erie-Galesburg - Bldg HD AR","D0101",112,"Galesburg Middle School",117,0,57,0,48.72,0,5.5,117,57,0.48720000000000002,5.5,0,5.5,null,false]
["D0101 - Erie-Galesburg - Bldg HD AR","D0101",113,"Erie High School",187,0,77,0,41.18,0,3.3,187,77,0.4118,3.3,0,3.3,null,false]
["D0205 - Bluestem - Bldg HD AR","D0205",238,"Bluestem Elementary School",261,0,115,0,44.06,0,7.3,261,115,0.44059999999999999,7.3,0,7.3,null,false]
["D0205 - Bluestem - Bldg HD AR","D0205",240,"Bluestem Jr/Sr High",220,0,87,0,39.549999999999997,0,2.8,220,87,0.39550000000000002,2.8,0,2.8,null,false]
["D0225 - Fowler - Bldg HD AR","D0225",684,"Fowler Elem",79,0,36,0,45.57,0,2.7,79,36,0.45569999999999999,2.7,0,2.7,null,false]
["D0225 - Fowler - Bldg HD AR","D0225",686,"Fowler High",57,0,26,0,45.61,0,1.9,57,26,0.45610000000000001,1.9,0,1.9,null,false]
["D0227 - Hodgeman - Bldg HD AR","D0227",722,"Hodgeman County Elementary",165,0,48,0,29.09,0,0,165,48,0.29089999999999999,0,0,0,null,false]
["D0227 - Hodgeman - Bldg HD AR","D0227",724,"Hodgeman County High",139,0,33,0,23.74,0,0,139,33,0.2374,0,0,0,null,false]
["D0255 - South Barber - Bldg HD AR","D0255",1503,"South Barber Pre-K-6",154,0,69,0,44.81,0,4.7,154,69,0.4481,4.7,0,4.7,null,false]
["D0255 - South Barber - Bldg HD AR","D0255",1504,"South Barber 7-12",87,0,25,0,28.74,0,0,87,25,0.28739999999999999,0,0,0,null,false]
["D0281 - Graham County - Bldg HD AR","D0281",2407,"Hill City Junior-Senior High",166,0,47,0,28.31,0,0,166,47,0.28310000000000002,0,0,0,null,false]
["D0281 - Graham County - Bldg HD AR","D0281",2412,"Hill City Elem",218,0,94,0,43.12,0,5.3,218,94,0.43120000000000003,5.3,0,5.3,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4054,"Logan Elementary",513,0,288,0,56.14,30.2,0,513,288,0.56140000000000001,0,30.2,30.2,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4055,"North Fairview",316,0,68,0,21.52,0,0,316,68,0.2152,0,0,0,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4058,"Elmont Elem",342,0,53,0,15.5,0,0,342,53,0.155,0,0,0,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4069,"Northern Hills Elementary",460,0,154,0,33.479999999999997,0,0,460,154,0.33479999999999999,0,0,0,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4072,"West Indianola Elem",445,0,70,0,15.73,0,0,445,70,0.1573,0,0,0,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4075,"Seaman Middle School",613,0,175,0,28.55,0,0,613,175,0.28549999999999998,0,0,0,null,false]
["D0345 - Seaman - Bldg HD AR","D0345",4076,"Seaman High",1242,0,276,0,22.22,0,0,1242,276,0.22220000000000001,0,0,0,null,false]
["D0401 - Chase-Raymond - Bldg HD AR","D0401",5534,"Chase Elem",80,0,50,0,62.5,5.3,0,80,50,0.625,0,5.3,5.3,null,false]
["D0401 - Chase-Raymond - Bldg HD AR","D0401",5536,"Chase High",61,0,30,0,49.18,0,3,61,30,0.49180000000000001,3,0,3,null,false]
["D0401 - Chase-Raymond - Bldg HD AR","D0401",5538,"Raymond Jr High",28,0,18,0,64.290000000000006,1.9,0,28,18,0.64290000000000003,0,1.9,1.9,null,false]
["D0429 - Troy - Bldg HD AR","D0429",6324,"Troy Elem",200,0,51,0,25.5,0,0,200,51,0.255,0,0,0,null,false]
["D0429 - Troy - Bldg HD AR","D0429",6326,"Troy High and Middle School",137,0,27,0,19.71,0,0,137,27,0.1971,0,0,0,null,false]
["D0436 - Caney Valley - Bldg HD AR",{"$f":"LEFT(A689,5)","v":"D0436"},6490,"Lincoln Memorial Elem",395,0,177,0,44.81,0,12.2,395,177,0.4481,12.2,0,12.2,null,false]
["D0436 - Caney Valley - Bldg HD AR","D0436",6491,"Caney Valley Charter Academy",17,0,11,0,64.709999999999994,1.2,0,17,11,0.64710000000000001,0,1.2,1.2,null,false]
["D0436 - Caney Valley - Bldg HD AR","D0436",6492,"Caney Valley High",369,0,139,0,37.67,0,2.6,369,139,0.37669999999999998,2.6,0,2.6,null,false]
["D0511 - Attica - Bldg HD AR","D0511",8762,"Puls Elem",120,0,41,0,34.17,0,0,120,41,0.3417,0,0,0,null,false]
["D0511 - Attica - Bldg HD AR","D0511",8764,"Attica High",46,0,8,0,17.39,0,0,46,8,0.1739,0,0,0,null,false]
["D0252 - Southern Lyon - Bldg HD AR","D0252",1382,"Hartford Jr./Sr. High School",100,0,57,0,57,6,0,{"$f":"SUM(E694+F694)","v":100},{"$f":"SUM(G694+H694)","v":57},{"$f":"IF(ISERROR(M694/L694),0,M694/L694)","v":0.56999999999999995},{"$f":"IF(AND((N694-35%)>0,N694<50%),M694*(N694-35%)*0.7,0)","v":0},{"$f":"IF(N694>=50%,M694*10.5%,0)","v":6},{"$f":"MAX(O694,P694)","v":6},null,false]
["D0252 - Southern Lyon - Bldg HD AR","D0252",1388,"Neosho Rapids Elementary",93,0,50,0,53.76,5.3,0,93,50,0.53759999999999997,0,5.3,5.3,null,false]
["D0252 - Southern Lyon - Bldg HD AR","D0252",1392,"Olpe Elementary",146,0,34,0,23.29,0,0,146,34,0.2329,0,0,0,null,false]
["D0252 - Southern Lyon - Bldg HD AR","D0252",1394,"Olpe Jr./Sr. High School",137,0,22,0,16.059999999999999,0,0,137,22,0.16059999999999999,0,0,0,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5554,"Garfield Elem",249,0,101,0,40.56,0,3.9,249,101,0.40560000000000002,3.9,0,3.9,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5555,"Ewalt Elementary",344,0,81,0,23.55,0,0,344,81,0.23549999999999999,0,0,0,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5556,"Lincoln Elem",227,0,62,0,27.31,0,0,227,62,0.27310000000000001,0,0,0,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5558,"Robinson Elem",240,0,111,0,46.25,0,8.6999999999999993,240,111,0.46250000000000002,8.6999999999999993,0,8.6999999999999993,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5560,"Augusta Middle School",525,0,160,0,30.48,0,0,525,160,0.30480000000000002,0,0,0,null,false]
["D0402 - Augusta - Bldg HD AR","D0402",5562,"Augusta Sr High",678,0,170,0,25.07,0,0,678,170,0.25069999999999998,0,0,0,null,false]
["D0435 - Abilene - Bldg HD AR","D0435",6464,"Dwight D. Eisenhower Elementary",227,0,84,0,37,0,1.2,227,84,0.37,1.2,0,1.2,null,false]
["D0435 - Abilene - Bldg HD AR","D0435",6466,"Kennedy Elem",240,0,87,0,36.25,0,0.8,240,87,0.36249999999999999,0.8,0,0.8,null,false]
["D0435 - Abilene - Bldg HD AR","D0435",6470,"McKinley Elem",239,0,100,0,41.84,0,4.8,239,100,0.41839999999999999,4.8,0,4.8,null,false]
["D0435 - Abilene - Bldg HD AR","D0435",6475,"Abilene Middle School",395,0,116,0,29.37,0,0,395,116,0.29370000000000002,0,0,0,null,false]
["D0435 - Abilene - Bldg HD AR","D0435",6476,"Abilene High School",480,0,141,0,29.37,0,0,480,141,0.29380000000000001,0,0,0,null,false]
["D0339 - Jefferson County North - Bldg HD AR",{"$f":"LEFT(A709,5)","v":"D0339"},3948,"Jefferson Co North High",139,0,43,0,30.94,0,0,{"$f":"SUM(E709+F709)","v":139},{"$f":"SUM(G709+H709)","v":43},{"$f":"IF(ISERROR(M709/L709),0,M709/L709)","v":0.30940000000000001},{"$f":"IF(AND((N709-35%)>0,N709<50%),M709*(N709-35%)*0.7,0)","v":0},{"$f":"IF(N709>=50%,M709*10.5%,0)","v":0},{"$f":"MAX(O709,P709)","v":0},null,{"$f":"COUNTIF(C:C,C709)>1","v":false}]
["D0339 - Jefferson County North - Bldg HD AR","D0339",3950,"Jefferson County North Elem/Middle",331,0,76,0,22.96,0,0,331,76,0.2296,0,0,0,null,false]
["D0341 - Oskaloosa - Bldg HD AR","D0341",3988,"Oskaloosa Elem",338,0,150,0,44.38,0,9.8000000000000007,338,150,0.44379999999999997,9.8000000000000007,0,9.8000000000000007,null,false]
["D0341 - Oskaloosa - Bldg HD AR","D0341",3991,"Oskaloosa JR-SR High School",255,0,105,0,41.18,0,4.5,255,105,0.4118,4.5,0,4.5,null,false]
["D0350 - St. John-Hudson - Bldg HD AR","D0350",4180,"St John Elem",180,0,75,0,41.67,0,3.5,180,75,0.41670000000000001,3.5,0,3.5,null,false]
["D0350 - St. John-Hudson - Bldg HD AR","D0350",4182,"St John High",138,0,59,0,42.75,0,3.2,138,59,0.42749999999999999,3.2,0,3.2,null,false]
["D0474 - Haviland - Bldg HD AR","D0474",7574,"Haviland Elem",77,0,25,0,32.47,0,0,{"$f":"SUM(E715+F715)","v":77},{"$f":"SUM(G715+H715)","v":25},{"$f":"IF(ISERROR(M715/L715),0,M715/L715)","v":0.32469999999999999},{"$f":"IF(AND((N715-35%)>0,N715<50%),M715*(N715-35%)*0.7,0)","v":0},{"$f":"IF(N715>=50%,M715*10.5%,0)","v":0},{"$f":"MAX(O715,P715)","v":0},null,false]
["D0347 - Kinsley-Offerle - Bldg HD AR",{"$f":"LEFT(A716,5)","v":"D0347"},4117,"Kinsley Jr/Sr High School",144,0,63,0,43.75,0,3.9,{"$f":"SUM(E716+F716)","v":144},{"$f":"SUM(G716+H716)","v":63},{"$f":"IF(ISERROR(M716/L716),0,M716/L716)","v":0.4375},{"$f":"IF(AND((N716-35%)>0,N716<50%),M716*(N716-35%)*0.7,0)","v":3.9},{"$f":"IF(N716>=50%,M716*10.5%,0)","v":0},{"$f":"MAX(O716,P716)","v":3.9},null,false]
["D0347 - Kinsley-Offerle - Bldg HD AR","D0347",4120,"Kinsley-Offerle Elementary School K-6",176,0,70,0,39.770000000000003,0,2.2999999999999998,176,70,0.3977,2.2999999999999998,0,2.2999999999999998,null,false]
["D0357 - Belle Plaine - Bldg HD AR","D0357",4362,"Belle Plaine Elem",256,0,90,0,35.159999999999997,0,0.1,256,90,0.35160000000000002,0.1,0,0.1,null,false]
["D0357 - Belle Plaine - Bldg HD AR","D0357",4363,"Belle Plaine Middle",166,0,57,0,34.340000000000003,0,0,166,57,0.34339999999999998,0,0,0,null,false]
["D0357 - Belle Plaine - Bldg HD AR","D0357",4364,"Belle Plaine High",186,0,40,0,21.51,0,0,186,40,0.21510000000000001,0,0,0,null,false]
["D0448 - Inman - Bldg HD AR","D0448",6896,"Inman Elem",219,0,52,0,23.74,0,0,219,52,0.2374,0,0,0,null,false]
["D0448 - Inman - Bldg HD AR","D0448",6898,"Inman Jr/Sr High School",214,0,37,0,17.29,0,0,{"$f":"SUM(E722+F722)","v":214},{"$f":"SUM(G722+H722)","v":37},{"$f":"IF(ISERROR(M722/L722),0,M722/L722)","v":0.1729},{"$f":"IF(AND((N722-35%)>0,N722<50%),M722*(N722-35%)*0.7,0)","v":0},{"$f":"IF(N722>=50%,M722*10.5%,0)","v":0},{"$f":"MAX(O722,P722)","v":0},null,false]
["D0396 - Douglass - Bldg HD AR","D0396",5411,"Leonard C Seal Elem",283,0,96,0,33.92,0,0,{"$f":"SUM(E723+F723)","v":283},{"$f":"SUM(G723+H723)","v":96},{"$f":"IF(ISERROR(M723/L723),0,M723/L723)","v":0.3392},{"$f":"IF(AND((N723-35%)>0,N723<50%),M723*(N723-35%)*0.7,0)","v":0},{"$f":"IF(N723>=50%,M723*10.5%,0)","v":0},{"$f":"MAX(O723,P723)","v":0},null,false]
["D0396 - Douglass - Bldg HD AR","D0396",5413,"Marvin Sisk Middle School",156,0,58,0,37.18,0,0.9,156,58,0.37180000000000002,0.9,0,0.9,null,false]
["D0396 - Douglass - Bldg HD AR","D0396",5414,"Douglass High",231,0,50,0,21.65,0,0,231,50,0.2165,0,0,0,null,false]
["D0210 - Hugoton - Bldg HD AR",{"$f":"LEFT(A726,5)","v":"D0210"},356,"Hugoton Elem",581,0,291,0,50.09,30.6,0,{"$f":"SUM(E726+F726)","v":581},{"$f":"SUM(G726+H726)","v":291},{"$f":"IF(ISERROR(M726/L726),0,M726/L726)","v":0.50090000000000001},{"$f":"IF(AND((N726-35%)>0,N726<50%),M726*(N726-35%)*0.7,0)","v":0},{"$f":"IF(N726>=50%,M726*10.5%,0)","v":30.6},{"$f":"MAX(O726,P726)","v":30.6},null,false]
["D0210 - Hugoton - Bldg HD AR","D0210",357,"Hugoton Middle",134,0,60,0,44.78,0,4.0999999999999996,134,60,0.44779999999999998,4.0999999999999996,0,4.0999999999999996,null,false]
["D0210 - Hugoton - Bldg HD AR","D0210",358,"Hugoton High",280,0,122,0,43.57,0,7.3,280,122,0.43569999999999998,7.3,0,7.3,null,false]
["D0210 - Hugoton - Bldg HD AR","D0210",367,"Hugoton Learning Academy",26,0,6,0,23.08,0,0,26,6,0.23080000000000001,0,0,0,null,false]
["D0230 - Spring Hill - Bldg HD AR","D0230",787,"Spring Hill Elementary School",470,0,118,0,25.11,0,0,470,118,0.25109999999999999,0,0,0,null,false]
["D0230 - Spring Hill - Bldg HD AR","D0230",790,"Spring Hill High School",730,0,112,0,15.34,0,0,730,112,0.15340000000000001,0,0,0,null,false]
["D0230 - Spring Hill - Bldg HD AR","D0230",792,"Spring Hill Middle School",681,0,97,0,14.24,0,0,681,97,0.1424,0,0,0,null,false]
["D0230 - Spring Hill - Bldg HD AR","D0230",793,"Prairie Creek Elementary",580,0,21,0,3.62,0,0,580,21,3.6200000000000003E-2,0,0,0,null,false]
["D0230 - Spring Hill - Bldg HD AR","D0230",929,"Wolf Creek Elementary School",467,0,42,0,8.99,0,0,467,42,8.9899999999999994E-2,0,0,0,null,false]
["D0312 - Haven - Bldg HD AR","D0312",3232,"Haven Elem",334,0,116,0,34.729999999999997,0,0,334,116,0.3473,0,0,0,null,false]
["D0312 - Haven - Bldg HD AR","D0312",3233,"Haven Middle School",109,0,35,0,32.11,0,0,109,35,0.3211,0,0,0,null,false]
["D0312 - Haven - Bldg HD AR","D0312",3234,"Haven High",250,0,65,0,26,0,0,250,65,0.26,0,0,0,null,false]
["D0312 - Haven - Bldg HD AR","D0312",3238,"Yoder Charter Elem School",71,0,27,0,38.03,0,0.6,71,27,0.38030000000000003,0.6,0,0.6,null,false]
["D0312 - Haven - Bldg HD AR","D0312",3240,"Partridge Elem",53,0,17,0,32.08,0,0,53,17,0.32079999999999997,0,0,0,null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1977,"Valley Center Intermediate School",464,0,140,0,30.17,0,0,{"$f":"SUM(E740+F740)","v":464},{"$f":"SUM(G740+H740)","v":140},{"$f":"IF(ISERROR(M740/L740),0,M740/L740)","v":0.30170000000000002},{"$f":"IF(AND((N740-35%)>0,N740<50%),M740*(N740-35%)*0.7,0)","v":0},{"$f":"IF(N740>=50%,M740*10.5%,0)","v":0},{"$f":"MAX(O740,P740)","v":0},null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1980,"Abilene Elem",315,0,94,0,29.84,0,0,315,94,0.2984,0,0,0,null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1981,"Wheatland Elem",379,0,111,0,29.29,0,0,379,111,0.29289999999999999,0,0,0,null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1984,"West Elem",410,0,159,0,38.78,0,4.2,410,159,0.38779999999999998,4.2,0,4.2,null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1985,"Valley Center Middle School",446,0,148,0,33.18,0,0,446,148,0.33179999999999998,0,0,0,null,false]
["D0262 - Valley Center - Bldg HD AR","D0262",1986,"Valley Center High",864,0,229,0,26.5,0,0,864,229,0.26500000000000001,0,0,0,null,false]
["D0235 - Uniontown - Bldg HD AR","D0235",964,"Uniontown High School",197,0,56,0,28.43,0,0,{"$f":"SUM(E746+F746)","v":197},{"$f":"SUM(G746+H746)","v":56},{"$f":"IF(ISERROR(M746/L746),0,M746/L746)","v":0.2843},{"$f":"IF(AND((N746-35%)>0,N746<50%),M746*(N746-35%)*0.7,0)","v":0},{"$f":"IF(N746>=50%,M746*10.5%,0)","v":0},{"$f":"MAX(O746,P746)","v":0},null,false]
["D0235 - Uniontown - Bldg HD AR","D0235",966,"West Bourbon Elementary",250,0,117,0,46.8,0,9.6999999999999993,250,117,0.46800000000000003,9.6999999999999993,0,9.6999999999999993,null,false]
["D0387 - Altoona-Midway - Bldg HD AR","D0387",5215,"Altoona-Midway Elementary",72,0,40,0,55.56,4.2,0,72,40,0.55559999999999998,0,4.2,4.2,null,false]
["D0387 - Altoona-Midway - Bldg HD AR","D0387",5223,"Altoona-Midway Middle/High School",102,0,45,0,44.12,0,2.9,102,45,0.44119999999999998,2.9,0,2.9,null,false]
["D0214 - Ulysses - Bldg HD AR","D0214",443,"Kepley Middle School",336,0,168,0,50,17.600000000000001,0,{"$f":"SUM(E750+F750)","v":336},{"$f":"SUM(G750+H750)","v":168},{"$f":"IF(ISERROR(M750/L750),0,M750/L750)","v":0.5},{"$f":"IF(AND((N750-35%)>0,N750<50%),M750*(N750-35%)*0.7,0)","v":0},{"$f":"IF(N750>=50%,M750*10.5%,0)","v":17.600000000000001},{"$f":"MAX(O750,P750)","v":17.600000000000001},null,false]
["D0214 - Ulysses - Bldg HD AR","D0214",444,"Sullivan Elem",395,0,216,0,54.68,22.7,0,395,216,0.54679999999999995,0,22.7,22.7,null,false]
["D0214 - Ulysses - Bldg HD AR","D0214",446,"Ulysses High",467,0,198,0,42.4,0,10.3,467,198,0.42399999999999999,10.3,0,10.3,null,false]
["D0214 - Ulysses - Bldg HD AR","D0214",450,"Hickok Elem",447,0,234,0,52.35,24.6,0,447,234,0.52349999999999997,0,24.6,24.6,null,false]
["D0417 - Council Grove - Bldg HD AR",{"$f":"LEFT(A754,5)","v":"D0417"},5987,"Prairie Heights Elementary School",92,0,39,0,42.39,0,2,{"$f":"SUM(E754+F754)","v":92},{"$f":"SUM(G754+H754)","v":39},{"$f":"IF(ISERROR(M754/L754),0,M754/L754)","v":0.4239},{"$f":"IF(AND((N754-35%)>0,N754<50%),M754*(N754-35%)*0.7,0)","v":2},{"$f":"IF(N754>=50%,M754*10.5%,0)","v":0},{"$f":"MAX(O754,P754)","v":2},null,false]
["D0417 - Council Grove - Bldg HD AR","D0417",5990,"Council Grove Elementary School",342,0,123,0,35.96,0,0.8,342,123,0.35959999999999998,0.8,0,0.8,null,false]
["D0417 - Council Grove - Bldg HD AR","D0417",5994,"Council Grove Junior Senior High School",331,0,96,0,29,0,0,331,96,0.28999999999999998,0,0,0,null,false]
["D0248 - Girard - Bldg HD AR","D0248",1258,"R V Haderlein Elem",461,0,180,0,39.049999999999997,0,5.0999999999999996,{"$f":"SUM(E757+F757)","v":461},{"$f":"SUM(G757+H757)","v":180},{"$f":"IF(ISERROR(M757/L757),0,M757/L757)","v":0.39050000000000001},{"$f":"IF(AND((N757-35%)>0,N757<50%),M757*(N757-35%)*0.7,0)","v":5.0999999999999996},{"$f":"IF(N757>=50%,M757*10.5%,0)","v":0},{"$f":"MAX(O757,P757)","v":5.0999999999999996},null,false]
["D0248 - Girard - Bldg HD AR","D0248",1260,"Girard Middle",265,0,75,0,28.3,0,0,265,75,0.28299999999999997,0,0,0,null,false]
["D0248 - Girard - Bldg HD AR","D0248",1262,"Girard High",297,0,103,0,34.68,0,0,297,103,0.3468,0,0,0,null,false]
["D0368 - Paola - Bldg HD AR",{"$f":"LEFT(A760,5)","v":"D0368"},4690,"Sunflower Elem",416,0,121,0,29.09,0,0,{"$f":"SUM(E760+F760)","v":416},{"$f":"SUM(G760+H760)","v":121},{"$f":"IF(ISERROR(M760/L760),0,M760/L760)","v":0.29089999999999999},{"$f":"IF(AND((N760-35%)>0,N760<50%),M760*(N760-35%)*0.7,0)","v":0},{"$f":"IF(N760>=50%,M760*10.5%,0)","v":0},{"$f":"MAX(O760,P760)","v":0},null,false]
["D0368 - Paola - Bldg HD AR","D0368",4694,"Paola Middle",453,0,132,0,29.14,0,0,{"$f":"SUM(E761+F761)","v":453},{"$f":"SUM(G761+H761)","v":132},0.29139999999999999,0,0,0,null,false]
["D0368 - Paola - Bldg HD AR","D0368",4700,"Paola High",638,0,146,0,22.88,0,0,{"$f":"SUM(E762+F762)","v":638},{"$f":"SUM(G762+H762)","v":146},0.2288,0,0,0,null,false]
["D0368 - Paola - Bldg HD AR","D0368",4701,"Cottonwood Elem",475,0,160,0,33.68,0,0,{"$f":"SUM(E763+F763)","v":475},{"$f":"SUM(G763+H763)","v":160},0.33679999999999999,0,0,0,null,false]
["D0466 - Scott County - Bldg HD AR",{"$f":"LEFT(A764,5)","v":"D0466"},7356,"Scott City Lower Elem",424,0,181,0,42.69,0,9.6999999999999993,{"$f":"SUM(E764+F764)","v":424},{"$f":"SUM(G764+H764)","v":181},{"$f":"IF(ISERROR(M764/L764),0,M764/L764)","v":0.4269},{"$f":"IF(AND((N764-35%)>0,N764<50%),M764*(N764-35%)*0.7,0)","v":9.6999999999999993},{"$f":"IF(N764>=50%,M764*10.5%,0)","v":0},{"$f":"MAX(O764,P764)","v":9.6999999999999993},null,false]
["D0466 - Scott County - Bldg HD AR","D0466",7358,"Scott City Middle",311,0,112,0,36.01,0,0.8,311,112,0.36009999999999998,0.8,0,0.8,null,false]
["D0466 - Scott County - Bldg HD AR","D0466",7360,"Scott City High",259,0,83,0,32.049999999999997,0,0,259,83,0.32050000000000001,0,0,0,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7592,"Grandview Elem",123,6,82,4,63.57,8.6,0,{"$f":"SUM(E767+F767)","v":129},{"$f":"SUM(G767+H767)","v":86},{"$f":"IF(ISERROR(M767/L767),0,M767/L767)","v":0.66669999999999996},{"$f":"IF(AND((N767-35%)>0,N767<50%),M767*(N767-35%)*0.7,0)","v":0},{"$f":"IF(N767>=50%,M767*10.5%,0)","v":9},{"$f":"MAX(O767,P767)","v":9},null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7593,"Spring Valley Elementary",378,25,108,8,26.8,0,0,403,116,0.2878,0,0,0,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7598,"Eisenhower Elem",310,11,119,4,37.07,0,1.7,321,123,0.38319999999999999,2.9,0,2.9,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7600,"Fort Riley Elem",431,50,102,11,21.21,0,0,481,113,0.2349,0,0,0,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7601,"LTG Richard J. Seitz Elementary",620,65,240,23,35.04,0,0.1,685,263,0.38390000000000002,6.2,0,6.2,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7602,"Franklin Elem",179,3,123,2,67.58,12.9,0,182,125,0.68679999999999997,0,13.1,13.1,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7604,"Jefferson Elem",182,25,59,7,28.5,0,0,207,66,0.31879999999999997,0,0,0,null,{"$f":"COUNTIF(C:C,C773)>1","v":false}]
["D0475 - Junction City - Bldg HD AR","D0475",7606,"Lincoln Elem",243,4,92,1,37.25,0,1.4,247,93,0.3765,1.7,0,1.7,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7608,"Morris Hill Elem",189,17,32,3,15.53,0,0,206,35,0.1699,0,0,0,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7610,"Sheridan Elem",242,2,105,1,43.03,0,5.9,244,106,0.43440000000000001,6.3,0,6.3,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7612,"Washington Elem",329,5,322,5,96.41,33.799999999999997,0,334,327,0.97899999999999998,0,34.299999999999997,34.299999999999997,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7614,"Westwood Elem",256,3,166,2,64.09,17.399999999999999,0,259,168,0.64859999999999995,0,17.600000000000001,17.600000000000001,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7616,"Fort Riley Middle School",606,40,138,9,21.36,0,0,646,147,0.2276,0,0,0,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7618,"Junction City Middle School",914,12,413,6,44.6,0,27.8,926,419,0.45250000000000001,30.1,0,30.1,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7620,"Junction City Sr High",1548,35,540,15,34.11,0,0,1583,555,0.35060000000000002,0.2,0,0.2,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7624,"Milford Elem",87,9,34,4,35.42,0,0.1,96,38,0.39579999999999999,1.2,0,1.2,null,false]
["D0475 - Junction City - Bldg HD AR","D0475",7630,"Ware Elem",523,50,159,14,27.75,0,0,573,173,0.3019,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5112,"Amanda Arnold Elem",588,0,84,0,14.29,0,0,{"$f":"SUM(E784+F784)","v":588},{"$f":"SUM(G784+H784)","v":84},{"$f":"IF(ISERROR(M784/L784),0,M784/L784)","v":0.1429},{"$f":"IF(AND((N784-35%)>0,N784<50%),M784*(N784-35%)*0.7,0)","v":0},{"$f":"IF(N784>=50%,M784*10.5%,0)","v":0},{"$f":"MAX(O784,P784)","v":0},null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5113,"Frank V Bergman Elem",503,0,170,0,33.799999999999997,0,0,503,170,0.33800000000000002,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR",{"$f":"LEFT(A786,5)","v":"D0383"},5114,"Bluemont Elementary School",269,0,111,0,41.26,0,4.9000000000000004,269,111,0.41260000000000002,4.9000000000000004,0,4.9000000000000004,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5124,"Lee Elem",490,0,210,0,42.86,0,11.6,490,210,0.42859999999999998,11.6,0,11.6,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5126,"Marlatt Elem",446,0,78,0,17.489999999999998,0,0,446,78,0.1749,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5128,"Northview Elem",570,0,291,0,51.05,30.6,0,570,291,0.51049999999999995,0,30.6,30.6,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5130,"Theo Roosevelt Elem",329,0,103,0,31.31,0,0,329,103,0.31309999999999999,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5132,"Woodrow Wilson Elem",367,332,63,0,9.01,0,0,699,63,9.01E-2,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5135,"Susan B Anthony Middle School",432,0,110,0,25.46,0,0,432,110,0.25459999999999999,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5136,"Manhattan High School West/East Campus",1795,0,497,0,27.69,0,0,1795,497,0.27689999999999998,0,0,0,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5137,"Dwight D Eisenhower Middle School",456,0,178,0,39.04,0,5,456,178,0.39040000000000002,5,0,5,null,false]
["D0383 - Manhattan - Bldg HD AR","D0383",5138,"Ogden Elem",189,0,104,0,55.03,10.9,0,189,104,0.55030000000000001,0,10.9,10.9,null,false]
["D0207 - Ft. Leavenworth - Bldg HD AR","D0207",286,"Bradley Elem",455,0,14,0,3.08,0,0,{"$f":"SUM(E796+F796)","v":455},{"$f":"SUM(G796+H796)","v":14},{"$f":"IF(ISERROR(M796/L796),0,M796/L796)","v":3.0800000000000001E-2},{"$f":"IF(AND((N796-35%)>0,N796<50%),M796*(N796-35%)*0.7,0)","v":0},{"$f":"IF(N796>=50%,M796*10.5%,0)","v":0},{"$f":"MAX(O796,P796)","v":0},null,false]
["D0207 - Ft. Leavenworth - Bldg HD AR","D0207",288,"Eisenhower Elem",484,0,26,0,5.37,0,0,484,26,5.3699999999999998E-2,0,0,0,null,false]
["D0207 - Ft. Leavenworth - Bldg HD AR","D0207",290,"MacArthur Elem",521,0,16,0,3.07,0,0,521,16,3.0700000000000002E-2,0,0,0,null,false]
["D0207 - Ft. Leavenworth - Bldg HD AR","D0207",294,"Patton Jr High",312,0,10,0,3.21,0,0,312,10,3.2099999999999997E-2,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1926,"Derby Middle Sch",876,0,331,0,37.79,0,6.5,{"$f":"SUM(E800+F800)","v":876},{"$f":"SUM(G800+H800)","v":331},{"$f":"IF(ISERROR(M800/L800),0,M800/L800)","v":0.37790000000000001},{"$f":"IF(AND((N800-35%)>0,N800<50%),M800*(N800-35%)*0.7,0)","v":6.5},{"$f":"IF(N800>=50%,M800*10.5%,0)","v":0},{"$f":"MAX(O800,P800)","v":6.5},null,false]
["D0260 - Derby - Bldg HD AR","D0260",1927,"El Paso Elem",272,0,77,0,28.31,0,0,272,77,0.28310000000000002,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1928,"Oaklawn Elem",299,0,244,0,81.61,25.6,0,299,244,0.81610000000000005,0,25.6,25.6,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1930,"Paul B Cooper Elem",298,0,226,0,75.84,23.7,0,298,226,0.75839999999999996,0,23.7,23.7,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1932,"Pleasantview Elem",260,0,110,0,42.31,0,5.6,260,110,0.42309999999999998,5.6,0,5.6,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1934,"Swaney Elem",438,0,145,0,33.11,0,0,438,145,0.33110000000000001,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1936,"Wineteer Elem",459,0,160,0,34.86,0,0,459,160,0.34860000000000002,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1941,"Derby Hills Elem",556,0,85,0,15.29,0,0,556,85,0.15290000000000001,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1942,"Derby High School",1951,0,624,0,31.98,0,0,1951,624,0.31979999999999997,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1944,"Tanglewood Elem",581,0,89,0,15.32,0,0,581,89,0.1532,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1945,"Park Hill Elementary",373,0,73,0,19.57,0,0,373,73,0.19570000000000001,0,0,0,null,false]
["D0260 - Derby - Bldg HD AR","D0260",1976,"Derby North Middle School",817,0,265,0,32.44,0,0,817,265,0.32440000000000002,0,0,0,null,false]
["D0487 - Herington - Bldg HD AR","D0487",7888,"Herington Elem",235,0,137,0,58.3,14.4,0,{"$f":"SUM(E812+F812)","v":235},{"$f":"SUM(G812+H812)","v":137},{"$f":"IF(ISERROR(M812/L812),0,M812/L812)","v":0.58299999999999996},{"$f":"IF(AND((N812-35%)>0,N812<50%),M812*(N812-35%)*0.7,0)","v":0},{"$f":"IF(N812>=50%,M812*10.5%,0)","v":14.4},{"$f":"MAX(O812,P812)","v":14.4},null,false]
["D0487 - Herington - Bldg HD AR","D0487",7890,"Herington Middle Sch",111,0,65,0,58.56,6.8,0,111,65,0.58560000000000001,0,6.8,6.8,null,false]
["D0487 - Herington - Bldg HD AR","D0487",7892,"Herington High",130,0,65,0,50,6.8,0,130,65,0.5,0,6.8,6.8,null,false]
["D0491 - Eudora - Bldg HD AR","D0491",8022,"Eudora Elementary School",845,0,236,0,27.93,0,0,845,236,0.27929999999999999,0,0,0,null,false]
["D0491 - Eudora - Bldg HD AR","D0491",8023,"Eudora High School",485,0,121,0,24.95,0,0,485,121,0.2495,0,0,0,null,false]
["D0491 - Eudora - Bldg HD AR","D0491",8029,"Eudora Middle School",402,0,96,0,23.88,0,0,402,96,0.23880000000000001,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2025,"Clark Davidson Elem",480,0,109,0,22.71,0,0,{"$f":"SUM(E818+F818)","v":480},{"$f":"SUM(G818+H818)","v":109},{"$f":"IF(ISERROR(M818/L818),0,M818/L818)","v":0.2271},{"$f":"IF(AND((N818-35%)>0,N818<50%),M818*(N818-35%)*0.7,0)","v":0},{"$f":"IF(N818>=50%,M818*10.5%,0)","v":0},{"$f":"MAX(O818,P818)","v":0},null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2026,"Oak Street Elementary School K-4",297,0,55,0,18.52,0,0,297,55,0.1852,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2027,"Goddard Middle School",422,0,110,0,26.07,0,0,422,110,0.26069999999999999,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2028,"Challenger Intermediate School",427,0,85,0,19.91,0,0,427,85,0.1991,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2029,"Dwight D. Eisenhower Middle School",485,0,71,0,14.64,0,0,485,71,0.1464,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2030,"Goddard High",829,0,159,0,19.18,0,0,829,159,0.1918,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2033,"Amelia Earhart Elementary School",465,0,79,0,16.989999999999998,0,0,465,79,0.1699,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2034,"Discovery Intermediate School",465,0,86,0,18.489999999999998,0,0,465,86,0.18490000000000001,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2035,"Explorer Elementary School",471,0,70,0,14.86,0,0,471,70,0.14860000000000001,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2069,"Apollo Elementary School",449,0,57,0,12.69,0,0,449,57,0.12690000000000001,0,0,0,null,false]
["D0265 - Goodard - Bldg HD AR","D0265",2073,"Eisenhower High School",944,0,109,0,11.55,0,0,944,109,0.11550000000000001,0,0,0,null,false]
["D0290 - Ottawa - Bldg HD AR","D0290",2644,"Garfield Elem",283,0,122,0,43.11,0,6.9,283,122,0.43109999999999998,6.9,0,6.9,null,false]
["D0290 - Ottawa - Bldg HD AR","D0290",2648,"Lincoln Elem",412,0,227,0,55.1,23.8,0,412,227,0.55100000000000005,0,23.8,23.8,null,false]
["D0290 - Ottawa - Bldg HD AR","D0290",2650,"Ottawa Middle School",598,0,240,0,40.130000000000003,0,8.6,598,240,0.40129999999999999,8.6,0,8.6,null,false]
["D0290 - Ottawa - Bldg HD AR","D0290",2652,"Ottawa Sr High",693,0,228,0,32.9,0,0,693,228,0.32900000000000001,0,0,0,null,false]
["D0290 - Ottawa - Bldg HD AR","D0290",2658,"Sunflower Elementary School",425,0,177,0,41.65,0,8.1999999999999993,425,177,0.41649999999999998,8.1999999999999993,0,8.1999999999999993,null,false]
["D0413 - Chanute - Bldg HD AR","D0413",5871,"Chanute Elementary School",787,0,426,0,54.13,44.7,0,787,426,0.5413,0,44.7,44.7,null,false]
["D0413 - Chanute - Bldg HD AR","D0413",5880,"Royster Middle School",472,0,234,0,49.58,0,23.9,472,234,0.49580000000000002,23.9,0,23.9,null,false]
["D0413 - Chanute - Bldg HD AR","D0413",5882,"Chanute High",533,0,234,0,43.9,0,14.6,533,234,0.439,14.6,0,14.6,null,false]
["D0445 - Coffeyville - Bldg HD AR","D0445",6756,"Community Elementary",1032,0,763,0,73.930000000000007,80.099999999999994,0,1032,763,0.73929999999999996,0,80.099999999999994,80.099999999999994,null,{"$f":"COUNTIF(C:C,C837)>1","v":false}]
["D0445 - Coffeyville - Bldg HD AR",{"$f":"LEFT(A838,5)","v":"D0445"},6770,"Roosevelt Middle",258,0,186,0,72.09,19.5,0,258,186,0.72089999999999999,0,19.5,19.5,null,false]
["D0445 - Coffeyville - Bldg HD AR","D0445",6772,"Field Kindley High",511,0,301,0,58.9,31.6,0,511,301,0.58899999999999997,0,31.6,31.6,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7115,"Edith Scheuerman Elem",208,0,136,0,65.38,14.3,0,208,136,0.65380000000000005,0,14.3,14.3,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7118,"Alta Brown Elem",340,0,227,0,66.760000000000005,23.8,0,340,227,0.66759999999999997,0,23.8,23.8,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7119,"Florence Wilson Elem",363,0,183,0,50.41,19.2,0,363,183,0.50409999999999999,0,19.2,19.2,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7120,"Abe Hubert Elementary School",381,0,274,0,71.92,28.8,0,381,274,0.71919999999999995,0,28.8,28.8,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7124,"Buffalo Jones Elem",292,0,217,0,74.319999999999993,22.8,0,292,217,0.74319999999999997,0,22.8,22.8,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7126,"Georgia Matthews Elem",168,0,101,0,60.12,10.6,0,168,101,0.60119999999999996,0,10.6,10.6,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7128,"Horace J. Good Middle School",694,0,358,0,51.59,37.6,0,694,358,0.51590000000000003,0,37.6,37.6,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7130,"Garden City High School",2072,0,991,0,47.83,0,89,2072,991,0.4783,89,0,89,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7131,"Gertrude Walker Elem",238,0,162,0,68.069999999999993,17,0,238,162,0.68069999999999997,0,17,17,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7132,"Jennie Barker Elem",138,0,49,0,35.51,0,0.2,138,49,0.35510000000000003,0.2,0,0.2,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7133,"Jennie Wilson Elem",581,0,263,0,45.27,0,18.899999999999999,581,263,0.45269999999999999,18.899999999999999,0,18.899999999999999,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7138,"Kenneth Henderson Middle",370,0,183,0,49.46,0,18.5,370,183,0.49459999999999998,18.5,0,18.5,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7140,"Plymell Elementary",147,0,33,0,22.45,0,0,147,33,0.22450000000000001,0,0,0,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7143,"Victor Ornelas Elem",391,0,253,0,64.709999999999994,26.6,0,391,253,0.64710000000000001,0,26.6,26.6,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7147,"Bernadine Sitts Intermediate Ctr",505,0,308,0,60.99,32.299999999999997,0,505,308,0.6099,0,32.299999999999997,32.299999999999997,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7148,"Charles O Stones Intermediate Ctr",477,0,279,0,58.49,29.3,0,477,279,0.58489999999999998,0,29.3,29.3,null,false]
["D0457 - Garden City - Bldg HD AR","D0457",7177,"Garden City Alternate Education Center",68,0,48,0,70.59,5,0,68,48,0.70589999999999997,0,5,5,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8279,"Banneker Elem",393,0,313,0,79.64,32.9,0,393,313,0.7964,0,32.9,32.9,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8281,"McKinley Elementary School",348,0,276,0,79.31,29,0,348,276,0.79310000000000003,0,29,29,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8282,"Silver City Elem",274,0,220,0,80.290000000000006,23.1,0,274,220,0.80289999999999995,0,23.1,23.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8284,"Chelsea Elem",707,0,568,0,80.34,59.6,0,707,568,0.8034,0,59.6,59.6,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8285,"Douglass Elem",327,0,275,0,84.1,28.9,0,327,275,0.84099999999999997,0,28.9,28.9,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8287,"Thomas A Edison Elem",314,0,230,0,73.25,24.1,0,314,230,0.73250000000000004,0,24.2,24.2,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8288,"Emerson Elem",193,0,168,0,87.05,17.600000000000001,0,193,168,0.87050000000000005,0,17.600000000000001,17.600000000000001,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8290,"John Fiske Elem",981,0,578,0,58.92,60.7,0,981,578,0.58919999999999995,0,60.7,60.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8292,"Grant Elem",330,0,306,0,92.73,32.1,0,330,306,0.92730000000000001,0,32.1,32.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8293,"Bertram Caruthers Elem",376,0,299,0,79.52,31.4,0,376,299,0.79520000000000002,0,31.4,31.4,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8298,"Mark Twain Elem",297,0,241,0,81.14,25.3,0,297,241,0.81140000000000001,0,25.3,25.3,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8303,"Noble Prentis Elem",236,0,164,0,69.489999999999995,17.2,0,236,164,0.69489999999999996,0,17.2,17.2,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8305,"Quindaro Elem",381,0,328,0,86.09,34.4,0,381,328,0.8609,0,34.4,34.4,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8308,"Frank Rushton Elem",330,0,239,0,72.42,25.1,0,330,239,0.72419999999999995,0,25.1,25.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8309,"New Stanley Elem",347,0,269,0,77.52,28.2,0,347,269,0.7752,0,28.2,28.2,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8311,"Eugene Ware Elem",283,0,220,0,77.739999999999995,23.1,0,283,220,0.77739999999999998,0,23.1,23.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8312,"Wm A White Elem",279,0,217,0,77.78,22.8,0,279,217,0.77780000000000005,0,22.8,22.8,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8313,"Whittier Elem",599,0,512,0,85.48,53.8,0,599,512,0.8548,0,53.8,53.8,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8315,"Frances Willard Elem",478,0,379,0,79.290000000000006,39.799999999999997,0,478,379,0.79290000000000005,0,39.799999999999997,39.799999999999997,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8316,"Central Middle",723,0,611,0,84.51,64.2,0,723,611,0.84509999999999996,0,64.2,64.2,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8317,"Northwest Middle",473,0,399,0,84.36,41.9,0,473,399,0.84360000000000002,0,41.9,41.9,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8318,"Parker Elementary School",100,0,89,0,89,9.3000000000000007,0,100,89,0.89,0,9.3000000000000007,9.3000000000000007,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8319,"West Middle",651,0,536,0,82.33,56.3,0,651,536,0.82330000000000003,0,56.3,56.3,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8320,"Argentine Middle",659,0,503,0,76.33,52.8,0,659,503,0.76329999999999998,0,52.8,52.8,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8321,"Rosedale Middle",610,0,433,0,70.98,45.5,0,610,433,0.70979999999999999,0,45.5,45.5,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8322,"Sumner Academy of Arts & Science",1001,0,607,0,60.64,63.7,0,{"$f":"SUM(E882+F882)","v":1001},{"$f":"SUM(G882+H882)","v":607},{"$f":"IF(ISERROR(M882/L882),0,M882/L882)","v":0.60640000000000005},{"$f":"IF(AND((N882-35%)>0,N882<50%),M882*(N882-35%)*0.7,0)","v":0},{"$f":"IF(N882>=50%,M882*10.5%,0)","v":63.7},{"$f":"MAX(O882,P882)","v":63.7},null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8323,"Wyandotte High",1354,0,1128,0,83.31,118.4,0,1354,1128,0.83309999999999995,0,118.4,118.4,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8324,"Arrowhead Middle",406,0,273,0,67.239999999999995,28.7,0,406,273,0.6724,0,28.7,28.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8326,"Bethel Elem",203,0,130,0,64.040000000000006,13.6,0,203,130,0.64039999999999997,0,13.7,13.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8327,"J C Harmon High",1368,0,1111,0,81.209999999999994,116.7,0,1368,1111,0.81210000000000004,0,116.7,116.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8328,"Coronado Middle",457,0,361,0,78.989999999999995,37.9,0,457,361,0.78990000000000005,0,37.9,37.9,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8329,"F L Schlagle High",1085,0,831,0,76.59,87.3,0,1085,831,0.76590000000000003,0,87.3,87.3,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8330,"Claude A Huyck Elem",316,0,220,0,69.62,23.1,0,316,220,0.69620000000000004,0,23.1,23.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8331,"D D Eisenhower Middle",690,0,490,0,71.010000000000005,51.4,0,690,490,0.71009999999999995,0,51.5,51.5,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8332,"Hazel Grove Elem",547,0,400,0,73.13,42,0,547,400,0.73129999999999995,0,42,42,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8340,"John F Kennedy Elem",463,0,325,0,70.19,34.1,0,463,325,0.70189999999999997,0,34.1,34.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8342,"Lindbergh Elem",248,0,189,0,76.209999999999994,19.8,0,248,189,0.7621,0,19.8,19.8,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8346,"Stony Point South",316,0,207,0,65.510000000000005,21.7,0,316,207,0.65510000000000002,0,21.7,21.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8348,"Stony Point North",329,0,210,0,63.83,22,0,329,210,0.63829999999999998,0,22.1,22.1,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8350,"Washington High",1083,0,736,0,67.959999999999994,77.3,0,1083,736,0.67959999999999998,0,77.3,77.3,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8352,"Welborn Elem",512,0,397,0,77.540000000000006,41.7,0,512,397,0.77539999999999998,0,41.7,41.7,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8354,"White Church Elem",290,0,148,0,51.03,15.5,0,290,148,0.51029999999999998,0,15.5,15.5,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8358,"M E Pearson Elem",635,0,520,0,81.89,54.6,0,635,520,0.81889999999999996,0,54.6,54.6,null,false]
["D0500 - Kansas City - Bldg HD AR",{"$f":"LEFT(A900,5)","v":"D0500"},8402,"Fairfax Learning Center",60,0,51,0,85,5.4,0,60,51,0.85,0,5.4,5.4,null,false]
["D0500 - Kansas City - Bldg HD AR","D0500",8405,"Gateway to College",56,0,24,0,42.86,0,1.3,56,24,0.42859999999999998,1.3,0,1.3,null,{"$f":"COUNTIF(C:C,C901)>1","v":false}]
["D0500 - Kansas City - Bldg HD AR","D0500",8406,"Bridges/Wyandot Academy",31,0,26,0,83.87,2.7,0,31,26,0.8387,0,2.7,2.7,null,false]
["D0106 - Western Plains - Bldg HD AR","D0106",2926,"Western Plains North Elem",23,0,8,0,34.78,0,0,{"$f":"SUM(E903+F903)","v":23},{"$f":"SUM(G903+H903)","v":8},{"$f":"IF(ISERROR(M903/L903),0,M903/L903)","v":0.3478},{"$f":"IF(AND((N903-35%)>0,N903<50%),M903*(N903-35%)*0.7,0)","v":0},{"$f":"IF(N903>=50%,M903*10.5%,0)","v":0},{"$f":"MAX(O903,P903)","v":0},null,false]
["D0106 - Western Plains - Bldg HD AR","D0106",2928,"Western Plains High",51,0,36,0,70.59,3.8,0,51,36,0.70589999999999997,0,3.8,3.8,null,false]
["D0106 - Western Plains - Bldg HD AR","D0106",2966,"Western Plains South Elem/Jr High",25,0,13,0,52,1.4,0,25,13,0.52,0,1.4,1.4,null,false]
["D0482 - Dighton - Bldg HD AR","D0482",7778,"Dighton Elem",131,0,45,0,34.35,0,0,131,45,0.34350000000000003,0,0,0,null,false]
["D0482 - Dighton - Bldg HD AR","D0482",7782,"Dighton High",110,0,38,0,34.549999999999997,0,0,110,38,0.34549999999999997,0,0,0,null,false]
["D0305 - Salina - Bldg HD AR","D0305",2985,"Coronado Elem",410,0,137,0,33.409999999999997,0,0,{"$f":"SUM(E908+F908)","v":410},{"$f":"SUM(G908+H908)","v":137},{"$f":"IF(ISERROR(M908/L908),0,M908/L908)","v":0.33410000000000001},{"$f":"IF(AND((N908-35%)>0,N908<50%),M908*(N908-35%)*0.7,0)","v":0},{"$f":"IF(N908>=50%,M908*10.5%,0)","v":0},{"$f":"MAX(O908,P908)","v":0},null,false]
["D0305 - Salina - Bldg HD AR","D0305",2994,"Heusner Elem",435,0,211,0,48.51,0,20,435,211,0.48509999999999998,20,0,20,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3000,"Meadowlark Ridge Elem",443,0,130,0,29.35,0,0,443,130,0.29349999999999998,0,0,0,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3002,"Oakdale Elem",382,0,284,0,74.349999999999994,29.8,0,382,284,0.74350000000000005,0,29.8,29.8,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3008,"Schilling Elem",413,0,276,0,66.83,29,0,413,276,0.66830000000000001,0,29,29,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3014,"Stewart Elem",414,0,111,0,26.81,0,0,414,111,0.2681,0,0,0,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3018,"Sunset Elem",440,0,267,0,60.68,28,0,440,267,0.60680000000000001,0,28,28,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3020,"Cottonwood Elementary School",496,0,365,0,73.59,38.299999999999997,0,496,365,0.7359,0,38.299999999999997,38.299999999999997,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3022,"Lakewood Middle School",798,0,412,0,51.63,43.3,0,798,412,0.51629999999999998,0,43.3,43.3,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3024,"Salina South Middle",811,0,350,0,43.16,0,20,811,350,0.43159999999999998,20,0,20,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3026,"Salina High Central",1013,0,442,0,43.63,0,26.7,1013,442,0.43630000000000002,26.7,0,26.7,null,false]
["D0305 - Salina - Bldg HD AR","D0305",3027,"Salina High South",1047,0,396,0,37.82,0,7.8,1047,396,0.37819999999999998,7.8,0,7.8,null,false]
["D0342 - McLouth - Bldg HD AR","D0342",4006,"McLouth Elem",218,0,68,0,31.19,0,0,218,68,0.31190000000000001,0,0,0,null,false]
["D0342 - McLouth - Bldg HD AR","D0342",4007,"McLouth Middle",113,0,22,0,19.47,0,0,113,22,0.19470000000000001,0,0,0,null,false]
["D0342 - McLouth - Bldg HD AR","D0342",4008,"McLouth High",160,0,33,0,20.63,0,0,160,33,0.20630000000000001,0,0,0,null,false]
["D0351 Macksville - Bldg HD AR","D0351",4196,"Macksville Elem",125,0,82,0,65.599999999999994,8.6,0,125,82,0.65600000000000003,0,8.6,8.6,null,false]
["D0351 Macksville - Bldg HD AR","D0351",4200,"Macksville High",110,0,38,0,34.549999999999997,0,0,110,38,0.34549999999999997,0,0,0,null,false]
["D0361 - Chaparral - Bldg HD AR","D0361",4438,"Anthony Elem",260,0,117,0,45,0,8.1999999999999993,260,117,0.45,8.1999999999999993,0,8.1999999999999993,null,false]
["D0361 - Chaparral - Bldg HD AR","D0361",4442,"Chaparral Jr/Sr High",327,0,159,0,48.62,0,15.2,327,159,0.48620000000000002,15.2,0,15.2,null,false]
["D0361 - Chaparral - Bldg HD AR","D0361",4458,"Harper Elem",246,0,141,0,57.32,14.8,0,246,141,0.57320000000000004,0,14.8,14.8,null,false]
["D0374 - Sublette - Bldg HD AR","D0374",4834,"Sublette Elem",269,0,146,0,54.28,15.3,0,269,146,0.54279999999999995,0,15.3,15.3,null,false]
["D0374 - Sublette - Bldg HD AR","D0374",4836,"Sublette High",123,0,48,0,39.020000000000003,0,1.4,123,48,0.39019999999999999,1.4,0,1.4,null,false]
["D0374 - Sublette - Bldg HD AR","D0374",4838,"Sublette Middle",57,0,29,0,50.88,3,0,57,29,0.50880000000000003,0,3,3,null,false]
["D0382 - Pratt - Bldg HD AR","D0382",5088,"Southwest Elem",428,0,176,0,41.12,0,7.5,428,176,0.41120000000000001,7.5,0,7.5,null,false]
["D0382 - Pratt - Bldg HD AR","D0382",5090,"Liberty Middle School",351,0,140,0,39.89,0,4.8,351,140,0.39889999999999998,4.8,0,4.8,null,false]
["D0382 - Pratt - Bldg HD AR","D0382",5092,"Pratt Sr High",311,0,103,0,33.119999999999997,0,0,311,103,0.33119999999999999,0,0,0,null,false]
["D0423 - Moundridge - Bldg HD AR","D0423",6140,"Moundridge Elem",183,0,44,0,24.04,0,0,183,44,0.2404,0,0,0,null,false]
["D0423 - Moundridge - Bldg HD AR","D0423",6142,"Moundridge High",110,0,19,0,17.27,0,0,110,19,0.17269999999999999,0,0,0,null,false]
["D0423 - Moundridge - Bldg HD AR","D0423",6146,"Moundridge Middle",117,0,27,0,23.08,0,0,117,27,0.23080000000000001,0,0,0,null,false]
["D0426 - Pike Valley - Bldg HD AR","D0426",6192,"Pike Valley Elem",101,0,46,0,45.54,0,3.4,101,46,0.45540000000000003,3.4,0,3.4,null,false]
["D0426 - Pike Valley - Bldg HD AR","D0426",6194,"Pike Valley Jr High",43,0,18,0,41.86,0,0.9,43,18,0.41860000000000003,0.9,0,0.9,null,false]
["D0426 - Pike Valley - Bldg HD AR","D0426",6206,"Pike Valley High",66,0,19,0,28.79,0,0,66,19,0.28789999999999999,0,0,0,null,false]
["D0434 - Santa Fe Trail - Bldg HD AR","D0434",6440,"Carbondale Attendance Center",358,0,145,0,40.5,0,5.6,358,145,0.40500000000000003,5.6,0,5.6,null,false]
["D0434 - Santa Fe Trail - Bldg HD AR","D0434",6444,"Overbrook Attendance Center",339,0,132,0,38.94,0,3.6,339,132,0.38940000000000002,3.6,0,3.6,null,false]
["D0434 - Santa Fe Trail - Bldg HD AR",{"$f":"LEFT(A942,5)","v":"D0434"},6446,"Santa Fe Trail High",331,0,93,0,28.1,0,0,331,93,0.28100000000000003,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6512,"Auburn Elementary",422,0,109,0,25.83,0,0,422,109,0.25829999999999997,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6513,"Farley Elementary",552,0,101,0,18.3,0,0,552,101,0.183,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6517,"Indian Hills Elementary",539,0,61,0,11.32,0,0,539,61,0.1132,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6518,"Pauline Central Primary",479,0,262,0,54.7,27.5,0,479,262,0.54700000000000004,0,27.5,27.5,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6522,"Pauline South Intermediate",340,0,169,0,49.71,0,17.399999999999999,340,169,0.49709999999999999,17.399999999999999,0,17.399999999999999,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6527,"Washburn Rural Middle School",967,0,224,0,23.16,0,0,967,224,0.2316,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6528,"Wanamaker Elem",533,0,144,0,27.02,0,0,533,144,0.2702,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6530,"Jay Shideler Elementary",539,0,31,0,5.75,0,0,539,31,5.7500000000000002E-2,0,0,0,null,false]
["D0437 - Auburn-Washburn - Bldg HD AR","D0437",6532,"Washburn Rural High",1951,0,430,0,22.04,0,0,1951,430,0.22040000000000001,0,0,0,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7020,"Leavenworth Sr High",1335,0,443,0,33.18,0,0,1335,443,0.33179999999999998,0,0,0,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7028,"Henry Leavenworth",611,0,250,0,40.92,0,10.4,611,250,0.40920000000000001,10.4,0,10.4,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7029,"Anthony Elementary",432,0,305,0,70.599999999999994,32,0,432,305,0.70599999999999996,0,32,32,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7031,"David Brewer Elementary",395,0,233,0,58.99,24.5,0,395,233,0.58989999999999998,0,24.5,24.5,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7033,"Richard Warren Middle School",716,0,402,0,56.15,42.2,0,716,402,0.5615,0,42.2,42.2,null,false]
["D0453 - Leavenworth - Bldg HD AR","D0453",7037,"Earl Lawson Elementary",267,0,187,0,70.040000000000006,19.600000000000001,0,267,187,0.70040000000000002,0,19.600000000000001,19.600000000000001,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7440,"Adams Elem",287,0,189,0,65.849999999999994,19.8,0,287,189,0.65849999999999997,0,19.8,19.8,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7442,"Frances Willard Elem",252,0,186,0,73.81,19.5,0,252,186,0.73809999999999998,0,19.5,19.5,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7443,"Jefferson Elem",283,0,181,0,63.96,19,0,{"$f":"SUM(E960+F960)","v":283},{"$f":"SUM(G960+H960)","v":181},{"$f":"IF(ISERROR(M960/L960),0,M960/L960)","v":0.63959999999999995},{"$f":"IF(AND((N960-35%)>0,N960<50%),M960*(N960-35%)*0.7,0)","v":0},{"$f":"IF(N960>=50%,M960*10.5%,0)","v":19},{"$f":"MAX(O960,P960)","v":19},null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7448,"Roosevelt Elem",242,0,144,0,59.5,15.1,0,242,144,0.59499999999999997,0,15.1,15.1,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7454,"Arkansas City Middle Sch",656,0,381,0,58.08,40,0,656,381,0.58079999999999998,0,40,40,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7456,"Arkansas City High",764,0,362,0,47.38,0,31.4,764,362,0.4738,31.4,0,31.4,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7458,"C 4 Elem",142,0,45,0,31.69,0,0,142,45,0.31690000000000002,0,0,0,null,false]
["D0470 - Arkansas City - Bldg HD AR","D0470",7466,"I X L Elem",249,0,177,0,71.08,18.600000000000001,0,249,177,0.71079999999999999,0,18.600000000000001,18.600000000000001,null,{"$f":"COUNTIF(C:C,C965)>1","v":false}]
["D0480 - Liberal - Bldg HD AR","D0480",7715,"Cottonwood Elementary School",519,0,380,0,73.22,39.9,0,519,380,0.73219999999999996,0,39.9,39.9,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7718,"MacArthur Elementary School",415,0,233,0,56.14,24.5,0,415,233,0.56140000000000001,0,24.5,24.5,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7725,"Sunflower Elementary School",657,0,473,0,71.989999999999995,49.7,0,657,473,0.71989999999999998,0,49.7,49.7,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7732,"Liberal Sr High",1319,0,875,0,66.34,91.9,0,1319,875,0.66339999999999999,0,91.9,91.9,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7736,"Eisenhower Middle School",637,0,386,0,60.6,40.5,0,637,386,0.60599999999999998,0,40.5,40.5,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7737,"Prairie View Elementary School",515,0,389,0,75.53,40.799999999999997,0,515,389,0.75529999999999997,0,40.799999999999997,40.799999999999997,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7738,"Meadowlark Elementary School",391,0,335,0,85.68,35.200000000000003,0,391,335,0.85680000000000001,0,35.200000000000003,35.200000000000003,null,false]
["D0480 - Liberal - Bldg HD AR","D0480",7739,"Seymour Rogers Middle School",510,0,396,0,77.650000000000006,41.6,0,510,396,0.77649999999999997,0,41.6,41.6,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8446,"Avondale West",9,0,6,0,66.67,0.6,0,9,6,0.66669999999999996,0,0.6,0.6,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8452,"Chase Middle School",459,0,388,0,84.53,40.700000000000003,0,459,388,0.84530000000000005,0,40.700000000000003,40.700000000000003,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8453,"Jardine Elementary",707,0,524,0,74.12,55,0,707,524,0.74119999999999997,0,55,55,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8462,"Highland Park Central",348,0,313,0,89.94,32.9,0,348,313,0.89939999999999998,0,32.9,32.9,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8465,"Ross Elementary",611,0,502,0,82.16,52.7,0,611,502,0.8216,0,52.7,52.7,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8467,"Hope Street Charter Academy",119,0,94,0,78.989999999999995,9.9,0,119,94,0.78990000000000005,0,9.9,9.9,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8472,"Lowman Hill Elem",312,0,277,0,88.78,29.1,0,312,277,0.88780000000000003,0,29.1,29.1,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8480,"McCarter Elem",401,0,231,0,57.61,24.3,0,401,231,0.57609999999999995,0,24.3,24.3,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8482,"McClure Elem",315,0,175,0,55.56,18.399999999999999,0,315,175,0.55559999999999998,0,18.399999999999999,18.399999999999999,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8484,"McEachron Elem",396,0,205,0,51.77,21.5,0,396,205,0.51770000000000005,0,21.5,21.5,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8486,"Meadows Elementary",560,0,421,0,75.180000000000007,44.2,0,560,421,0.75180000000000002,0,44.2,44.2,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8494,"Quincy Elem",249,0,219,0,87.95,23,0,249,219,0.87949999999999995,0,23,23,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8498,"Randolph Elem",373,0,191,0,51.21,20.100000000000001,0,373,191,0.5121,0,20.100000000000001,20.100000000000001,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8499,"Scott Dual Language Magnet",505,0,362,0,71.680000000000007,38,0,505,362,0.71679999999999999,0,38,38,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8501,"Robinson Middle School",424,0,306,0,72.17,32.1,0,424,306,0.72170000000000001,0,32.1,32.1,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8504,"State Street Elem",492,0,406,0,82.52,42.6,0,492,406,0.82520000000000004,0,42.6,42.6,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8506,"Stout Elem",262,0,191,0,72.900000000000006,20.100000000000001,0,262,191,0.72899999999999998,0,20.100000000000001,20.100000000000001,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8512,"Whitson Elem",400,0,217,0,54.25,22.8,0,400,217,0.54249999999999998,0,22.8,22.8,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8513,"Williams Science and Fine Arts Magnet School",555,0,434,0,78.2,45.6,0,555,434,0.78200000000000003,0,45.6,45.6,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8524,"Eisenhower Middle School",546,0,474,0,86.81,49.8,0,546,474,0.86809999999999998,0,49.8,49.8,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8530,"Jardine Middle School",523,0,355,0,67.88,37.299999999999997,0,523,355,0.67879999999999996,0,37.299999999999997,37.299999999999997,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8532,"Landon Middle School",455,0,267,0,58.68,28,0,455,267,0.58679999999999999,0,28,28,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8533,"Marjorie French Middle School",493,0,257,0,52.13,27,0,493,257,0.52129999999999999,0,27,27,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8536,"Highland Park High",863,0,723,0,83.78,75.900000000000006,0,863,723,0.83779999999999999,0,75.900000000000006,75.900000000000006,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8538,"Topeka High",1698,0,997,0,58.72,104.7,0,1698,997,0.58720000000000006,0,104.7,104.7,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8540,"Topeka West High",1019,0,481,0,47.2,0,41.1,1019,481,0.47199999999999998,41.1,0,41.1,null,false]
["D0501 Topeka - Bldg HD AR","D0501",8552,"Capital City",79,0,61,0,77.22,6.4,0,79,61,0.7722,0,6.4,6.4,null,false]
["D0506 - Labette Co - Bldg HD AR",{"$f":"LEFT(A1001,5)","v":"D0506"},8652,"Altamont Elem",215,0,93,0,43.26,0,5.4,215,93,0.43259999999999998,5.4,0,5.4,null,false]
["D0506 - Labette Co - Bldg HD AR","D0506",8654,"Labette County High School",524,0,228,0,43.51,0,13.6,524,228,0.43509999999999999,13.6,0,13.6,null,false]
["D0506 - Labette Co - Bldg HD AR","D0506",8658,"Bartlett Elem",127,0,72,0,56.69,7.6,0,127,72,0.56689999999999996,0,7.6,7.6,null,false]
["D0506 - Labette Co - Bldg HD AR","D0506",8666,"Edna Elem",174,0,81,0,46.55,0,6.5,174,81,0.46550000000000002,6.5,0,6.5,null,false]
["D0506 - Labette Co - Bldg HD AR","D0506",8680,"Meadowview Elem",382,0,184,0,48.17,0,17,382,184,0.48170000000000002,17,0,17,null,false]
["D0506 - Labette Co - Bldg HD AR","D0506",8684,"Mound Valley Elem",161,0,82,0,50.93,8.6,0,161,82,0.50929999999999997,0,8.6,8.6,null,false]
["D0232","D0232",825,"Clear Creek Elem",547,0,25,0,4.57,0,0,{"$f":"SUM(E1007+F1007)","v":547},{"$f":"SUM(G1007+H1007)","v":25},{"$f":"IF(ISERROR(M1007/L1007),0,M1007/L1007)","v":4.5699999999999998E-2},{"$f":"IF(AND((N1007-35%)>0,N1007<50%),M1007*(N1007-35%)*0.7,0)","v":0},{"$f":"IF(N1007>=50%,M1007*10.5%,0)","v":0},{"$f":"MAX(O1007,P1007)","v":0},null,false]
["D0232","D0232",829,"Horizon Elementary",472,0,22,0,4.66,0,0,472,22,4.6600000000000003E-2,0,0,0,null,false]
["D0232","D0232",832,"De Soto High School",945,0,99,0,10.48,0,0,945,99,0.1048,0,0,0,null,false]
["D0232","D0232",833,"Mill Valley High School",1367,0,50,0,3.66,0,0,1367,50,3.6600000000000001E-2,0,0,0,null,false]
["D0232","D0232",835,"Monticello Trails Middle School",663,0,26,0,3.92,0,0,663,26,3.9199999999999999E-2,0,0,0,null,false]
["D0232","D0232",836,"Lexington Trails Middle School",356,0,86,0,24.16,0,0,356,86,0.24160000000000001,0,0,0,null,false]
["D0232","D0232",837,"Starside Elem",479,0,165,0,34.450000000000003,0,0,479,165,0.34449999999999997,0,0,0,null,false]
["D0232","D0232",841,"Prairie Ridge Elementary School",561,0,6,0,1.07,0,0,561,6,1.0699999999999999E-2,0,0,0,null,false]
["D0232","D0232",842,"Mize Elementary School",412,0,16,0,3.88,0,0,412,16,3.8800000000000001E-2,0,0,0,null,false]
["D0232","D0232",843,"Riverview Elementary",418,0,15,0,3.59,0,0,418,15,3.5900000000000001E-2,0,0,0,null,false]
["D0232","D0232",844,"Mill Creek Middle School",679,0,31,0,4.57,0,0,679,31,4.5699999999999998E-2,0,0,0,null,false]
["D0232","D0232",912,"Belmont Elementary School",385,0,23,0,5.97,0,0,385,23,5.9700000000000003E-2,0,0,0,null,false]
["D0200","D0200",132,"Greeley County Elem School",150,0,60,0,40,0,2.1,{"$f":"SUM(E1019+F1019)","v":150},{"$f":"SUM(G1019+H1019)","v":60},{"$f":"IF(ISERROR(M1019/L1019),0,M1019/L1019)","v":0.4},{"$f":"IF(AND((N1019-35%)>0,N1019<50%),M1019*(N1019-35%)*0.7,0)","v":2.1},{"$f":"IF(N1019>=50%,M1019*10.5%,0)","v":0},{"$f":"MAX(O1019,P1019)","v":2.1},null,false]
["D0200","D0200",134,"Greeley County Jr./Sr. High",114,0,46,0,40.35,0,1.7,114,46,0.40350000000000003,1.7,0,1.7,null,false]
["D0203 - Piper - Bldg HD AR","D0203",181,"Piper Elementary School",692,0,102,0,14.74,0,0,692,102,0.1474,0,0,0,null,false]
["D0203 - Piper - Bldg HD AR","D0203",187,"Piper East Elementary School",455,0,86,0,18.899999999999999,0,0,455,86,0.189,0,0,0,null,false]
["D0203 - Piper - Bldg HD AR","D0203",189,"Piper Middle",548,0,86,0,15.69,0,0,548,86,0.15690000000000001,0,0,0,null,false]
["D0203 - Piper - Bldg HD AR","D0203",190,"Piper High",585,0,82,0,14.02,0,0,585,82,0.14019999999999999,0,0,0,null,false]
["D0204 - Bonner Springs - Bldg HD AR","D0204",210,"Bonner Springs Elementary",405,0,155,0,38.270000000000003,0,3.5,405,155,0.38269999999999998,3.5,0,3.5,null,false]
["D0204 - Bonner Springs - Bldg HD AR","D0204",214,"Bonner Springs High",761,0,263,0,34.56,0,0,761,263,0.34560000000000002,0,0,0,null,false]
["D0204 - Bonner Springs - Bldg HD AR","D0204",216,"Edwardsville Elem",435,0,205,0,47.13,0,17.399999999999999,435,205,0.4713,17.399999999999999,0,17.399999999999999,null,false]
["D0204 - Bonner Springs - Bldg HD AR","D0204",221,"Robert E Clark Middle",617,0,221,0,35.82,0,1.3,617,221,0.35820000000000002,1.3,0,1.3,null,false]
["D0204 - Bonner Springs - Bldg HD AR","D0204",228,"Delaware Ridge Elementary",373,0,118,0,31.64,0,0,373,118,0.31640000000000001,0,0,0,null,{"$f":"COUNTIF(C:C,C1029)>1","v":false}]
["D0229 - Blue Valley - Bldg - HD AR","D0229",756,"Lakewood Elementary",609,0,22,0,3.61,0,0,609,22,3.61E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",757,"Lakewood Middle",639,0,38,0,5.95,0,0,639,38,5.9499999999999997E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",758,"Cedar Hills Elementary",641,0,8,0,1.25,0,0,641,8,1.2500000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",759,"Timber Creek Elementary School",659,0,0,0,0,0,0,659,0,0,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",765,"Liberty View Elementary",452,0,9,0,1.99,0,0,452,9,1.9900000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",767,"Oxford Middle",598,0,64,0,10.7,0,0,598,64,0.107,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",768,"Stanley Elementary",521,0,46,0,8.83,0,0,521,46,8.8300000000000003E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",769,"Blue Valley North High",1577,0,110,0,6.98,0,0,1577,110,6.9800000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",770,"Blue Valley High",1623,0,51,0,3.14,0,0,1623,51,3.1399999999999997E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",771,"Morse Elementary",384,0,11,0,2.86,0,0,384,11,2.86E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",772,"Valley Park Elementary",520,0,53,0,10.19,0,0,520,53,0.1019,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",773,"Leawood Elementary",520,0,13,0,2.5,0,0,520,13,2.5000000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",774,"Stilwell Elementary",232,0,16,0,6.9,0,0,232,16,6.9000000000000006E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",776,"Blue Valley Middle",582,0,52,0,8.93,0,0,582,52,8.9300000000000004E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",777,"Mission Trail Elementary",458,0,30,0,6.55,0,0,458,30,6.5500000000000003E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",778,"Leawood Middle",467,0,21,0,4.5,0,0,467,21,4.4999999999999998E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",779,"Overland Trail Elementary",605,0,47,0,7.77,0,0,605,47,7.7700000000000005E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",780,"Indian Valley Elementary",385,0,65,0,16.88,0,0,385,65,0.16880000000000001,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",781,"Overland Trail Middle",572,0,61,0,10.66,0,0,572,61,0.1066,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",782,"Oak Hill Elementary",428,0,42,0,9.81,0,0,428,42,9.8100000000000007E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",783,"Cottonwood Point Elementary",361,0,12,0,3.32,0,0,361,12,3.32E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",784,"Harmony Middle",560,0,22,0,3.93,0,0,560,22,3.9300000000000002E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",785,"Harmony Elementary",526,0,16,0,3.04,0,0,526,16,3.04E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",820,"Blue Valley Southwest High School",1124,0,32,0,2.85,0,0,1124,32,2.8500000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",823,"Aubry Bend Middle School",772,0,19,0,2.46,0,0,772,19,2.46E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",937,"Wolf Springs Elementary School",303,0,6,0,1.98,0,0,303,6,1.9800000000000002E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7773,"Prairie Star Elementary",389,0,13,0,3.34,0,0,389,13,3.3399999999999999E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7774,"Blue Valley Northwest High",1613,0,97,0,6.01,0,0,1613,97,6.0100000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7775,"Heartland Elementary",388,0,26,0,6.7,0,0,388,26,6.7000000000000004E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7776,"Prairie Star Middle",542,0,12,0,2.21,0,0,542,12,2.2100000000000002E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7777,"Blue Valley West High",1564,0,61,0,3.9,0,0,1564,61,3.9E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR",{"$f":"LEFT(A1061,5)","v":"D0229"},7786,"Blue River Elementary",430,0,16,0,3.72,0,0,430,16,3.7199999999999997E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7787,"Pleasant Ridge Middle",614,0,9,0,1.47,0,0,614,9,1.47E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7788,"Sunset Ridge Elementary",468,0,27,0,5.77,0,0,468,27,5.7700000000000001E-2,0,0,0,null,false]
["D0229 - Blue Valley - Bldg - HD AR","D0229",7790,"Sunrise Point Elementary",399,0,16,0,4.01,0,0,399,16,4.0099999999999997E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",845,"Olathe Northwest High School",2006,0,179,0,8.92,0,0,2006,179,8.9200000000000002E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",846,"Regency Place Elementary",434,0,25,0,5.76,0,0,434,25,5.7599999999999998E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",847,"Frontier Trail Middle School",808,0,104,0,12.87,0,0,808,104,0.12870000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",849,"Brougham Elem",334,0,23,0,6.89,0,0,334,23,6.8900000000000003E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",850,"Central Elem",250,0,157,0,62.8,16.5,0,250,157,0.628,0,16.5,16.5,null,false]
["D0233 - Olathe Bldg HD AR","D0233",851,"Indian Creek Elem",411,0,184,0,44.77,0,12.6,411,184,0.44769999999999999,12.6,0,12.6,null,false]
["D0233 - Olathe Bldg HD AR","D0233",852,"Fairview Elem",357,0,187,0,52.38,19.600000000000001,0,357,187,0.52380000000000004,0,19.600000000000001,19.600000000000001,null,false]
["D0233 - Olathe Bldg HD AR","D0233",853,"Briarwood Elem",373,0,70,0,18.77,0,0,373,70,0.18770000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",854,"Ridgeview Elem",262,0,166,0,63.36,17.399999999999999,0,262,166,0.63360000000000005,0,17.399999999999999,17.399999999999999,null,false]
["D0233 - Olathe Bldg HD AR","D0233",855,"Walnut Grove Elem",365,0,61,0,16.71,0,0,365,61,0.1671,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",856,"Prairie Center Elem",353,0,35,0,9.92,0,0,353,35,9.9199999999999997E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",857,"Pioneer Trail Middle School",691,0,243,0,35.17,0,0.3,691,243,0.35170000000000001,0.3,0,0.3,null,false]
["D0233 - Olathe Bldg HD AR","D0233",858,"Washington Elem",464,0,286,0,61.64,30,0,464,286,0.61639999999999995,0,30,30,null,false]
["D0233 - Olathe Bldg HD AR","D0233",859,"Countryside Elementary",388,0,152,0,39.18,0,4.4000000000000004,388,152,0.39179999999999998,4.4000000000000004,0,4.4000000000000004,null,false]
["D0233 - Olathe Bldg HD AR","D0233",860,"Westview Elem",223,0,138,0,61.88,14.5,0,223,138,0.61880000000000002,0,14.5,14.5,null,false]
["D0233 - Olathe Bldg HD AR","D0233",861,"Santa Fe Trail Middle School",732,0,296,0,40.44,0,11.3,732,296,0.40439999999999998,11.3,0,11.3,null,false]
["D0233 - Olathe Bldg HD AR","D0233",862,"Oregon Trail Middle School",597,0,227,0,38.020000000000003,0,4.8,597,227,0.38019999999999998,4.8,0,4.8,null,false]
["D0233 - Olathe Bldg HD AR","D0233",863,"Indian Trail Middle School",654,0,235,0,35.93,0,1.5,654,235,0.35930000000000001,1.5,0,1.5,null,false]
["D0233 - Olathe Bldg HD AR","D0233",864,"Olathe North Sr High",2191,0,657,0,29.99,0,0,{"$f":"SUM(E1083+F1083)","v":2191},{"$f":"SUM(G1083+H1083)","v":657},{"$f":"IF(ISERROR(M1083/L1083),0,M1083/L1083)","v":0.2999},{"$f":"IF(AND((N1083-35%)>0,N1083<50%),M1083*(N1083-35%)*0.7,0)","v":0},{"$f":"IF(N1083>=50%,M1083*10.5%,0)","v":0},{"$f":"MAX(O1083,P1083)","v":0},null,false]
["D0233 - Olathe Bldg HD AR","D0233",865,"Olathe South Sr High",2089,0,259,0,12.4,0,0,2089,259,0.124,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",868,"Meadow Lane Elem",414,0,8,0,1.93,0,0,414,8,1.9300000000000001E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",870,"Rolling Ridge Elem",487,0,268,0,55.03,28.1,0,487,268,0.55030000000000001,0,28.1,28.1,null,false]
["D0233 - Olathe Bldg HD AR","D0233",871,"Northview Elem",258,0,121,0,46.9,0,10.1,258,121,0.46899999999999997,10.1,0,10.1,null,false]
["D0233 - Olathe Bldg HD AR","D0233",872,"Havencroft Elem",288,0,100,0,34.72,0,0,288,100,0.34720000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",874,"Scarborough Elem",304,0,64,0,21.05,0,0,304,64,0.21049999999999999,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",875,"Heritage Elementary",383,0,95,0,24.8,0,0,383,95,0.248,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",876,"Black Bob Elem",279,0,40,0,14.34,0,0,279,40,0.1434,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",877,"Tomahawk Elem",328,0,96,0,29.27,0,0,328,96,0.29270000000000002,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",885,"Olathe East Sr High",1918,0,346,0,18.04,0,0,1918,346,0.1804,0,0,0,null,{"$f":"COUNTIF(C:C,C1093)>1","v":false}]
["D0233 - Olathe Bldg HD AR","D0233",913,"Mission Trail Middle School",960,0,126,0,13.12,0,0,960,126,0.1313,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",934,"Millbrooke Elementary",405,0,22,0,5.43,0,0,405,22,5.4300000000000001E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",939,"Olathe West High School",929,0,221,0,23.79,0,0,929,221,0.2379,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2781,"Green Springs Elem",285,0,35,0,12.28,0,0,285,35,0.12280000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2782,"Mahaffie Elem",389,0,83,0,21.34,0,0,389,83,0.21340000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2783,"Pleasant Ridge Elem",327,0,40,0,12.23,0,0,327,40,0.12230000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2784,"Heatherstone Elem",383,0,56,0,14.62,0,0,383,56,0.1462,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2785,"Bentwood Elem",310,0,23,0,7.42,0,0,310,23,7.4200000000000002E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2786,"California Trail Middle School",734,0,53,0,7.22,0,0,734,53,7.22E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2787,"Cedar Creek Elem",635,0,7,0,1.1000000000000001,0,0,635,7,1.0999999999999999E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2789,"Madison Place Elementary",422,0,54,0,12.8,0,0,422,54,0.128,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",2790,"Woodland Elem",358,0,56,0,15.64,0,0,358,56,0.15640000000000001,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9300,"Sunnyside Elementary School",443,0,20,0,4.51,0,0,443,20,4.5100000000000001E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9301,"Chisholm Trail Middle School",730,0,30,0,4.1100000000000003,0,0,730,30,4.1099999999999998E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9302,"Arbor Creek Elementary",460,0,24,0,5.22,0,0,460,24,5.2200000000000003E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9304,"Manchester Park Elementary",566,0,20,0,3.53,0,0,566,20,3.5299999999999998E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9305,"Clearwater Creek Elementary",538,0,37,0,6.88,0,0,538,37,6.88E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9306,"Prairie Trail Middle School",931,0,60,0,6.44,0,0,931,60,6.4399999999999999E-2,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9307,"Ravenwood Elementary",456,0,64,0,14.04,0,0,456,64,0.1404,0,0,0,null,false]
["D0233 - Olathe Bldg HD AR","D0233",9311,"Forest View Elem",497,0,45,0,9.0500000000000007,0,0,497,45,9.0499999999999997E-2,0,0,0,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1302,"Geo E Nettels Elem",357,0,142,0,39.78,0,4.8,357,142,0.39779999999999999,4.8,0,4.8,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1304,"Lakeside Elem",429,0,248,0,57.81,26,0,429,248,0.57809999999999995,0,26,26,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1307,"Meadowlark Elementary",371,0,247,0,66.58,25.9,0,371,247,0.66579999999999995,0,25.9,25.9,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1310,"Westside Elem",405,0,271,0,66.91,28.5,0,405,271,0.66910000000000003,0,28.5,28.5,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1314,"Pittsburg Middle School",657,0,361,0,54.95,37.9,0,657,361,0.54949999999999999,0,37.9,37.9,null,false]
["D0350 - Pittsburg - Bldg HD AR","D0350",1316,"Pittsburg High",837,0,408,0,48.75,0,39.299999999999997,837,408,0.48749999999999999,39.299999999999997,0,39.299999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1614,"Adams Elem",489,0,429,0,87.73,45,0,489,429,0.87729999999999997,0,45,45,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1617,"Marshall Middle School",507,0,425,0,83.83,44.6,0,507,425,0.83830000000000005,0,44.6,44.6,null,false]
["D0259 - Wichita - Bldg HD AR",{"$f":"LEFT(A1122,5)","v":"D0259"},1618,"Allen Elem",537,0,413,0,76.91,43.4,0,537,413,0.76910000000000001,0,43.4,43.4,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1622,"Benton Elem",321,0,189,0,58.88,19.8,0,321,189,0.58879999999999999,0,19.8,19.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1623,"Beech Elem",571,0,376,0,65.849999999999994,39.5,0,571,376,0.65849999999999997,0,39.5,39.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1624,"Black Traditional Magnet Elem",444,0,293,0,65.989999999999995,30.8,0,444,293,0.65990000000000004,0,30.8,30.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1625,"Gordon Parks Academy",411,0,376,0,91.48,39.5,0,411,376,0.91479999999999995,0,39.5,39.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1627,"Mead Middle School",558,0,481,0,86.2,50.5,0,558,481,0.86199999999999999,0,50.5,50.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1628,"Jackson Elementary",438,0,283,0,64.61,29.7,0,438,283,0.64610000000000001,0,29.7,29.7,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1634,"Buckner Performing Arts Magnet Elem",406,0,290,0,71.430000000000007,30.4,0,406,290,0.71430000000000005,0,30.5,30.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1636,"Caldwell Elem",529,0,435,0,82.23,45.7,0,529,435,0.82230000000000003,0,45.7,45.7,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1640,"Cessna Elem",487,0,377,0,77.41,39.6,0,487,377,0.77410000000000001,0,39.6,39.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1644,"Chisholm Trail Elem",486,0,225,0,46.3,0,17.8,486,225,0.46300000000000002,17.8,0,17.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1646,"Clark Elem",353,0,282,0,79.89,29.6,0,353,282,0.79890000000000005,0,29.6,29.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1648,"Cleaveland Traditional Magnet Elementary",266,0,152,0,57.14,16,0,266,152,0.57140000000000002,0,16,16,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1649,"Wichita Learning Center",100,0,1,0,1,0,0,100,1,0.01,0,0,0,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1650,"Cloud Elem",634,0,542,0,85.49,56.9,0,634,542,0.85489999999999999,0,56.9,56.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1652,"College Hill Elem",445,0,253,0,56.85,26.6,0,445,253,0.56850000000000001,0,26.6,26.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1653,"Colvin Elem",698,0,628,0,89.97,65.900000000000006,0,698,628,0.89970000000000006,0,65.900000000000006,65.900000000000006,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1658,"Earhart Environ Magnet Elem",386,0,171,0,44.3,0,11.1,386,171,0.443,11.1,0,11.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1660,"Enterprise Elem",469,0,365,0,77.83,38.299999999999997,0,469,365,0.77829999999999999,0,38.299999999999997,38.299999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1662,"Dodge Literacy Magnet",557,0,379,0,68.040000000000006,39.799999999999997,0,557,379,0.6804,0,39.799999999999997,39.799999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1663,"Ortiz Elementary School",373,0,295,0,79.09,31,0,373,295,0.79090000000000005,0,31,31,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1664,"Christa McAuliffe Academy",836,0,245,0,29.31,0,0,836,245,0.29310000000000003,0,0,0,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1674,"Franklin Elem",373,0,289,0,77.48,30.3,0,373,289,0.77480000000000004,0,30.3,30.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1677,"Gammon Elem",469,0,317,0,67.59,33.299999999999997,0,469,317,0.67589999999999995,0,33.299999999999997,33.299999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1678,"Gardiner Elem",580,0,504,0,86.9,52.9,0,580,504,0.86899999999999999,0,52.9,52.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1682,"Greiffenstein Alternative Elementary",37,0,30,0,81.08,3.1,0,{"$f":"SUM(E1147+F1147)","v":37},{"$f":"SUM(G1147+H1147)","v":30},{"$f":"IF(ISERROR(M1147/L1147),0,M1147/L1147)","v":0.81079999999999997},{"$f":"IF(AND((N1147-35%)>0,N1147<50%),M1147*(N1147-35%)*0.7,0)","v":0},{"$f":"IF(N1147>=50%,M1147*10.5%,0)","v":3.2},{"$f":"MAX(O1147,P1147)","v":3.2},null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1684,"Griffith Elem",536,0,396,0,73.88,41.6,0,536,396,0.73880000000000001,0,41.6,41.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1686,"Price-Harris Communications Magnet",415,0,186,0,44.82,0,12.8,415,186,0.44819999999999999,12.8,0,12.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1688,"Harry Street Elem",405,0,364,0,89.88,38.200000000000003,0,405,364,0.89880000000000004,0,38.200000000000003,38.200000000000003,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1690,"Hyde Intl Studies/Commun Elem Magnet",287,0,89,0,31.01,0,0,287,89,0.31009999999999999,0,0,0,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1693,"Spaght Multimedia Magnet",465,0,444,0,95.48,46.6,0,465,444,0.95479999999999998,0,46.6,46.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1694,"Irving Elementary",453,0,396,0,87.42,41.6,0,453,396,0.87419999999999998,0,41.6,41.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1695,"Isely Traditional Magnet Elem",525,0,141,0,26.86,0,0,525,141,0.26860000000000001,0,0,0,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1698,"Jefferson Elem",470,0,408,0,86.81,42.8,0,470,408,0.86809999999999998,0,42.8,42.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1704,"Kelly Liberal Arts Academy",461,0,314,0,68.11,33,0,461,314,0.68110000000000004,0,33,33,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1706,"Kensler Elem",567,0,321,0,56.61,33.700000000000003,0,567,321,0.56610000000000005,0,33.700000000000003,33.700000000000003,null,{"$f":"COUNTIF(C:C,C1157)>1","v":false}]
["D0259 - Wichita - Bldg HD AR","D0259",1708,"Bostic Traditional Magnet Elem",271,0,80,0,29.52,0,0,271,80,0.29520000000000002,0,0,0,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1710,"James Enders Elementary",456,0,314,0,68.86,33,0,456,314,0.68859999999999999,0,33,33,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1712,"Lawrence Elem",405,0,308,0,76.05,32.299999999999997,0,405,308,0.76049999999999995,0,32.299999999999997,32.299999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1715,"Levy Sp Ed Center",77,0,50,0,64.94,5.3,0,77,50,0.64939999999999998,0,5.3,5.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1718,"Linwood Elementary",513,0,400,0,77.97,42,0,513,400,0.77969999999999995,0,42,42,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1724,"L'Ouverture Computer Technology Magnet",366,0,305,0,83.33,32,0,366,305,0.83330000000000004,0,32,32,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1736,"McCollom Elem",449,0,166,0,36.97,0,2.2999999999999998,449,166,0.36969999999999997,2.2999999999999998,0,2.2999999999999998,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1740,"McLean Science/Tech Magnet Elem",264,0,122,0,46.21,0,9.6,264,122,0.46210000000000001,9.6,0,9.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1744,"Minneha Core Knowledge Elem",583,0,345,0,59.18,36.200000000000003,0,583,345,0.59179999999999999,0,36.200000000000003,36.200000000000003,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1746,"Mueller Aerospace/Engineering Discovery Magne",481,0,418,0,86.9,43.9,0,481,418,0.86899999999999999,0,43.9,43.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1754,"O K Elem",364,0,207,0,56.87,21.7,0,364,207,0.56869999999999998,0,21.7,21.7,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1756,"Park Elementary",334,0,293,0,87.72,30.8,0,334,293,0.87719999999999998,0,30.8,30.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1758,"Payne Elem",296,0,257,0,86.82,27,0,296,257,0.86819999999999997,0,27,27,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1760,"Peterson Elem",475,0,192,0,40.42,0,7.3,475,192,0.4042,7.3,0,7.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1766,"Riverside Leadership Magnet Elementary",258,0,93,0,36.049999999999997,0,0.7,258,93,0.36049999999999999,0.7,0,0.7,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1772,"Seltzer Elem",579,0,259,0,44.73,0,17.600000000000001,579,259,0.44729999999999998,17.600000000000001,0,17.600000000000001,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1778,"Pleasant Valley Elem",374,0,297,0,79.41,31.2,0,374,297,0.79410000000000003,0,31.2,31.2,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1780,"Sowers Alternative High School",55,0,47,0,85.45,4.9000000000000004,0,55,47,0.85450000000000004,0,4.9000000000000004,4.9000000000000004,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1782,"Stanley Elem",438,0,342,0,78.08,35.9,0,438,342,0.78080000000000005,0,35.9,35.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1785,"Stucky Middle School",555,0,319,0,57.48,33.5,0,555,319,0.57479999999999998,0,33.5,33.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1790,"Washington Accelerated Learning Elem",525,0,454,0,86.48,47.7,0,525,454,0.86480000000000001,0,47.7,47.7,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1792,"Wells Alternative Middle School",38,0,24,0,63.16,2.5,0,38,24,0.63160000000000005,0,2.5,2.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1796,"White Elem",525,0,381,0,72.569999999999993,40,0,525,381,0.72570000000000001,0,40,40,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1798,"Anderson Elem",637,0,528,0,82.89,55.4,0,637,528,0.82889999999999997,0,55.4,55.4,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1800,"Woodland Health / Wellness Magnet Elem",327,0,258,0,78.900000000000006,27.1,0,327,258,0.78900000000000003,0,27.1,27.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1802,"Woodman Elem",669,0,494,0,73.84,51.9,0,669,494,0.73839999999999995,0,51.9,51.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1804,"Allison Traditional Magnet Middle",523,0,231,0,44.17,0,14.8,523,231,0.44169999999999998,14.8,0,14.8,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1806,"Brooks Magnet Middle School",546,0,354,0,64.84,37.200000000000003,0,546,354,0.64839999999999998,0,37.200000000000003,37.200000000000003,null,false]
["D0259 - Wichita - Bldg HD AR",{"$f":"LEFT(A1186,5)","v":"D0259"},1808,"Curtis Middle School",758,0,629,0,82.98,66,0,758,629,0.82979999999999998,0,66,66,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1810,"Coleman Middle School",491,0,373,0,75.97,39.200000000000003,0,491,373,0.75970000000000004,0,39.200000000000003,39.200000000000003,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1812,"Hadley Middle School",548,0,412,0,75.180000000000007,43.3,0,548,412,0.75180000000000002,0,43.3,43.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1814,"Hamilton Middle School",630,0,563,0,89.37,59.1,0,630,563,0.89370000000000005,0,59.1,59.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1817,"Jardine Technology Middle Magnet",533,0,439,0,82.36,46.1,0,533,439,0.8236,0,46.1,46.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1818,"Horace Mann Dual Language Magnet",600,0,424,0,70.67,44.5,0,600,424,0.70669999999999999,0,44.5,44.5,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1823,"Northeast Magnet High School",692,0,277,0,40.03,0,9.8000000000000007,692,277,0.40029999999999999,9.8000000000000007,0,9.8000000000000007,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1824,"Mayberry Cultural and Fine Arts Magnet Middle",616,0,384,0,62.34,40.299999999999997,0,616,384,0.62339999999999995,0,40.299999999999997,40.299999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1828,"Pleasant Valley Middle School",666,0,565,0,84.83,59.3,0,666,565,0.84830000000000005,0,59.3,59.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1830,"Robinson Middle School",760,0,376,0,49.47,0,38.1,760,376,0.49469999999999997,38.1,0,38.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1833,"Wilbur Middle School",834,0,408,0,48.92,0,39.799999999999997,834,408,0.48920000000000002,39.799999999999997,0,39.799999999999997,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1834,"Truesdell Middle School",1042,0,806,0,77.349999999999994,84.6,0,1042,806,0.77349999999999997,0,84.6,84.6,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1836,"East High",2320,0,1427,0,61.51,149.80000000000001,0,2320,1427,0.61509999999999998,0,149.80000000000001,149.80000000000001,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1837,"Wichita Alternative High",101,0,80,0,79.209999999999994,8.4,0,101,80,0.79210000000000003,0,8.4,8.4,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1838,"North High",2159,0,1564,0,72.44,164.2,0,2159,1564,0.72440000000000004,0,164.2,164.2,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1840,"South High",1725,0,1184,0,68.64,124.3,0,1725,1184,0.68640000000000001,0,124.3,124.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1842,"Southeast High",1846,0,1163,0,63,122.1,0,1846,1163,0.63,0,122.1,122.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1844,"West High",1274,0,972,0,76.3,102.1,0,1274,972,0.76300000000000001,0,102.1,102.1,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1846,"Heights High",1100,0,561,0,51,58.9,0,1100,561,0.51,0,58.9,58.9,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1847,"Northwest High",1303,0,540,0,41.44,0,24.3,1303,540,0.41439999999999999,24.3,0,24.3,null,false]
["D0259 - Wichita - Bldg HD AR","D0259",1948,"Chisholm Life Skills Center",97,0,80,0,82.47,8.4,0,97,80,0.82469999999999999,0,8.4,8.4,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1955,"Haysville West Middle School",551,0,247,0,44.83,0,17,551,247,0.44829999999999998,17,0,17,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1956,"Campus High Haysville",1852,0,710,0,38.340000000000003,0,16.600000000000001,1852,710,0.38340000000000002,16.600000000000001,0,16.600000000000001,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1958,"Haysville Middle School",740,0,375,0,50.68,39.4,0,740,375,0.50680000000000003,0,39.4,39.4,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1960,"Freeman Elem",324,0,132,0,40.74,0,5.3,324,132,0.40739999999999998,5.3,0,5.3,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1961,"Prairie Elementary School",488,0,270,0,55.33,28.3,0,{"$f":"SUM(E1211+F1211)","v":488},{"$f":"SUM(G1211+H1211)","v":270},{"$f":"IF(ISERROR(M1211/L1211),0,M1211/L1211)","v":0.55330000000000001},{"$f":"IF(AND((N1211-35%)>0,N1211<50%),M1211*(N1211-35%)*0.7,0)","v":0},{"$f":"IF(N1211>=50%,M1211*10.5%,0)","v":28.4},{"$f":"MAX(O1211,P1211)","v":28.4},null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1964,"Nelson Elem",483,0,248,0,51.35,26,0,483,248,0.51349999999999996,0,26,26,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1965,"Ruth Clark Elementary K-5",384,0,164,0,42.71,0,8.9,384,164,0.42709999999999998,8.9,0,8.9,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1966,"Oatville Elem",414,0,164,0,39.61,0,5.3,414,164,0.39610000000000001,5.3,0,5.3,null,false]
["D0261 - Haysville - Bldg HD AR","D0261",1968,"Rex Elem",542,0,272,0,50.18,28.6,0,542,272,0.50180000000000002,0,28.6,28.6,null,false]
["D0266 Maize - Bldg HD AR","D0266",2043,"Pray-Woodman Elementary",613,0,105,0,17.13,0,0,613,105,0.17130000000000001,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2044,"Maize Middle School",767,0,130,0,16.95,0,0,767,130,0.16950000000000001,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2045,"Maize South Elementary",629,0,97,0,15.42,0,0,629,97,0.1542,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2046,"Maize Elementary",556,0,78,0,14.03,0,0,556,78,0.14030000000000001,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2047,"Maize South Middle School",867,0,100,0,11.53,0,0,867,100,0.1153,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2050,"Maize Sr High",1296,0,170,0,13.12,0,0,1296,170,0.13120000000000001,0,0,0,null,{"$f":"COUNTIF(C:C,C1221)>1","v":false}]
["D0266 Maize - Bldg HD AR","D0266",2051,"Maize Central Elementary",709,0,109,0,15.37,0,0,709,109,0.1537,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2052,"Maize South High School",887,0,66,0,7.44,0,0,887,66,7.4399999999999994E-2,0,0,0,null,false]
["D0266 Maize - Bldg HD AR","D0266",2075,"Vermillion Elementary School",696,0,112,0,16.09,0,0,696,112,0.16089999999999999,0,0,0,null,false]
["D0309 - Nickerson - Bldg HD AR","D0309",3164,"Nickerson Elem",293,0,179,0,61.09,18.8,0,293,179,0.6109,0,18.8,18.8,null,false]
["D0309 - Nickerson - Bldg HD AR","D0309",3166,"Nickerson High",337,0,123,0,36.5,0,1.3,337,123,0.36499999999999999,1.3,0,1.3,null,false]
["D0309 - Nickerson - Bldg HD AR","D0309",3168,"Reno Valley Middle School",160,0,68,0,42.5,0,3.6,160,68,0.42499999999999999,3.6,0,3.6,null,false]
["D0309 - Nickerson - Bldg HD AR","D0309",3170,"South Hutchinson Elem",316,0,161,0,50.95,16.899999999999999,0,316,161,0.50949999999999995,0,16.899999999999999,16.899999999999999,null,false]
["D0309 - Nickerson - Bldg HD AR","D0309",3171,"Central State Academy",2,0,0,0,0,0,0,2,0,0,0,0,0,null,false]
["D0313 - Buhler - Bldg HD AR","D0313",3252,"Buhler Elem",257,0,88,0,34.24,0,0,257,88,0.34239999999999998,0,0,0,null,false]
["D0313 - Buhler - Bldg HD AR","D0313",3254,"Buhler High",658,0,123,0,18.690000000000001,0,0,658,123,0.18690000000000001,0,0,0,null,false]
["D0313 - Buhler - Bldg HD AR","D0313",3261,"Plum Creek Elementary",452,0,101,0,22.35,0,0,452,101,0.2235,0,0,0,null,false]
["D0313 - Buhler - Bldg HD AR","D0313",3262,"Prairie Hills Middle",553,0,154,0,27.85,0,0,553,154,0.27850000000000003,0,0,0,null,false]
["D0313 - Buhler - Bldg HD AR","D0313",3264,"Union Valley Elem",406,0,120,0,29.56,0,0,406,120,0.29559999999999997,0,0,0,null,false]
["D0366 - Woodson - Bldg HD AR","D0366",4639,"Yates Center Elem",345,0,192,0,55.65,20.2,0,345,192,0.55649999999999999,0,20.2,20.2,null,false]
["D0366 - Woodson - Bldg HD AR","D0366",4646,"Yates Center High",131,0,58,0,44.27,0,3.8,131,58,0.44269999999999998,3.8,0,3.8,null,false]
["D0369 - Burrton - Bldg HD AR","D0369",4734,"Burrton Elem",115,0,52,0,45.22,0,3.7,115,52,0.45219999999999999,3.7,0,3.7,null,false]
["D0369 - Burrton - Bldg HD AR","D0369",4736,"Burrton MS/HS",119,0,55,0,46.22,0,4.3,119,55,0.4622,4.3,0,4.3,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4810,"Newton Sr High",1005,0,377,0,37.51,0,6.6,1005,377,0.37509999999999999,6.6,0,6.6,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4821,"Chisholm Middle School",482,0,196,0,40.659999999999997,0,7.8,482,196,0.40660000000000002,7.8,0,7.8,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4823,"Northridge Elementary",245,0,121,0,49.39,0,12.2,245,121,0.49390000000000001,12.2,0,12.2,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4824,"Santa Fe 5/6 Center",566,0,242,0,42.76,0,13.1,566,242,0.42759999999999998,13.1,0,13.1,null,false]
["D0373 - Newton - Bldg HD AR",{"$f":"LEFT(A1243,5)","v":"D0373"},4827,"Slate Creek Elementary",325,0,159,0,48.92,0,15.5,325,159,0.48920000000000002,15.5,0,15.5,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4831,"South Breeze Elementary",382,0,148,0,38.74,0,3.9,382,148,0.38740000000000002,3.9,0,3.9,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4842,"Sunset Elementary",273,0,157,0,57.51,16.5,0,273,157,0.57509999999999994,0,16.5,16.5,null,false]
["D0373 - Newton - Bldg HD AR","D0373",4843,"Walton Rural Life Center",204,0,45,0,22.06,0,0,204,45,0.22059999999999999,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5177,"Cottonwood Elementary",390,0,83,0,21.28,0,0,390,83,0.21279999999999999,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5179,"Andover Middle School",674,0,82,0,12.17,0,0,674,82,0.1217,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5180,"Andover High",822,0,79,0,9.61,0,0,822,79,9.6100000000000005E-2,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5181,"Robert M. Martin Elementary",443,0,45,0,10.16,0,0,443,45,0.1016,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5182,"Meadowlark Elementary",329,0,29,0,8.81,0,0,329,29,8.8099999999999998E-2,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5183,"Prairie Creek Elementary",403,0,90,0,22.33,0,0,403,90,0.2233,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5184,"Sunflower Elementary School",425,0,58,0,13.65,0,0,425,58,0.13650000000000001,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5185,"Andover Central Middle School",601,0,96,0,15.97,0,0,601,96,0.15970000000000001,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5186,"Andover Central High School",803,0,72,0,8.9700000000000006,0,0,803,72,8.9700000000000002E-2,0,0,0,null,false]
["D0385 - Andover - Bldg HD AR","D0385",5187,"Wheatland Elementary",443,0,15,0,3.39,0,0,443,15,3.39E-2,0,0,0,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6028,"Eisenhower Elementary",288,0,62,0,21.53,0,0,288,62,0.21529999999999999,0,0,0,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6030,"Lincoln Elem",276,0,105,0,38.04,0,2.2000000000000002,276,105,0.38040000000000002,2.2000000000000002,0,2.2000000000000002,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6032,"Roosevelt Elem",283,0,139,0,49.12,0,13.7,283,139,0.49120000000000003,13.7,0,13.7,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6034,"Washington Elem",273,0,97,0,35.53,0,0.4,273,97,0.3553,0.4,0,0.4,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6038,"McPherson Middle School",555,0,163,0,29.37,0,0,555,163,0.29370000000000002,0,0,0,null,false]
["D0418 - McPherson - Bldg HD AR","D0418",6040,"McPherson High",732,0,166,0,22.68,0,0,732,166,0.2268,0,0,0,null,false]
["D0446 - Independence - Bldg HD AR","D0446",6821,"Eisenhower Elem",473,0,280,0,59.2,29.4,0,473,280,0.59199999999999997,0,29.4,29.4,null,false]
["D0446 - Independence - Bldg HD AR","D0446",6825,"Jefferson School",582,0,306,0,52.58,32.1,0,582,306,0.52580000000000005,0,32.1,32.1,null,false]
["D0446 - Independence - Bldg HD AR","D0446",6828,"Independence Middle",501,0,265,0,52.89,27.8,0,501,265,0.52890000000000004,0,27.8,27.8,null,false]
["D0446 - Independence - Bldg HD AR","D0446",6830,"Independence Sr High",585,0,236,0,40.340000000000003,0,8.8000000000000007,585,236,0.40339999999999998,8.8000000000000007,0,8.8000000000000007,null,false]
["D0458 - Basehor-Linwood - Bldg HD AR","D0458",7160,"Basehor Elementary School",639,0,85,0,13.3,0,0,639,85,0.13300000000000001,0,0,0,null,false]
["D0458 - Basehor-Linwood - Bldg HD AR","D0458",7164,"Basehor-Linwood High School",721,0,83,0,11.51,0,0,721,83,0.11509999999999999,0,0,0,null,false]
["D0458 - Basehor-Linwood - Bldg HD AR","D0458",7170,"Linwood Elementary School",116,0,21,0,18.100000000000001,0,0,116,21,0.18099999999999999,0,0,0,null,false]
["D0458 - Basehor-Linwood - Bldg HD AR","D0458",7172,"Basehor-Linwood Middle School",599,0,76,0,12.69,0,0,599,76,0.12690000000000001,0,0,0,null,false]
["D0458 - Basehor-Linwood - Bldg HD AR","D0458",7175,"Glenwood Ridge Elementary School",352,0,28,0,7.95,0,0,352,28,7.9500000000000001E-2,0,0,0,null,false]
["D0464 - Tonganoxie - Bldg HD AR","D0464",7298,"Tonganoxie High",638,0,138,0,21.63,0,0,638,138,0.21629999999999999,0,0,0,null,false]
["D0464 - Tonganoxie - Bldg HD AR","D0464",7299,"Tonganoxie Middle School",471,0,95,0,20.170000000000002,0,0,471,95,0.20169999999999999,0,0,0,null,false]
["D0464 - Tonganoxie - Bldg HD AR","D0464",7300,"Tonganoxie Elem",866,0,179,0,20.67,0,0,866,179,0.20669999999999999,0,0,0,null,false]
["D0494 - Syracuse - Bldg HD AR","D0494",8110,"Syracuse Elem",344,0,185,0,53.78,19.399999999999999,0,{"$f":"SUM(E1275+F1275)","v":344},{"$f":"SUM(G1275+H1275)","v":185},{"$f":"IF(ISERROR(M1275/L1275),0,M1275/L1275)","v":0.53779999999999994},{"$f":"IF(AND((N1275-35%)>0,N1275<50%),M1275*(N1275-35%)*0.7,0)","v":0},{"$f":"IF(N1275>=50%,M1275*10.5%,0)","v":19.399999999999999},{"$f":"MAX(O1275,P1275)","v":19.399999999999999},null,false]
["D0494 - Syracuse - Bldg HD AR","D0494",8114,"Syracuse High",226,0,105,0,46.46,0,8.4,226,105,0.46460000000000001,8.4,0,8.4,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8189,"Sunflower Elementary",452,0,153,0,33.85,0,0,452,153,0.33850000000000002,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8190,"Prairie Park Elem",367,0,129,0,35.15,0,0.1,367,129,0.35149999999999998,0.1,0,0.1,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8191,"Broken Arrow Elem",296,0,94,0,31.76,0,0,296,94,0.31759999999999999,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8194,"Cordley Elem",241,0,88,0,36.51,0,0.9,241,88,0.36509999999999998,0.9,0,0.9,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8195,"Deerfield Elem",480,0,68,0,14.17,0,0,480,68,0.14169999999999999,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8198,"Hillcrest Elem",306,0,148,0,48.37,0,13.9,306,148,0.48370000000000002,13.9,0,13.9,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8200,"Kennedy Elem",393,0,222,0,56.49,23.3,0,393,222,0.56489999999999996,0,23.3,23.3,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8202,"Quail Run Elementary",443,0,77,0,17.38,0,0,443,77,0.17380000000000001,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8204,"New York Elem",222,0,118,0,53.15,12.4,0,222,118,0.53149999999999997,0,12.4,12.4,null,{"$f":"COUNTIF(C:C,C1285)>1","v":false}]
["D0497 - Lawrence - Bldg HD AR","D0497",8206,"Pinckney Elem",247,0,124,0,50.2,13,0,247,124,0.502,0,13,13,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8208,"Schwegler Elem",384,0,197,0,51.3,20.7,0,384,197,0.51300000000000001,0,20.7,20.7,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8210,"Sunset Hill Elem",383,0,136,0,35.51,0,0.5,383,136,0.35510000000000003,0.5,0,0.5,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8212,"Woodlawn Elem",214,0,77,0,35.979999999999997,0,0.5,214,77,0.35980000000000001,0.5,0,0.5,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8213,"Langston Hughes Elem",508,0,34,0,6.69,0,0,508,34,6.6900000000000001E-2,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8214,"Lawrence Liberty Memorial Central Mid School",478,0,233,0,48.74,0,22.4,478,233,0.4874,22.4,0,22.4,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8215,"Lawrence South Middle School",610,0,255,0,41.8,0,12.1,610,255,0.41799999999999998,12.1,0,12.1,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8216,"Lawrence West Middle School",631,0,162,0,25.67,0,0,631,162,0.25669999999999998,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8217,"Lawrence Southwest Middle School",645,0,102,0,15.81,0,0,645,102,0.15809999999999999,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8218,"Lawrence High",1615,0,544,0,33.68,0,0,1615,544,0.33679999999999999,0,0,0,null,false]
["D0497 - Lawrence - Bldg HD AR","D0497",8224,"Lawrence Free State High",1757,0,326,0,18.55,0,0,1757,326,0.1855,0,0,0,null,false]
["D0314 - Brewster - Bldg HD AR","D0314",3276,"Brewster Elem",78,0,19,0,24.36,0,0,{"$f":"SUM(E1297+F1297)","v":78},{"$f":"SUM(G1297+H1297)","v":19},{"$f":"IF(ISERROR(M1297/L1297),0,M1297/L1297)","v":0.24360000000000001},{"$f":"IF(AND((N1297-35%)>0,N1297<50%),M1297*(N1297-35%)*0.7,0)","v":0},{"$f":"IF(N1297>=50%,M1297*10.5%,0)","v":0},{"$f":"MAX(O1297,P1297)","v":0},null,false]
["D0314 - Brewster - Bldg HD AR","D0314",3278,"Brewster High",55,0,17,0,30.91,0,0,55,17,0.30909999999999999,0,0,0,null,false]